{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["SOURCE >>","Check start >>>","Timeline&Flags","NTBInputs","TBInputsM","Opening BS","Calculations M","Financial Statements","Financial Statements - Q","Dashboard","<<< Check End","__tracelight_scratchpad__"],"not_rendered":{"charts":2,"external_links":1,"defined_names":21747},"read":"whole","date_system":"1900"}

{"sheet":"SOURCE >>","index":0,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Check start >>>","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Timeline&Flags","index":2,"n_rows":33,"n_cols":347,"rows_kept":33}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"Timeline&Flags"}]
[{"$f":"SUM(A4:A146)","v":0},{"$f":"A2&\" Errors in worksheet\"","v":"0 Errors in worksheet"},{"$nulls":44},{"$f":"AU106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"A3&\" Errors in workbook\"","v":"4 Errors in workbook"}]
[null,"General Flags - MONTHLY"]
[]
[{"$nulls":4},"Start date",{"$f":"NTBInputs!F9","v":"2018-01-01"},{"$nulls":12},{"$f":"$F$6","v":"2018-01-01"},{"$f":"S7+1","v":"2018-04-01"},"2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01",{"$nulls":3},{"$f":"$F$6","v":"2018-01-01"},{"$f":"AU7+1","v":"2018-02-01"},{"$f":"AV7+1","v":"2018-03-01"},"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",{"$f":"DH7+1","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01",{"$f":"FT7+1","v":"2028-11-01"},"2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01",{"$f":"IF7+1","v":"2034-03-01"},"2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01",{"$f":"KR7+1","v":"2039-07-01"},"2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01"]
[{"$nulls":4},"End date",{"$f":"NTBInputs!F10","v":"2018-03-31"},{"$nulls":12},{"$f":"$F$7","v":"2018-03-31"},{"$f":"EOMONTH(T6,11)","v":"2019-03-31"},"2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31",{"$nulls":3},{"$f":"EOMONTH(AU6,0)","v":"2018-01-31"},{"$f":"EOMONTH(AV6,0)","v":"2018-02-28"},{"$f":"EOMONTH(AW6,0)","v":"2018-03-31"},"2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30",{"$f":"EOMONTH(DI6,0)","v":"2023-07-31"},"2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31",{"$f":"EOMONTH(FU6,0)","v":"2028-11-30"},"2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28",{"$f":"EOMONTH(IG6,0)","v":"2034-03-31"},"2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30",{"$f":"EOMONTH(KS6,0)","v":"2039-07-31"},"2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31",{"$f":"EOMONTH(MG6,0)","v":"2042-11-30"},{"$f":"EOMONTH(MH6,0)","v":"2042-12-31"}]
[{"$nulls":4},"Summary period",{"$nulls":13},{"$f":"R8+1","v":1},{"$f":"S8+1","v":2},3,{"$f":"U8+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$nulls":3},{"$f":"MATCH(AU7,$S$6:$AQ$6,1)","v":1},{"$f":"MATCH(AV7,$S$6:$AQ$6,1)","v":1},1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,{"$f":"MATCH(DH7,$S$6:$AQ$6,1)","v":7},7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,{"$f":"MATCH(FT7,$S$6:$AQ$6,1)","v":12},12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,{"$f":"MATCH(IF7,$S$6:$AQ$6,1)","v":17},17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,{"$f":"MATCH(KR7,$S$6:$AQ$6,1)","v":23},23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[{"$nulls":4},"Calendar year",{"$nulls":13},{"$f":"YEAR(S7)","v":2018},{"$f":"YEAR(T7)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$nulls":3},{"$f":"YEAR(AU7)","v":2018},{"$f":"YEAR(AV7)","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,{"$f":"YEAR(DH7)","v":2023},2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,{"$f":"YEAR(FT7)","v":2028},2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,{"$f":"YEAR(IF7)","v":2034},2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,{"$f":"YEAR(KR7)","v":2039},2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,{"$f":"YEAR(MG7)","v":2042},{"$f":"YEAR(MH7)","v":2042}]
[{"$nulls":4},"Month in calendar year",{"$nulls":13},{"$f":"SUMIF(_MonthEnds,S$7,$AU10:$MH10)","v":3},3,3,3,3,3,3,3,3,3,{"$f":"SUMIF(_MonthEnds,AC$7,$AU10:$MH10)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$nulls":3},{"$f":"MONTH(AU7)","v":1},{"$f":"MONTH(AV7)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(DH7)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(FT7)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(IF7)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(KR7)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"MONTH(MG7)","v":11},{"$f":"MONTH(MH7)","v":12}]
[{"$nulls":4},"Financial year",{"$f":"NTBInputs!$F$7","v":3},{"$nulls":12},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$nulls":3},{"$f":"IF(AU10<=$F11,AU9,AU9+1)","v":2018},{"$f":"IF(AV10<=$F11,AV9,AV9+1)","v":2018},2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,{"$f":"IF(DH10<=$F11,DH9,DH9+1)","v":2024},2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,{"$f":"IF(FT10<=$F11,FT9,FT9+1)","v":2029},2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,{"$f":"IF(IF10<=$F11,IF9,IF9+1)","v":2034},2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,{"$f":"IF(KR10<=$F11,KR9,KR9+1)","v":2040},2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,{"$f":"IF(MG10<=$F11,MG9,MG9+1)","v":2043},{"$f":"IF(MH10<=$F11,MH9,MH9+1)","v":2043}]
[{"$nulls":4},"Month in financial year",{"$f":"NTBInputs!$F$7","v":3},{"$nulls":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$nulls":3},{"$f":"12-MOD($F12-AU10,12)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"12-MOD($F12-DG10,12)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"12-MOD($F12-FS10,12)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"12-MOD($F12-IE10,12)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"12-MOD($F12-KQ10,12)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,{"$f":"12-MOD($F12-MG10,12)","v":8},{"$f":"12-MOD($F12-MH10,12)","v":9}]
[{"$nulls":4},"Days in period",{"$nulls":13},{"$f":"SUMIF($AU$8:$MH$8,S$8,$AU13:$MH13)","v":90},{"$f":"SUMIF($AU$8:$MH$8,T$8,$AU13:$MH13)","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,640,{"$nulls":3},{"$f":"AU7-AU6+1","v":31},{"$f":"AV7-AV6+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"DH7-DH6+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,{"$f":"FT7-FT6+1","v":31},30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,{"$f":"IF7-IF6+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"KR7-KR6+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"MG7-MG6+1","v":30},{"$f":"MH7-MH6+1","v":31}]
[{"$nulls":4},"Days in calendar year",{"$nulls":13},{"$f":"SUMIF(_MonthEnds,S$7,$AU14:$MH14)","v":365},365,366,365,365,365,366,365,365,365,{"$f":"SUMIF(_MonthEnds,AC$7,$AU14:$MH14)","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,null,null,"`",{"$f":"DATE(AU9,12,31)-DATE(AU9,1,1)+1","v":365},{"$f":"DATE(AV9,12,31)-DATE(AV9,1,1)+1","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"DATE(DH9,12,31)-DATE(DH9,1,1)+1","v":365},365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,{"$f":"DATE(FT9,12,31)-DATE(FT9,1,1)+1","v":366},366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"DATE(IF9,12,31)-DATE(IF9,1,1)+1","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"DATE(KR9,12,31)-DATE(KR9,1,1)+1","v":365},365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"DATE(MG9,12,31)-DATE(MG9,1,1)+1","v":365},{"$f":"DATE(MH9,12,31)-DATE(MH9,1,1)+1","v":365}]
[{"$nulls":4},"Days in financial year",{"$f":"NTBInputs!$F$7","v":3},{"$nulls":12},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$nulls":3},{"$f":"EOMONTH(AU6,12-AU12)-EOMONTH(AU6,-AU12)","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"EOMONTH(DB6,12-DB12)-EOMONTH(DB6,-DB12)","v":365},{"$f":"EOMONTH(DC6,12-DC12)-EOMONTH(DC6,-DC12)","v":365},365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,{"$f":"EOMONTH(FO6,12-FO12)-EOMONTH(FO6,-FO12)","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"EOMONTH(IA6,12-IA12)-EOMONTH(IA6,-IA12)","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"EOMONTH(KM6,12-KM12)-EOMONTH(KM6,-KM12)","v":365},365,365,366,366,366,366,366,366,366,366,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"EOMONTH(MG6,12-MG12)-EOMONTH(MG6,-MG12)","v":365},{"$f":"EOMONTH(MH6,12-MH12)-EOMONTH(MH6,-MH12)","v":365}]
[{"$nulls":4},"Column counter",{"$f":"MAX($AU$16:$DB$16)","v":60},{"$nulls":12},3,15,27,39,51,63,75,87,99,111,123,135,147,159,171,183,195,207,219,231,243,255,267,279,291,null,null,0,{"$f":"AT16+1","v":1},{"$f":"AU16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"DG16+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"FS16+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"IE16+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"KQ16+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[{"$nulls":4},"Descending column count",{"$f":"F16","v":60},{"$nulls":12},298,286,274,262,250,238,226,214,202,190,178,166,154,142,130,118,106,94,82,70,58,46,34,22,10,null,null,{"$f":"MH16+1","v":301},{"$f":"AT17-1","v":300},{"$f":"AU17-1","v":299},298,297,296,295,294,293,292,291,290,289,288,287,286,285,284,283,282,281,280,279,278,277,276,275,274,273,272,271,270,269,268,267,266,265,264,263,262,261,260,259,258,257,256,255,254,253,252,251,250,249,248,247,246,245,244,243,242,241,240,239,238,237,236,{"$f":"DG17-1","v":235},234,233,232,231,230,229,228,227,226,225,224,223,222,221,220,219,218,217,216,215,214,213,212,211,210,209,208,207,206,205,204,203,202,201,200,199,198,197,196,195,194,193,192,191,190,189,188,187,186,185,184,183,182,181,180,179,178,177,176,175,174,173,172,{"$f":"FS17-1","v":171},170,169,168,167,166,165,164,163,162,161,160,159,158,157,156,155,154,153,152,151,150,149,148,147,146,145,144,143,142,141,140,139,138,137,136,135,134,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,{"$f":"IE17-1","v":107},106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,{"$f":"KQ17-1","v":43},42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$nulls":4},"Quarterly Period",{"$nulls":41},1,1,1,{"$f":"AU18+1","v":2},{"$f":"AV18+1","v":2},2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,20,21,21,21,22,22,22,23,23,{"$f":"DH18+1","v":23},24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,35,35,35,36,36,36,37,37,37,38,38,38,39,39,39,40,40,40,41,41,41,42,42,42,43,43,43,44,44,44,{"$f":"FT18+1","v":45},45,45,46,46,46,47,47,47,48,48,48,49,49,49,50,50,50,51,51,51,52,52,52,53,53,53,54,54,54,55,55,55,56,56,56,57,57,57,58,58,58,59,59,59,60,60,60,61,61,61,62,62,62,63,63,63,64,64,64,65,65,65,66,{"$f":"IF18+1","v":66},66,67,67,67,68,68,68,69,69,69,70,70,70,71,71,71,72,72,72,73,73,73,74,74,74,75,75,75,76,76,76,77,77,77,78,78,78,79,79,79,80,80,80,81,81,81,82,82,82,83,83,83,84,84,84,85,85,85,86,86,86,87,87,{"$f":"KR18+1","v":87},88,88,88,89,89,89,90,90,90,91,91,91,92,92,92,93,93,93,94,94,94,95,95,95,96,96,96,97,97,97,98,98,98,99,99,99,100,100,100,101]
[]
[null,"General Flags - Quarterly"]
[]
[{"$nulls":4},"Start date",{"$f":"F6","v":"2018-01-01"},{"$nulls":40},{"$f":"$F$22","v":"2018-01-01"},{"$f":"AU23+1","v":"2018-04-01"},"2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01",{"$f":"DG23+1","v":"2034-04-01"},"2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01"]
[{"$nulls":4},"End date",{"$nulls":41},{"$f":"EOMONTH(AU22,2)","v":"2018-03-31"},{"$f":"EOMONTH(AV22,2)","v":"2018-06-30"},"2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31",{"$f":"EOMONTH(DH22,2)","v":"2034-06-30"},"2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31"]
[{"$nulls":4},"Summary period",{"$nulls":41},{"$f":"MATCH(AU23,$S$6:$AQ$6,1)","v":1},{"$f":"MATCH(AV23,$S$6:$AQ$6,1)","v":2},2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,{"$f":"MATCH(DH23,$S$6:$AQ$6,1)","v":18},18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,25,25,25]
[{"$nulls":4},"Calendar year",{"$nulls":41},{"$f":"YEAR(AU23)","v":2018},{"$f":"YEAR(AV23)","v":2018},2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,{"$f":"YEAR(DH23)","v":2034},2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042]
[{"$nulls":4},"Month in calendar year",{"$nulls":41},{"$f":"MONTH(AU23)","v":3},{"$f":"MONTH(AV23)","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,{"$f":"MONTH(DH23)","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12]
[{"$nulls":4},"Financial year",{"$f":"NTBInputs!$F$7","v":3},{"$nulls":40},{"$f":"IF(AU26<=$F27,AU25,AU25+1)","v":2018},{"$f":"IF(AV26<=$F27,AV25,AV25+1)","v":2019},2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,{"$f":"IF(DH26<=$F27,DH25,DH25+1)","v":2035},2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043]
[{"$nulls":4},"Month in financial year",{"$f":"NTBInputs!$F$7","v":3},{"$nulls":40},{"$f":"12-MOD($F28-AU26,12)","v":12},{"$f":"12-MOD($F28-AV26,12)","v":3},6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,{"$f":"12-MOD($F28-DH26,12)","v":3},6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9]
[{"$nulls":4},"Days in period",{"$nulls":41},{"$f":"AU23-AU22+1","v":90},{"$f":"AV23-AV22+1","v":91},92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,{"$f":"DH23-DH22+1","v":91},92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92]
[{"$nulls":4},"Days in calendar year",{"$nulls":41},{"$f":"DATE(AU25,12,31)-DATE(AU25,1,1)+1","v":365},{"$f":"DATE(AV25,12,31)-DATE(AV25,1,1)+1","v":365},365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,{"$f":"DATE(DH25,12,31)-DATE(DH25,1,1)+1","v":365},365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365]
[{"$nulls":4},"Days in financial year",{"$f":"NTBInputs!$F$7","v":3},{"$nulls":40},{"$f":"EOMONTH(AU22,12-AU28)-EOMONTH(AU22,-AU28)","v":365},{"$f":"EOMONTH(AV22,12-AV28)-EOMONTH(AV22,-AV28)","v":365},365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,{"$f":"EOMONTH(DB22,12-DB28)-EOMONTH(DB22,-DB28)","v":366},{"$f":"EOMONTH(DC22,12-DC28)-EOMONTH(DC22,-DC28)","v":366},365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365]
[{"$nulls":4},"Column counter",{"$f":"MAX($AU$16:$DB$16)","v":60},{"$nulls":39},0,{"$f":"AT32+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"DF32+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[{"$nulls":4},"Descending column count",{"$f":"F32","v":60},{"$nulls":39},{"$f":"EP32+1","v":101},{"$f":"AT33-1","v":100},99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,{"$f":"DF33-1","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]

{"sheet":"NTBInputs","index":3,"n_rows":824,"n_cols":21,"rows_kept":824,"merged":[[134,8,134,9],[135,8,135,9],[136,8,136,9],[137,8,137,9],[138,8,138,9]]}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"NTBInputs"},{"$nulls":19},"NOTES"]
[{"$f":"SUM(A4:A824)","v":0},{"$f":"SUM(B4:B2624)","v":0},{"$f":"IF(A2>0,A2&\" Errors in worksheet\",IF(B2>0,B2&\" Financial issues in worksheet\",\"No errors in worksheet\"))","v":"No errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"SUM('Check start >>>:<<< Check End'!B2)","v":0},{"$f":"IF(A3>0,A3&\" Errors in workbook\",IF(B3>0,B3&\" Financial issues in workbook\",\"No errors in workbook\"))","v":"4 Errors in workbook"}]
[null,"Model Set Up"]
[]
[{"$nulls":4},"Project Name","Test 1"]
[{"$nulls":4},"Year End Month",3]
[{"$nulls":4},"Periods in a year",12]
[{"$nulls":4},"Model Start Date","2018-01-01"]
[{"$nulls":4},"Date of first Financial Year End","2018-03-31"]
[{"$nulls":4},"Operations Length / years",25]
[{"$nulls":4},"Hours in a Day",24]
[{"$nulls":4},"Days in the year",365]
[{"$nulls":4},"Model End Date",{"$f":"EOMONTH(F9-1,F11*PeriodsInYear)","v":"2042-12-31"}]
[]
[null,"General"]
[null,null,"General"]
[]
[{"$nulls":4},"Tolerance",0,null,"Static","Static"]
[{"$nulls":4},"Tolerance",2,null,"Unwind","Unwind"]
[]
[{"$nulls":4},"Yes",1,null,"Sculpted",{"$f":"H22","v":"Sculpted"}]
[{"$nulls":4},"No",0,null,"Annuity",{"$f":"H23","v":"Annuity"}]
[]
[{"$nulls":4},"OK",0]
[{"$nulls":4},"Check",1]
[]
[{"$nulls":4},"Monthly",1,12]
[{"$nulls":4},"Quarterly",3,4]
[{"$nulls":4},"Annual",12,1]
[]
[null,"Asset Data"]
[]
[{"$nulls":4},"Asset Name","Asset 1"]
[]
[{"$nulls":4},"SPV",2]
[]
[{"$nulls":4},"Triad Zone","Location 2"]
[]
[{"$nulls":4},"EPC (Battery only) per MWH - BASE"]
[{"$nulls":4},"EPC (Battery only) per MWH - Adj"]
[{"$nulls":4},"EPC (Battery only) per MWH Total"]
[]
[{"$nulls":4},"EPC excluding battery"]
[]
[{"$nulls":4},"EPC",{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"Grid Connection"]
[]
[{"$nulls":4},"Lease (one off cost)",0]
[]
[{"$nulls":4},"Ancillary Costs 1"]
[{"$nulls":4},"Ancillary Costs 2"]
[{"$nulls":4},"Ancillary Costs 3"]
[{"$nulls":4},"Ancillary Costs 4"]
[{"$nulls":4},"Total Ancillary",{"$f":"SUM(F51:F54)","v":0}]
[]
[{"$nulls":4},"Legal and Professional Fees",{"v":50000,"d":"50,000"}]
[]
[{"$nulls":4},"Total Capex cost",{"$f":"F57+F55+F47+F46","v":{"v":5050000,"d":"5,050,000"}}]
[]
[{"$nulls":4},"Recoverable Equipment Cost",0]
[{"$nulls":4},"Residual Value",0]
[]
[{"$nulls":4},"Capacity MWH",{"v":8.9,"d":"8.9000"}]
[]
[{"$nulls":4},"Construction Start Date","2017-07-01"]
[{"$nulls":4},"Commissing End Date","2017-09-06"]
[{"$nulls":4},"T1 Start Date","2018-10-01"]
[{"$nulls":4},"T4 Start Date","2020-10-01"]
[{"$nulls":4},"1st Triad date","2017-11-01"]
[]
[null,"Revenue - CM"]
[null,null,"CM General"]
[{"$nulls":6},"XYZ Stored inputs for AR"]
[{"$nulls":4},"Price Inflation","CPI"]
[{"$nulls":4},"Capacity MWH",{"$f":"F64","v":{"v":8.9,"d":"8.900"}}]
[{"$nulls":4},"Capacity KWH",{"$f":"F76*1000","v":{"v":8900,"d":"8,900"}}]
[{"$nulls":4},"T1 Start Date",{"$f":"F68","v":"2018-10-01"}]
[{"$nulls":4},"T4 Start Date",{"$f":"F69","v":"2020-10-01"}]
[{"$nulls":4},"T1 Price Setting","Central"]
[{"$nulls":4},"T4 Price Setting","Central"]
[{"$nulls":4},"CM Price Uplift Month",1,10]
[{"$nulls":4},"VAT rate",{"v":0,"d":"0%"}]
[]
[null,null,"CM Debtor Profile"]
[]
[{"$nulls":4},"Month",{"v":0,"d":"Month 0"},{"v":1,"d":"Month 1"},{"v":2,"d":"Month 2"},{"v":3,"d":"Month 3"},{"v":4,"d":"Month 4"},{"v":5,"d":"Month 5"}]
[{"$f":"IF(SUM(F88:K88)<>1,1,0)","v":0},{"$nulls":3},"CM Debtors",{"v":0,"d":"0%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,null,"CM Prices"]
[]
[{"$nulls":4},"Capacity Market T-4",{"$nulls":3},"Capacity Market T-1"]
[{"$nulls":4},"Central","High","Low",null,"Central","High","Low",null,"Capacity Market T-4 inputs stored for XYZ AR"]
[{"$nulls":4},"£/kW per annum","£/kW per annum","£/kW per annum",null,"£/kW per annum","£/kW per annum","£/kW per annum"]
[null,null,"CM Years (years starting in month based on input in F82)"]
[null,null,2017]
[null,null,2018,{"$nulls":5},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"}]
[null,null,2019,{"$nulls":5},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"}]
[null,null,2020,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2021,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2022,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2023,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2024,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2025,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2026,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2027,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2028,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2029,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2030,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2031,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2032,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2033,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2034,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2035,null,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$nulls":5},22.5,22.5,22.5]
[null,null,2036]
[null,null,2037]
[null,null,2038]
[null,null,2039]
[null,null,2040]
[null,null,2041]
[null,null,2042]
[]
[null,"Revenue - FFR"]
[null,null,"General"]
[]
[{"$nulls":4},"Price Inflation","Nil"]
[{"$nulls":4},{"$f":"E64","v":"Capacity MWH"},{"$f":"F64","v":{"v":8.9,"d":"8.900"}}]
[{"$nulls":4},"Capacity KWH",{"$f":"F127*1000","v":{"v":8900,"d":"8,900"}}]
[{"$nulls":4},"Scenario Price Setting","Central"]
[{"$nulls":4},"VAT rate",{"v":0,"d":"0%"}]
[]
[null,null,"FFR Contracted"]
[]
[{"$nulls":4},"Active?","Date From ","Date to","Number of hours per day","Overlap?"]
[null,null,"Contract 1",null,0,{"$nulls":3},{"$f":"IF(AND(E135=1,(COUNTIF($F$135:$F$139,\"<\"&G135)-1)>=1),\"Yes - Ensure Overlapping Contracts Number of hours equaly 24\",\"No\")","v":"No"}]
[null,null,"Contract 2",{"$nulls":5},{"$f":"IF(AND(E136=1,(COUNTIF($F$135:$F$139,\"<\"&G136)-1)>=1),\"Yes - Ensure Overlapping Contracts Number of hours equaly 24\",\"No\")","v":"No"}]
[null,null,"Contract 3",null,1,"2018-09-01","2020-01-31",24,"No",{"$nulls":11},"Duxford contract"]
[null,null,"Contract 4",{"$nulls":5},"No"]
[null,null,"Contract 5",{"$nulls":5},"No"]
[]
[{"$nulls":4},"Month",{"v":0,"d":"Month 0"},{"v":1,"d":"Month 1"},{"v":2,"d":"Month 2"},{"v":3,"d":"Month 3"},{"v":4,"d":"Month 4"},{"v":5,"d":"Month 5"}]
[{"$f":"IF(SUM(F142:K142)<>1,1,0)","v":0},{"$nulls":3},"FFR Contracted Debtors",{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,null,"FFR Non contracted"]
[]
[null,null,"FFR Non contracted start date",null,null,"2018-09-01"]
[null,null,"FFR Non contracted end date",null,null,"2042-12-31"]
[]
[{"$nulls":4},"Month",{"v":0,"d":"Month 0"},{"v":1,"d":"Month 1"},{"v":2,"d":"Month 2"},{"v":3,"d":"Month 3"},{"v":4,"d":"Month 4"},{"v":5,"d":"Month 5"}]
[{"$f":"IF(SUM(F150:K150)<>1,1,0)","v":0},{"$nulls":3},"FFR Non-Contracted Debtors",{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,null,"Non Contract - FFR Prices"]
[]
[{"$nulls":4},"Non Contract - FFR dynamic price"]
[{"$nulls":4},"Central","High","Low","Blended"]
[null,null,"Calendar Year",null,"£/MW/h","£/MW/h","£/MW/h","£/MW/h"]
[null,null,2017,null,13.56]
[null,null,2018,null,{"v":10,"d":"10.00"}]
[null,null,2019,null,{"v":8.776000000000002,"d":"8.78"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2020,null,{"v":7.736000000000001,"d":"7.74"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2021,null,{"v":7.040000000000001,"d":"7.04"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2022,null,{"v":6.5760000000000005,"d":"6.58"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2023,null,{"v":6.336,"d":"6.34"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2024,null,{"v":6.144,"d":"6.14"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2025,null,6.04,{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2026,null,{"v":5.944,"d":"5.94"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2027,null,5.88,{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2028,null,{"v":5.800000000000001,"d":"5.80"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2029,null,{"v":5.768000000000001,"d":"5.77"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2030,null,{"v":5.744,"d":"5.74"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2031,null,{"v":5.768000000000001,"d":"5.77"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2032,null,{"v":5.760000000000001,"d":"5.76"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2033,null,{"v":5.728000000000001,"d":"5.73"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2034,null,{"v":5.664000000000001,"d":"5.66"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2035,null,{"v":5.6000000000000005,"d":"5.60"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2036,null,{"v":5.5600000000000005,"d":"5.56"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2037,null,{"v":5.5440000000000005,"d":"5.54"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2038,null,{"v":5.5280000000000005,"d":"5.53"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2039,null,{"v":5.5120000000000005,"d":"5.51"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2040,null,{"v":5.496,"d":"5.50"},{"v":9.600000000000001,"d":"9.60"},{"v":9.600000000000001,"d":"9.60"}]
[null,null,2041]
[null,null,2042]
[]
[]
[null,"Revenue - Triad"]
[null,null,"Triad General"]
[{"$nulls":6},"Stored inputs for XYZ AR"]
[{"$nulls":4},"Price Inflation","CPI"]
[{"$nulls":4},{"$f":"E38","v":"Triad Zone"},{"$f":"F38","v":"Location 2"}]
[{"$nulls":4},{"$f":"E76","v":"Capacity MWH"},{"$f":"F76","v":{"v":8.9,"d":"8.900"}}]
[{"$nulls":4},"Capacity KWH",{"$f":"F190*1000","v":{"v":8900,"d":"8,900"}}]
[{"$nulls":4},"Triad Price Uplift Month",1,10]
[{"$nulls":4},{"$f":"E70","v":"1st Triad date"},{"$f":"F70","v":"2017-11-01"}]
[{"$nulls":4},"End of Triad Pricing","2026-10-01"]
[{"$nulls":4},"VAT rate",{"v":0,"d":"0%"}]
[]
[{"$nulls":4},"Calendar Month",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$f":"IF(SUM(F198:Q198)<>1,1,0)","v":0},{"$nulls":3},"Triad Revenue (% of annum total in month)",{"v":0.3333333333333333,"d":"33.33%"},{"v":0.3333333333333333,"d":"33.33%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.3333333333333333,"d":"33.33%"}]
[{"$nulls":4},"Triad Hours Per month",50,50,50,50,50,50,50,50,50,50,50,50]
[{"$nulls":4},"Triad Hours Per month stored for XYZ AR",50,50,0,0,0,0,0,0,0,0,0,50]
[{"$nulls":4},"Triad Revenue Received / month",7]
[]
[null,null,"Triads Pricing"]
[]
[{"$nulls":4},"Triad Zone",{"$f":"F189","v":"Location 2"}]
[]
[null,null,"Triad Year",null,"Triads Probability","Triads Pricing / KW per annum"]
[null,null,2017,null,{"v":1,"d":"100.00%"},{"$f":"INDEX($E$238:$R$263,MATCH($C208,$C$238:$C$263,0),MATCH($F$205,$E$236:$R$236,0))","v":{"v":29.445840984074543,"d":"29.4"}}]
[null,null,2018,null,{"v":1,"d":"100.00%"},{"v":9.216316666536443,"d":"9.2"}]
[null,null,2019,null,{"v":1,"d":"100.00%"},0]
[null,null,2020,null,{"v":1,"d":"100.00%"},0]
[null,null,2021,null,{"v":1,"d":"100.00%"},0]
[null,null,2022,null,{"v":1,"d":"100.00%"},0]
[null,null,2023,null,{"v":1,"d":"100.00%"},0]
[null,null,2024,null,{"v":1,"d":"100.00%"},0]
[null,null,2025,null,{"v":1,"d":"100.00%"},0]
[null,null,2026,null,{"v":1,"d":"100.00%"},0]
[null,null,2027,null,{"v":1,"d":"100.00%"},0]
[null,null,2028,null,{"v":1,"d":"100.00%"},0]
[null,null,2029,null,{"v":1,"d":"100.00%"},0]
[null,null,2030,null,{"v":1,"d":"100.00%"},0]
[null,null,2031,null,{"v":1,"d":"100.00%"},0]
[null,null,2032,null,{"v":1,"d":"100.00%"},0]
[null,null,2033,null,{"v":1,"d":"100.00%"},0]
[null,null,2034,null,{"v":1,"d":"100.00%"},0]
[null,null,2035,null,{"v":1,"d":"100.00%"},0]
[null,null,2036,null,{"v":1,"d":"100.00%"},0]
[null,null,2037,null,{"v":1,"d":"100.00%"},0]
[null,null,2038,null,{"v":1,"d":"100.00%"},0]
[null,null,2039,null,{"v":1,"d":"100.00%"},0]
[null,null,2040,null,{"v":1,"d":"100.00%"},0]
[null,null,2041,null,{"v":1,"d":"100.00%"},0]
[null,null,2042,null,{"v":1,"d":"100.00%"},0]
[]
[]
[{"$nulls":4},"Location 1","Location 2","Location 3","Location 4","Location 5","Location 6","Location 7","Location 8","Location 9","Location 10","Location 11","Location 12","Location 13","Location 14"]
[{"$nulls":10},{"v":0.8,"d":"0.800"}]
[null,null,2017,null,{"v":28.732283042744395,"d":"28.732"},{"v":29.445840984074543,"d":"29.446"},{"v":37.16118854714413,"d":"37.161"},{"v":42.59257190583673,"d":"42.593"},{"v":43.12553750152096,"d":"43.126"},{"v":44.49839324410263,"d":"44.498"},{"v":46.00670799511681,"d":"46.007"},{"v":47.25935472122574,"d":"47.259"},{"v":48.023110184099416,"d":"48.023"},{"v":44.43736002352612,"d":"44.437"},{"v":50.8299125376737,"d":"50.830"},{"v":53.37126695471341,"d":"53.371"},{"v":51.83237144933228,"d":"51.832"},{"v":50.428793397632546,"d":"50.429"}]
[null,null,2018,null,{"v":2.435933672907005,"d":"2.436"},{"v":9.216316666536443,"d":"9.216"},{"v":21.009206350748663,"d":"21.009"},{"v":27.951155285569726,"d":"27.951"},{"v":27.91665102479785,"d":"27.917"},{"v":29.518427204156346,"d":"29.518"},{"v":31.474801784137803,"d":"31.475"},{"v":32.93316746285631,"d":"32.933"},{"v":33.4519515900883,"d":"33.452"},{"v":30.865312144934514,"d":"30.865"},{"v":36.60028004125127,"d":"36.600"},{"v":38.923029321786885,"d":"38.923"},{"v":37.88335858632155,"d":"37.883"},{"v":37.94372863463384,"d":"37.944"}]
[null,null,2019,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":6.336788,"d":"6.337"},{"v":13.235002,"d":"13.235"},{"v":13.309375,"d":"13.309"},{"v":14.802884,"d":"14.803"},{"v":17.094246,"d":"17.094"},{"v":18.331081,"d":"18.331"},{"v":19.169836,"d":"19.170"},{"v":15.725843999999999,"d":"15.726"},{"v":21.941075,"d":"21.941"},{"v":25.046464,"d":"25.046"},{"v":23.39001,"d":"23.390"},{"v":22.135778,"d":"22.136"}]
[null,null,2020,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.539883,"d":"0.540"},{"v":2.7744152,"d":"2.774"},{"v":3.5531135999999996,"d":"3.553"},{"v":4.634650400000001,"d":"4.635"},{"v":1.6477864000000002,"d":"1.648"},{"v":6.5750096000000005,"d":"6.575"},{"v":9.4406136,"d":"9.441"},{"v":7.6423136000000005,"d":"7.642"},{"v":6.3725384,"d":"6.373"}]
[null,null,2021,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.422549,"d":"0.423"},{"v":3.1894032,"d":"3.189"},{"v":3.8966431999999998,"d":"3.897"},{"v":5.0578272,"d":"5.058"},{"v":2.2341016000000002,"d":"2.234"},{"v":6.930000800000001,"d":"6.930"},{"v":9.9669416,"d":"9.967"},{"v":7.9207784000000006,"d":"7.921"},{"v":5.496936000000001,"d":"5.497"}]
[null,null,2022,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.672014,"d":"0.672"},{"v":3.2313592,"d":"3.231"},{"v":4.1239632,"d":"4.124"},{"v":5.186124,"d":"5.186"},{"v":3.1854568000000003,"d":"3.185"},{"v":6.953659200000001,"d":"6.954"},{"v":10.2849848,"d":"10.285"},{"v":7.929081600000001,"d":"7.929"},{"v":6.1603648,"d":"6.160"}]
[null,null,2023,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6901583779999999,"d":"0.690"},{"v":3.3186058984,"d":"3.319"},{"v":4.2353102064,"d":"4.235"},{"v":5.326149348,"d":"5.326"},{"v":3.2714641336000003,"d":"3.271"},{"v":7.1414079984,"d":"7.141"},{"v":10.5626793896,"d":"10.563"},{"v":8.143166803200002,"d":"8.143"},{"v":6.3266946496,"d":"6.327"}]
[null,null,2024,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7087926542059998,"d":"0.709"},{"v":3.4082082576568,"d":"3.408"},{"v":4.349663581972799,"d":"4.350"},{"v":5.469955380396,"d":"5.470"},{"v":3.3597936652071994,"d":"3.360"},{"v":7.3342260143567986,"d":"7.334"},{"v":10.847871733119199,"d":"10.848"},{"v":8.363032306886401,"d":"8.363"},{"v":6.4975154051392,"d":"6.498"}]
[null,null,2025,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7279300558695617,"d":"0.728"},{"v":3.5002298806135332,"d":"3.500"},{"v":4.467104498686065,"d":"4.467"},{"v":5.617644175666691,"d":"5.618"},{"v":3.4505080941677932,"d":"3.451"},{"v":7.532250116744432,"d":"7.532"},{"v":11.140764269913415,"d":"11.141"},{"v":8.588834179172332,"d":"8.589"},{"v":6.672948321077958,"d":"6.673"}]
[null,null,2026,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7475841673780398,"d":"0.748"},{"v":3.594736087390098,"d":"3.595"},{"v":4.587716320150588,"d":"4.588"},{"v":5.769320568409691,"d":"5.769"},{"v":3.5436718127103237,"d":"3.544"},{"v":7.735620869896531,"d":"7.736"},{"v":11.441564905201076,"d":"11.442"},{"v":8.820732702009984,"d":"8.821"},{"v":6.853117925747063,"d":"6.853"}]
[null,null,2027,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7677689398972468,"d":"0.768"},{"v":3.6917939617496303,"d":"3.692"},{"v":4.711584660794654,"d":"4.712"},{"v":5.925092223756753,"d":"5.925"},{"v":3.639350951653502,"d":"3.639"},{"v":7.9444826333837355,"d":"7.944"},{"v":11.750487157641503,"d":"11.750"},{"v":9.058892484964252,"d":"9.059"},{"v":7.038152109742232,"d":"7.038"}]
[null,null,2028,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7884987012744724,"d":"0.788"},{"v":3.79147239871687,"d":"3.791"},{"v":4.838797446636109,"d":"4.839"},{"v":6.085069713798184,"d":"6.085"},{"v":3.7376134273481463,"d":"3.738"},{"v":8.158983664485097,"d":"8.159"},{"v":12.067750310897823,"d":"12.068"},{"v":9.303482582058287,"d":"9.303"},{"v":7.228182216705273,"d":"7.228"}]
[null,null,2029,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.809788166208883,"d":"0.810"},{"v":3.8938421534822254,"d":"3.894"},{"v":4.969444977695283,"d":"4.969"},{"v":6.249366596070735,"d":"6.249"},{"v":3.8385289898865462,"d":"3.839"},{"v":8.379276223426194,"d":"8.379"},{"v":12.393579569292065,"d":"12.394"},{"v":9.55467661177386,"d":"9.555"},{"v":7.423343136556314,"d":"7.423"}]
[null,null,2030,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.8316524466965228,"d":"0.832"},{"v":3.9989758916262454,"d":"3.999"},{"v":5.103619992093055,"d":"5.104"},{"v":6.418099494164645,"d":"6.418"},{"v":3.9421692726134823,"d":"3.942"},{"v":8.6055166814587,"d":"8.606"},{"v":12.72820621766295,"d":"12.728"},{"v":9.812652880291754,"d":"9.813"},{"v":7.623773401243334,"d":"7.624"}]
[null,null,2031,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.8541070627573288,"d":"0.854"},{"v":4.106948240700154,"d":"4.107"},{"v":5.241417731879568,"d":"5.241"},{"v":6.59138818050709,"d":"6.591"},{"v":4.048607842974046,"d":"4.049"},{"v":8.837865631858085,"d":"8.838"},{"v":13.071867785539846,"d":"13.072"},{"v":10.077594508059631,"d":"10.078"},{"v":7.829615283076904,"d":"7.830"}]
[null,null,2032,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.8771679534517767,"d":"0.877"},{"v":4.217835843199057,"d":"4.218"},{"v":5.382936010640315,"d":"5.383"},{"v":6.769355661380782,"d":"6.769"},{"v":4.1579202547343455,"d":"4.158"},{"v":9.076488003918252,"d":"9.076"},{"v":13.42480821574942,"d":"13.425"},{"v":10.34968955977724,"d":"10.350"},{"v":8.04101489571998,"d":"8.041"}]
[null,null,2033,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.9008514881949745,"d":"0.901"},{"v":4.331717410965432,"d":"4.332"},{"v":5.528275282927603,"d":"5.528"},{"v":6.952128264238063,"d":"6.952"},{"v":4.270184101612172,"d":"4.270"},{"v":9.321553180024045,"d":"9.322"},{"v":13.787278037574652,"d":"13.787"},{"v":10.629131177891225,"d":"10.629"},{"v":8.25812229790442,"d":"8.258"}]
[null,null,2034,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.9251744783762388,"d":"0.925"},{"v":4.4486737810614985,"d":"4.449"},{"v":5.677538715566648,"d":"5.678"},{"v":7.13983572737249,"d":"7.140"},{"v":4.3854790723557,"d":"4.385"},{"v":9.573235115884692,"d":"9.573"},{"v":14.159534544589167,"d":"14.160"},{"v":10.916117719694288,"d":"10.916"},{"v":8.481091599947836,"d":"8.481"}]
[null,null,2035,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.9501541892923971,"d":"0.950"},{"v":4.568787973150158,"d":"4.569"},{"v":5.830832260886947,"d":"5.831"},{"v":7.3326112920115465,"d":"7.333"},{"v":4.503887007309304,"d":"4.504"},{"v":9.83171246401358,"d":"9.832"},{"v":14.541841977293073,"d":"14.542"},{"v":11.210852898126033,"d":"11.211"},{"v":8.710081073146428,"d":"8.710"}]
[null,null,2036,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.9758083524032918,"d":"0.976"},{"v":4.692145248425212,"d":"4.692"},{"v":5.988264731930894,"d":"5.988"},{"v":7.530591796895857,"d":"7.531"},{"v":4.625491956506655,"d":"4.625"},{"v":10.097168700541944,"d":"10.097"},{"v":14.934471710679984,"d":"14.934"},{"v":11.513545926375436,"d":"11.514"},{"v":8.945253262121382,"d":"8.945"}]
[null,null,2037,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.0021551779181805,"d":"1.002"},{"v":4.8188331701326925,"d":"4.819"},{"v":6.149947879693028,"d":"6.150"},{"v":7.733917775412045,"d":"7.734"},{"v":4.750380239332333,"d":"4.750"},{"v":10.369792255456575,"d":"10.370"},{"v":15.337702446868343,"d":"15.338"},{"v":11.82441166638757,"d":"11.824"},{"v":9.186775100198657,"d":"9.187"}]
[null,null,2038,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.0292133677219713,"d":"1.029"},{"v":4.948941665726275,"d":"4.949"},{"v":6.3159964724447395,"d":"6.316"},{"v":7.942733555348169,"d":"7.943"},{"v":4.878640505794306,"d":"4.879"},{"v":10.649776646353903,"d":"10.650"},{"v":15.751820412933789,"d":"15.752"},{"v":12.143670781380035,"d":"12.144"},{"v":9.43481802790402,"d":"9.435"}]
[null,null,2039,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.0570021286504643,"d":"1.057"},{"v":5.082563090700884,"d":"5.083"},{"v":6.486528377200746,"d":"6.487"},{"v":8.157187361342569,"d":"8.157"},{"v":5.010363799450752,"d":"5.010"},{"v":10.937320615805458,"d":"10.937"},{"v":16.177119564082997,"d":"16.177"},{"v":12.471549892477295,"d":"12.472"},{"v":9.68955811465743,"d":"9.690"}]
[null,null,2040,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.0855411861240267,"d":"1.086"},{"v":5.219792294149808,"d":"5.220"},{"v":6.661664643385166,"d":"6.662"},{"v":8.377431420098818,"d":"8.377"},{"v":5.145643622035922,"d":"5.146"},{"v":11.232628272432205,"d":"11.233"},{"v":16.61390179231324,"d":"16.614"},{"v":12.808281739574182,"d":"12.808"},{"v":9.951176183753178,"d":"9.951"}]
[null,null,2041,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.0855411861240267,"d":"1.086"},{"v":5.219792294149808,"d":"5.220"},{"v":6.661664643385166,"d":"6.662"},{"v":8.377431420098818,"d":"8.377"},{"v":5.145643622035922,"d":"5.146"},{"v":11.232628272432205,"d":"11.233"},{"v":16.61390179231324,"d":"16.614"},{"v":12.808281739574182,"d":"12.808"},{"v":9.951176183753178,"d":"9.951"}]
[null,null,2042,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.0855411861240267,"d":"1.086"},{"v":5.219792294149808,"d":"5.220"},{"v":6.661664643385166,"d":"6.662"},{"v":8.377431420098818,"d":"8.377"},{"v":5.145643622035922,"d":"5.146"},{"v":11.232628272432205,"d":"11.233"},{"v":16.61390179231324,"d":"16.614"},{"v":12.808281739574182,"d":"12.808"},{"v":9.951176183753178,"d":"9.951"}]
[]
[]
[null,"Revenue - Other"]
[null,null,"Other Revenue"]
[]
[{"$nulls":5},"Methodology","Annual Amount / £","£ / KW per annum","Seasonality","Indexation","Annual Step Growth Rate","VAT Rate"]
[{"$nulls":4},"Price Arbitrage","Capacity",null,2,"Price Arbitrage","Nil",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":4},"Other Revenue 1","Annual Amount",0,null,"Flat","Nil",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":4},"Other Revenue 2","Capacity",null,null,"Flat","Nil",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":4},"Other Revenue 3","Capacity",null,null,"Flat","Nil",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,null,"Debtor Profiles",null,null,{"v":5,"d":"Month 5"},{"v":4,"d":"Month 4"},{"v":3,"d":"Month 3"},{"v":2,"d":"Month 2"},{"v":1,"d":"Month 1"},{"v":0,"d":"Month 0"}]
[{"$f":"IF(SUM(F276:K276)<>1,1,0)","v":0},{"$nulls":3},{"$f":"E270&\" Debtors\"","v":"Price Arbitrage Debtors"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[{"$f":"IF(SUM(F277:K277)<>1,1,0)","v":0},{"$nulls":3},{"$f":"E271&\" Debtors\"","v":"Other Revenue 1 Debtors"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[{"$f":"IF(SUM(F278:K278)<>1,1,0)","v":0},{"$nulls":3},{"$f":"E272&\" Debtors\"","v":"Other Revenue 2 Debtors"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[{"$f":"IF(SUM(F279:K279)<>1,1,0)","v":0},{"$nulls":3},{"$f":"E273&\" Debtors\"","v":"Other Revenue 3 Debtors"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[]
[]
[]
[null,"Costs"]
[]
[{"$nulls":6},"Actual",null,null,"(If capacity, found in Asset data)"]
[{"$nulls":4},"Cost Type","Methodology","From","To","£'s p.a.","£ 000 / MW per annum","Indexation","Seasonality","VAT Rate","Payment Terms","Annual Step Growth Rate",null,"Stored growth rate inputs for XYZ AR"]
[{"$nulls":4},"O&M","Capacity","2018-09-01","2042-12-31",null,4.2,"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0.025,"d":"2.50%"}]
[{"$nulls":4},"Rent&Rates","Capacity","2018-09-01","2042-12-31",null,{"v":2,"d":"2.0"},"Nil","Flat",{"v":0,"d":"0%"},"Advance",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Energy Losses","Capacity","2018-09-01","2042-12-31",null,{"v":27,"d":"27.0"},"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"All insurance","Capacity","2018-09-01","2042-12-31",null,{"v":1,"d":"1.0"},"Nil","Flat",{"v":0,"d":"0%"},"Advance",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Warranty Costs","Capacity","2018-09-01","2042-12-31",null,null,"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"SG&A","Capacity","2018-09-01","2042-12-31",null,{"v":10,"d":"10.0"},"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"FFR Revenue Share","Capacity","2018-09-01","2020-01-31",null,{"$f":"13.56/0.65*0.35*24*365*0.95/1000","v":{"v":60.76340307692307,"d":"60.8"}},"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Other Fees","Capacity","2018-09-01","2020-01-31",null,{"$f":"13.56*0.04*24*365*0.95/1000","v":{"v":4.5138527999999996,"d":"4.5"}},"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Spare 3","Annual Amount","2018-01-01","2042-12-31",null,null,"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Spare 4","Annual Amount","2018-01-01","2042-12-31",null,null,"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Spare 5","Annual Amount","2018-01-01","2042-12-31",null,null,"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[{"$nulls":4},"Spare 6","Annual Amount","2018-01-01","2042-12-31",null,null,"Nil","Flat",{"v":0,"d":"0%"},"Arrears",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"}]
[]
[]
[{"$nulls":4},"Cost Creditor Profiles",{"$f":"N286","v":"Payment Terms"},"Advance Payment Period",{"v":11,"d":"Month 11"},{"v":10,"d":"Month 10"},{"v":9,"d":"Month 9"},{"v":8,"d":"Month 8"},{"v":7,"d":"Month 7"},{"v":6,"d":"Month 6"},{"v":5,"d":"Month 5"},{"v":4,"d":"Month 4"},{"v":3,"d":"Month 3"},{"v":2,"d":"Month 2"},{"v":1,"d":"Month 1"},{"v":0,"d":"Month 0"}]
[{"$f":"IF(AND(F302=$E$796,SUM(H302:S302)<>1),1,0)","v":0},{"$nulls":3},{"$f":"E287","v":"O&M"},{"$f":"N287","v":"Arrears"},"Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[{"$f":"IF(AND(F303=$E$796,SUM(H303:S303)<>1),1,0)","v":0},{"$nulls":3},{"$f":"E288","v":"Rent&Rates"},{"$f":"N288","v":"Advance"},"Quarterly"]
[0,{"$nulls":3},"Energy Losses","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"All insurance","Advance","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Warranty Costs","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"SG&A","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"FFR Revenue Share","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Other Fees","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Spare 3","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Spare 4","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Spare 5","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Spare 6","Arrears","Annual",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[]
[null,"VAT"]
[]
[{"$nulls":4},"VAT Assessment frequency ","Quarterly"]
[]
[null,"Taxation"]
[]
[{"$nulls":6},"Capital Allowance Rate","% of Capex Allocated","% Allowable","TWDV at Date of Refinance","Existing Capex","New Capex"]
[{"$nulls":4},"General Rate Pool",null,{"v":0.18,"d":"18%"},{"v":0.7,"d":"70%"},{"v":1,"d":"100%"},{"$f":"7716585.83-428679.75","v":{"v":7287906.08,"d":"7,287,906"}},{"$f":"I322*J322","v":{"v":7287906.08,"d":"7,287,906"}},{"$f":"('Calculations M'!$J$788*NTBInputs!H322)*I322","v":0}]
[{"$nulls":4},"Special Rate Pool",null,{"v":0.08,"d":"8%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"},null,{"$f":"I323*J323","v":0},{"$f":"('Calculations M'!$J$788*NTBInputs!H323)*I323","v":0}]
[{"$nulls":4},"Ineligble Pool",null,{"v":0,"d":"0%"},{"v":0.1,"d":"10%"},{"v":1,"d":"100%"},null,{"$f":"I324*J324","v":0},{"$f":"('Calculations M'!$J$788*NTBInputs!H324)*I324","v":0}]
[{"$nulls":4},"Other Pool",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},null,{"$f":"I325*J325","v":0},{"$f":"('Calculations M'!$J$788*NTBInputs!H325)*I325","v":0}]
[{"$f":"IF(H326=1,0,1)","v":0},{"$nulls":6},{"$f":"SUM(H322:H325)","v":{"v":0.9999999999999999,"d":"100%"}},null,{"$f":"SUM(J322:J325)","v":{"v":7287906.08,"d":"7,287,906"}},{"$f":"SUM(K322:K325)","v":{"v":7287906.08,"d":"7,287,906"}},{"$f":"SUM(L322:L325)","v":0}]
[]
[{"$nulls":4},{"$f":"\"Available Tax Losses b/f as at \"&TEXT(F9,\"dd/mm/yy\")","v":"Available Tax Losses b/f as at 01/01/18"},"£",0,{"$nulls":13},"Negative Number to be included"]
[]
[{"$nulls":4},"Repayment months:"]
[{"$nulls":4},"Repayment months",null,-5,-2,1,4]
[{"$nulls":4},"Payment month index",null,{"$f":"MOD($F$7+G331,12)","v":10},{"$f":"MOD($F$7+H331,12)","v":1},{"$f":"MOD($F$7+I331,12)","v":4},{"$f":"MOD($F$7+J331,12)","v":7}]
[{"$nulls":4},"Payment month",null,{"$f":"DATE(1,G332,1)","v":"1901-10-01"},{"$f":"DATE(1,H332,1)","v":"1901-01-01"},{"$f":"DATE(1,I332,1)","v":"1901-04-01"},{"$f":"DATE(1,J332,1)","v":"1901-07-01"}]
[]
[{"$nulls":4},"Recognise Deferred Tax Asset","Yes/No",1]
[{"$nulls":4},"Deferred Tax Rate",null,{"v":0.18,"d":"18%"}]
[]
[]
[]
[null,"Fixed Asset - Opening Balance"]
[]
[{"$nulls":4},"Opening Balance Dep","Straight Line"]
[{"$nulls":4},"Reducing Balance %",{"v":0.05,"d":"5%"}]
[{"$nulls":4},"Original Cost / £",{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"UEL / years",15]
[{"$nulls":4},"Depreciation Charge / per month",{"$f":"IFERROR(F344/F345/PeriodsInYear,0)","v":{"v":27777.777777777777,"d":"27,778"}}]
[]
[null,"Opening Balance Unwind"]
[]
[{"$nulls":5},"Static / Unwind",null,{"v":5,"d":"Month 5"},{"v":4,"d":"Month 4"},{"v":3,"d":"Month 3"},{"v":2,"d":"Month 2"},{"v":1,"d":"Month 1"},{"v":0,"d":"Month 0"}]
[{"$f":"IF(SUM(H351:M351)<>1,1,0)","v":0},{"$nulls":3},{"$f":"NTBInputs!D627","v":"Trade Debtors"},"Unwind",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[{"$f":"IF(SUM(H352:M352)<>1,1,0)","v":0},{"$nulls":3},{"$f":"NTBInputs!D628","v":"Prepayments"},null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[{"$f":"IF(SUM(H353:M353)<>1,1,0)","v":0},{"$nulls":3},{"$f":"NTBInputs!D629","v":"Other Debtors"},"Static",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},{"$f":"NTBInputs!D630","v":"Intercompany"},"Static",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},{"$f":"D636","v":"Trade Creditors"},"Unwind",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},{"$f":"D637","v":"Other Creditors"},"Unwind",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},"Other Creditor 2","Unwind",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},{"$f":"D639","v":"Deferred Tax"},null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},{"$f":"D640","v":"VAT Control Account"},null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[0,{"$nulls":3},{"$f":"D641","v":"Tax Creditor Account"},null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"}]
[]
[null,"CFADS"]
[]
[null,null,"Allocation of CFADS to different loan categories, noting VAT is calculated seperately."]
[]
[{"$nulls":4},"CFADS",null,null,"FFR","CM Contracted (during FFR)","CM Contracted (Island - post FFR)","Other"]
[]
[]
[{"$nulls":4},{"$f":"'Calculations M'!E1528","v":"CM Revenue Received"},{"$nulls":3},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1529","v":"Contract FFR Revenue Received"},null,null,{"v":1,"d":"100.0%"},null,null,{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1530","v":"Non Contract FFR Revenue Received"},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1531","v":"Triad Revenue Received"},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1532","v":"Price Arbitrage Received"},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1533","v":"Other Revenue 1 Received"},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1534","v":"Other Revenue 2 Received"},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1535","v":"Other Revenue 3 Received"},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1536","v":"O&M"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1537","v":"Rent&Rates"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1538","v":"Energy Losses"},null,null,{"v":0.9,"d":"90.0%"},{"v":0.1,"d":"10.0%"},{"v":0.1,"d":"10.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1539","v":"All insurance"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1540","v":"Warranty Costs"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1541","v":"SG&A"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1542","v":"FFR Revenue Share"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1543","v":"Other Fees"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1544","v":"Spare 3"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1545","v":"Spare 4"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1546","v":"Spare 5"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1547","v":"Spare 6"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1548","v":"VAT Payment / (Clawback) "},{"$nulls":5},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"$f":"'Calculations M'!E1549","v":"Capex"},null,null,{"v":0.7,"d":"70.0%"},{"v":0.3,"d":"30.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Financing"]
[null,null,"FFR"]
[]
[{"$nulls":4},"Repayments basis",null,"Quarterly"]
[]
[{"$nulls":4},"FFR Funding Start Date",null,{"$f":"MIN(F135:F139)","v":"2018-09-01"}]
[{"$nulls":4},"FFR Funding End Date",null,{"$f":"MAX(G135:G139)","v":"2020-01-31"}]
[]
[{"$nulls":4},"FFR Facility Size",null,{"$f":"VBA_FFR_Debt","v":{"v":665880.1401252702,"d":"665,880"}}]
[{"$nulls":4},"Arrangement Fee","%",{"v":0.01,"d":"1.00% "}]
[]
[{"$nulls":4},"Repayment Approach",null,"Sculpted",{"$f":"IF(SUM(E135:E139)=0,\"No Debt Sizing\",\"Debt Sizing Applied\")","v":"Debt Sizing Applied"}]
[]
[{"$nulls":4},"Start Date",null,{"$f":"G397","v":"2018-09-01"},"2021-04-01","2025-04-01","2026-04-01","2030-04-01"]
[{"$nulls":4},"Target DSCR",null,{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"}]
[]
[{"$nulls":4},"Free Cash available to include in capital repayment","%",{"v":0,"d":"0% "},{"$nulls":13},"XYZ to test - not currently included"]
[]
[{"$nulls":4},"Operational Margin"]
[{"$nulls":4},"Margin","%",{"v":0.025,"d":"2.500% "}]
[{"$nulls":4},"COF / Swap Rate","%",{"v":0,"d":"0.000% "},{"$nulls":13},"Indicative 10yr screen rate at 13/08/18"]
[{"$nulls":4},"Credit Spread","%",{"v":0,"d":"0.000% "}]
[{"$nulls":4},"Libor","%",{"v":0.0080213,"d":"0.802% "}]
[]
[{"$nulls":4},"Hedging"]
[{"$nulls":4},"Amount to be loan hedged","%",{"v":0,"d":"0.0% "},{"$nulls":13},"Assumption - TBD (subject to min. 75%)"]
[]
[{"$nulls":4},"Margin Step Up"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[]
[{"$nulls":4},"Libor Step Up"]
[{"$nulls":4},"2019-01-01","%",{"v":0.0025,"d":"0.25% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2020-01-01","%",{"v":0.005,"d":"0.50% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2021-01-01","%",{"v":0.01,"d":"1.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2022-01-01","%",{"v":0.02,"d":"2.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2023-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2024-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2025-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2026-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2027-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2028-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[]
[null,null,"Capacity Market"]
[]
[{"$nulls":4},"Repayments basis",null,"Quarterly"]
[]
[{"$nulls":4},"CM Drawdown Date",null,"2018-09-01"]
[{"$nulls":4},"CM Contracted (during FFR)",null,{"$f":"F9","v":"2018-01-01"},"CM Contracted (during FFR)"]
[{"$nulls":4},"CM Contracted (end of FFR)",null,{"$f":"$G$398","v":"2020-01-31"}]
[{"$nulls":4},"CM 'island mode' start date",null,{"$f":"IF(G443=0,F9,G443+1)","v":"2020-02-01"}]
[{"$nulls":4},"Capacity Market - Loan Amortisation Term","YEARS",{"v":10,"d":"10.0 Yrs"}]
[{"$nulls":4},"Capacity Market (island mode) - Final Repayment Date",null,{"$f":"EOMONTH(G442,G445*PeriodsInYear-1)","v":"2027-12-31"},{"$nulls":13},"Based on 10 years from the Model Start Date"]
[]
[{"$nulls":4},"Total Facility Size","£",{"$f":"VBA_CM_Debt","v":{"v":754559.9717328225,"d":"754,560"}}]
[{"$nulls":4},"Arrangement Fee","%",{"v":0.02,"d":"2.00% "}]
[]
[{"$nulls":4},"Repayment Approach",null,"Sculpted"]
[]
[{"$nulls":4},{"$f":"$I$366","v":"CM Contracted (during FFR)"}]
[{"$nulls":4},"Start Date",null,{"$f":"G442","v":"2018-01-01"},"2021-04-01","2025-04-01","2026-04-01","2030-04-01"]
[{"$nulls":4},"Target DSCR",null,{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"}]
[]
[{"$nulls":4},{"$f":"$J$366","v":"CM Contracted (Island - post FFR)"}]
[{"$nulls":4},"Start Date",null,{"$f":"G444","v":"2020-02-01"},"2021-04-01","2025-04-01","2026-04-01","2030-04-01"]
[{"$nulls":4},"Target DSCR",null,{"v":1,"d":"1.00x"},{"v":1,"d":"1.00x"},{"v":1,"d":"1.00x"},{"v":1,"d":"1.00x"},{"v":1,"d":"1.00x"}]
[]
[{"$nulls":4},"Free Cash available to include in capital repayment","%",{"v":0,"d":"0% "},{"$nulls":13},"XYZ to test - not currently included"]
[]
[{"$nulls":4},"Operational Margin"]
[{"$nulls":4},"Margin","%",{"v":0.025,"d":"2.500% "}]
[{"$nulls":4},"COF / Swap Rate","%",{"v":0.0147,"d":"1.470% "},{"$nulls":13},"Indicative 10yr screen rate at 13/08/18"]
[{"$nulls":4},"Credit Spread","%",{"v":0.0035,"d":"0.350% "}]
[{"$nulls":4},"Libor","%",{"v":0.0080213,"d":"0.802% "}]
[]
[{"$nulls":4},"Hedging"]
[{"$nulls":4},"Amount to be loan hedged","%",{"v":0.75,"d":"75.0% "},{"$nulls":13},"Assumption - TBD (subject to min. 75%)"]
[]
[{"$nulls":4},"Margin Step Up"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "},{"$nulls":13},"Absolute increase in Margin % rate in period"]
[]
[{"$nulls":4},"Libor Step Up"]
[{"$nulls":4},"2019-01-01","%",{"v":0.0025,"d":"0.25% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2020-01-01","%",{"v":0.005,"d":"0.50% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2021-01-01","%",{"v":0.01,"d":"1.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2022-01-01","%",{"v":0.02,"d":"2.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2023-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2024-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2025-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2026-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2027-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[{"$nulls":4},"2028-01-01","%",{"v":0.03,"d":"3.00% "},{"$nulls":13},"Absolute increase in Libor % rate in period"]
[]
[]
[null,null,"Other"]
[]
[{"$nulls":4},"Repayments basis",null,"Quarterly"]
[]
[{"$nulls":4},"Other Drawdown Date",null,"2018-09-01"]
[{"$nulls":4},"Other - Loan Amortisation Term","YEARS",{"v":10,"d":"10.0 Yrs"}]
[{"$nulls":4},"Other - Final Repayment Date",null,"2026-07-31",{"$nulls":13},"Based on 10 years from the Model Start Date"]
[]
[{"$nulls":4},"Total Facility Size","£",{"$f":"VBA_Other_Debt","v":0}]
[{"$nulls":4},"Arrangement Fee","%",{"v":0.02,"d":"2.00% "}]
[]
[{"$nulls":4},"Repayment Approach",null,"Sculpted"]
[]
[{"$nulls":4},"Other "]
[{"$nulls":4},"Start Date",null,{"$f":"G495","v":"2018-09-01"},"2021-04-01","2025-04-01","2026-04-01","2030-04-01"]
[{"$nulls":4},"Target DSCR",null,{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"},{"v":1.2,"d":"1.20x"}]
[]
[{"$nulls":4},"Free Cash available to include in capital repayment","%",{"v":0,"d":"0% "},{"$nulls":13},"XYZ to test - not currently included"]
[]
[{"$nulls":4},"Operational Margin"]
[{"$nulls":4},"Margin","%",{"v":0,"d":"0.000% "}]
[{"$nulls":4},"COF / Swap Rate","%",{"v":0,"d":"0.000% "}]
[{"$nulls":4},"Credit Spread","%",{"v":0,"d":"0.000% "}]
[{"$nulls":4},"Libor","%",{"v":0.0080213,"d":"0.802% "}]
[]
[{"$nulls":4},"Hedging"]
[{"$nulls":4},"Amount to be loan hedged","%",{"v":0.75,"d":"75.0% "},{"$nulls":13},"Assumption - TBD (subject to min. 75%)"]
[]
[{"$nulls":4},"Margin Step Up"]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "}]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "}]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "}]
[{"$nulls":4},"2049-12-01","%",{"v":0,"d":"0.00% "}]
[]
[{"$nulls":4},"Libor Step Up"]
[{"$nulls":4},"2019-01-01","%",{"v":0.0025,"d":"0.25% "}]
[{"$nulls":4},"2020-01-01","%",{"v":0.005,"d":"0.50% "}]
[{"$nulls":4},"2021-01-01","%",{"v":0.01,"d":"1.00% "}]
[{"$nulls":4},"2022-01-01","%",{"v":0.02,"d":"2.00% "}]
[{"$nulls":4},"2023-01-01","%",{"v":0.03,"d":"3.00% "}]
[{"$nulls":4},"2024-01-01","%",{"v":0.03,"d":"3.00% "}]
[{"$nulls":4},"2025-01-01","%",{"v":0.03,"d":"3.00% "}]
[{"$nulls":4},"2026-01-01","%",{"v":0.03,"d":"3.00% "}]
[{"$nulls":4},"2027-01-01","%",{"v":0.03,"d":"3.00% "}]
[{"$nulls":4},"2028-01-01","%",{"v":0.03,"d":"3.00% "}]
[]
[]
[null,"Reserve Accounts"]
[]
[{"$nulls":4},"This only applies to the CM debt"]
[]
[{"$nulls":4},"T1 Contract Flag","DATE","2018-10-01",{"$nulls":13},"The date selected will be used to drive the month assumption"]
[{"$nulls":4},"T1 Drawdown Annual flag","DATE","2018-09-01"]
[{"$nulls":4},"T1 Contract Secured","DATE","2020-01-01"]
[{"$nulls":4},"T1 Contract Release Date","DATE","2020-01-01"]
[]
[]
[null,"Shareholder Loan"]
[]
[{"$nulls":4},"Shareholder loan injection date","DATE",{"$f":"$F$9","v":"2018-01-01"}]
[{"$nulls":4},"Shareholder Loan Projected Exit Date","DATE","2034-12-01"]
[{"$nulls":4},"Shareholder loan injection amount","£",0]
[{"$nulls":4},"Repayments basis",null,"Quarterly"]
[{"$nulls":4},"Shareholder loan Coupon","%",{"v":0.075,"d":"7.50% "}]
[{"$nulls":4},"Repayment option  (Annuity = 1, Cash = 2 )",null,1]
[]
[null,"Share Capital"]
[]
[{"$nulls":4},"Share Capital injection date","DATE",{"$f":"$F$9","v":"2018-01-01"}]
[{"$nulls":4},"Share Capital injection amount","£",0]
[{"$nulls":4},"Share Capital to be distributed","DATE",{"$f":"F14","v":"2042-12-31"}]
[{"$nulls":4},"Discount Factor for IRR and NPV calcs","%",{"v":0.05,"d":"5%"}]
[]
[null,"Dividends"]
[]
[{"$nulls":4},"Date from which to pay dividends","DATE","2021-01-01"]
[{"$nulls":4},"Dividends limited to Profits Available in the Period","Yes/No",0]
[{"$nulls":4},"Min Balance","£",0]
[{"$nulls":4},"% of Profits to distribute","%",{"v":0,"d":"0.00% "}]
[]
[null,"Financial Statement Headings"]
[null,null,"Profit & Loss"]
[]
[{"$nulls":4},"CM Revenue"]
[{"$nulls":4},"Contracted FFR Revenue"]
[{"$nulls":4},"Non-Contracted FFR Revenue"]
[{"$nulls":4},"Triads Revenue"]
[{"$nulls":4},"Price Arbitrage"]
[{"$nulls":4},"Other Revenue 1"]
[{"$nulls":4},"Other Revenue 2"]
[{"$nulls":4},"Other Revenue 3"]
[{"$nulls":4},"Revenue Total"]
[]
[{"$nulls":4},"O&M"]
[{"$nulls":4},"Rent&Rates"]
[{"$nulls":4},"Energy Losses"]
[{"$nulls":4},"All insurance"]
[{"$nulls":4},"Warranty Costs"]
[{"$nulls":4},"COS Total"]
[]
[{"$nulls":4},"Gross Margin"]
[]
[{"$nulls":4},"SG&A"]
[{"$nulls":4},"FFR Revenue Share"]
[{"$nulls":4},"Limejump Fees"]
[{"$nulls":4},"Spare 3"]
[{"$nulls":4},"Spare 4"]
[{"$nulls":4},"Spare 5"]
[{"$nulls":4},"Spare 6"]
[{"$nulls":4},"Opex Total"]
[]
[{"$nulls":4},"EBITDA"]
[]
[{"$nulls":4},"FFR Interest"]
[{"$nulls":4},"CM Interest"]
[{"$nulls":4},"Other Interest"]
[{"$nulls":4},"Shareholder Interest"]
[]
[{"$nulls":4},"Depreciation"]
[{"$nulls":4},"Bank Charges"]
[]
[{"$nulls":4},"Profit / (Loss) for the period before tax"]
[]
[{"$nulls":4},"Corporation Tax"]
[{"$nulls":4},"Deferred Tax"]
[]
[{"$nulls":4},"Profit / (Loss) for the period after tax"]
[]
[null,null,"Balance Sheet"]
[]
[]
[null,null,"Fixed Assets"]
[{"$nulls":3},"Plant & machinery"]
[{"$nulls":3},"Fixed Assets"]
[]
[null,null,"Current Assets"]
[{"$nulls":3},"Trade Debtors"]
[{"$nulls":3},"Prepayments"]
[{"$nulls":3},"Other Debtors"]
[{"$nulls":3},"Intercompany"]
[{"$nulls":3},"Free Cash/ (Overdraft)"]
[{"$nulls":3},"Reserve Account"]
[{"$nulls":3},"Current Assets"]
[]
[null,null,"Current Liabilities"]
[{"$nulls":3},"Trade Creditors"]
[{"$nulls":3},"Other Creditors"]
[{"$nulls":3},"Other Creditor 2"]
[{"$nulls":3},"Deferred Tax"]
[{"$nulls":3},"VAT Control Account"]
[{"$nulls":3},"Tax Creditor Account"]
[{"$nulls":3},"Current Liabilities"]
[]
[null,null,"Net Current Assets"]
[]
[null,null,"Long Term Liabilities"]
[{"$nulls":3},"Shareholder loan"]
[{"$nulls":3},"FFR Debt"]
[{"$nulls":3},"CM Debt"]
[{"$nulls":3},"Other Debt"]
[{"$nulls":3},"Term Loan"]
[{"$nulls":3},"Long Term Liabilities"]
[]
[null,null,"Net Assets"]
[]
[{"$nulls":3},"Share Capital"]
[{"$nulls":3},"Profit and Loss Reserve"]
[]
[null,null,"Shareholders Funds"]
[]
[{"$nulls":3},"Check"]
[]
[null,null,"Cash Flow - Indirect"]
[]
[null,null,"EBITDA"]
[]
[{"$nulls":3},"Non Cash add backs"]
[]
[null,null,"Balance Sheet Movements"]
[{"$nulls":3},{"$f":"\"Movement in \"&D627","v":"Movement in Trade Debtors"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D628","v":"Movement in Prepayments"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D629","v":"Movement in Other Debtors"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D630","v":"Movement in Intercompany"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D632","v":"Movement in Reserve Account"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D636","v":"Movement in Trade Creditors"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D637","v":"Movement in Other Creditors"}]
[{"$nulls":3},{"$f":"\"Movement in \"&D638","v":"Movement in Other Creditor 2"}]
[{"$nulls":3},"Movement in VAT Control Account"]
[]
[null,null,"Operating Cash Flow"]
[]
[null,null,"Specific Cash flow"]
[{"$nulls":3},"Share Capital Drawdown"]
[{"$nulls":3},"Share Capital Repayment"]
[{"$nulls":3},"Shareholder Loan Drawdown"]
[{"$nulls":3},"Shareholder Loan Interest Paid"]
[{"$nulls":3},"Shareholder Capital Repayments"]
[{"$nulls":3},"FFR Loan Drawdown"]
[{"$nulls":3},"FFR Loan Arrangement Fee"]
[{"$nulls":3},"FFR Interest Paid"]
[{"$nulls":3},"FFR Capital Repayments"]
[{"$nulls":3},"CM Term Loan Drawdowns"]
[{"$nulls":3},"CM Term Loan Arrangement Fee"]
[{"$nulls":3},"CM Interest Paid"]
[{"$nulls":3},"CM Capital Repayments"]
[{"$nulls":3},"Other Term Loan Drawdowns"]
[{"$nulls":3},"Other Term Loan Arrangement Fee"]
[{"$nulls":3},"Other Interest Paid"]
[{"$nulls":3},"Other Capital Repayments"]
[{"$nulls":3},"Tax payments"]
[{"$nulls":3},"Fixed asset expenditure"]
[{"$nulls":3},"Dividends"]
[]
[null,null,"Cash Movement"]
[]
[null,null,"Cash Balance Brought Forward"]
[null,null,"Cash Balance Carried Forward"]
[]
[null,null,"Cash Flow - Direct"]
[]
[null,null,"OPERATING INCOME"]
[{"$nulls":3},"CM Revenue Received"]
[{"$nulls":3},"Contract FFR Revenue Received"]
[{"$nulls":3},"Non Contract FFR Revenue Received"]
[{"$nulls":3},"Triad Revenue Received"]
[{"$nulls":3},"Price Arbitrage Received"]
[{"$nulls":3},"Other Revenue 1 Received"]
[{"$nulls":3},"Other Revenue 2 Received"]
[{"$nulls":3},"Other Revenue 3 Received"]
[{"$nulls":3},"Debtors Opening Balance Unwind"]
[{"$nulls":3},{"$f":"D629&\" cashflow movements\"","v":"Other Debtors cashflow movements"}]
[{"$nulls":3},{"$f":"D630&\" cashflow movements\"","v":"Intercompany cashflow movements"}]
[]
[null,null,"OPERATING EXPENDITURE"]
[{"$nulls":3},"O&M"]
[{"$nulls":3},"Rent&Rates"]
[{"$nulls":3},"Energy Losses"]
[{"$nulls":3},"All insurance"]
[{"$nulls":3},"Warranty Costs"]
[{"$nulls":3},"SG&A"]
[{"$nulls":3},"FFR Revenue Share"]
[{"$nulls":3},"Other Fees"]
[{"$nulls":3},"Spare 3"]
[{"$nulls":3},"Spare 4"]
[{"$nulls":3},"Spare 5"]
[{"$nulls":3},"Spare 6"]
[{"$nulls":3},"Creditors Opening Balance Unwind"]
[{"$nulls":3},{"$f":"D637&\" cashflow movements\"","v":"Other Creditors cashflow movements"}]
[{"$nulls":3},{"$f":"D638&\" cashflow movements\"","v":"Other Creditor 2 cashflow movements"}]
[]
[null,null,"NET OPERATING INCOME/ (EXPENDITURE)"]
[]
[null,null,"VAT RECEIVED/ (PAID)"]
[]
[null,null,"TAX PAID"]
[]
[null,null,"OPERATING CASHFLOW"]
[]
[null,null,"FIXED ASSET EXPENDITURE"]
[]
[null,null,"NET PRE-FINANCING CASHFLOW"]
[]
[null,null,"INTEREST EARNED ON CASH BALANCES"]
[]
[null,null,"RESERVE MOVEMENTS NET OF INTEREST EARNED"]
[{"$nulls":3},"Initial amount / Prefunded from DSRA"]
[{"$nulls":3},"Transfers (to)/ from DSRA"]
[]
[null,null,"FUNDING"]
[{"$nulls":3},"Equity Injection"]
[{"$nulls":3},"Shareholder Loan Drawdown"]
[{"$nulls":3},"FFR Loan Drawdown"]
[{"$nulls":3},"FFR Loan Arrangement Fee"]
[{"$nulls":3},"CM Term Loan Drawdowns"]
[{"$nulls":3},"CM Term Loan Arrangement Fee"]
[{"$nulls":3},"Other Term Loan Drawdowns"]
[{"$nulls":3},"Other Term Loan Arrangement Fee"]
[null,null,"CASHFLOW AVAILABLE BEFORE DEBT SERVICE"]
[]
[null,null,"DEBT SERVICE"]
[{"$nulls":3},"FFR Interest Paid"]
[{"$nulls":3},"FFR Capital Repayments"]
[{"$nulls":3},"CM Interest Paid"]
[{"$nulls":3},"CM Capital Repayments"]
[{"$nulls":3},"Other Interest Paid"]
[{"$nulls":3},"Other Capital Repayments"]
[{"$nulls":3},"Scheduled debt service"]
[{"$nulls":3},"Cash sweep"]
[{"$nulls":3},"Senior Debt Service"]
[null,null,"CASHFLOW AVAILABLE AFTER DEBT SERVICE"]
[]
[null,null,"EQUITY CASHFLOWS"]
[{"$nulls":3},"Shareholder loan interest"]
[{"$nulls":3},"Shareholder loan repayments"]
[null,null,"NET SURPLUS/ DEFICIT"]
[]
[null,null,"BALANCE BROUGHT FORWARD"]
[]
[null,null,"DIVIDENDS"]
[null,null,"RETURN OF SHARE CAPITAL"]
[]
[null,null,"BALANCE CARRIED FORWARD"]
[]
[null,null,"Lists"]
[]
[{"$nulls":4},"Arrears"]
[{"$nulls":4},"Advance"]
{"$rows_empty":26}
[null,"End of Sheet"]

{"sheet":"TBInputsM","index":4,"n_rows":175,"n_cols":346,"rows_kept":175}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"TBInputsM"}]
[{"$f":"SUM(A18:A2067)","v":0},{"$f":"SUM(B18:B2067)","v":0},{"$f":"IF(A2>0,A2&\" Errors in worksheet\",IF(B2>0,B2&\" Financial issues in worksheet\",\"No errors in worksheet\"))","v":"No errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"SUM('Check start >>>:<<< Check End'!B2)","v":0},{"$f":"IF(A3>0,A3&\" Errors in workbook\",IF(B3>0,B3&\" Financial issues in workbook\",\"No errors in workbook\"))","v":"4 Errors in workbook"}]
[]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E6","v":"Start date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!T6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!U6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!V6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!W6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!X6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!Y6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!Z6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!AA6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!AB6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!AC6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!AD6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!AE6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!AF6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!AG6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!AH6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!AI6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!AJ6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!AK6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!AL6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!AM6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!AN6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!AO6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!AP6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!AQ6","v":"2041-04-01"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!AV6","v":"2018-02-01"},{"$f":"'Timeline&Flags'!AW6","v":"2018-03-01"},{"$f":"'Timeline&Flags'!AX6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!AY6","v":"2018-05-01"},{"$f":"'Timeline&Flags'!AZ6","v":"2018-06-01"},{"$f":"'Timeline&Flags'!BA6","v":"2018-07-01"},{"$f":"'Timeline&Flags'!BB6","v":"2018-08-01"},{"$f":"'Timeline&Flags'!BC6","v":"2018-09-01"},{"$f":"'Timeline&Flags'!BD6","v":"2018-10-01"},{"$f":"'Timeline&Flags'!BE6","v":"2018-11-01"},{"$f":"'Timeline&Flags'!BF6","v":"2018-12-01"},{"$f":"'Timeline&Flags'!BG6","v":"2019-01-01"},{"$f":"'Timeline&Flags'!BH6","v":"2019-02-01"},{"$f":"'Timeline&Flags'!BI6","v":"2019-03-01"},{"$f":"'Timeline&Flags'!BJ6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!BK6","v":"2019-05-01"},{"$f":"'Timeline&Flags'!BL6","v":"2019-06-01"},{"$f":"'Timeline&Flags'!BM6","v":"2019-07-01"},{"$f":"'Timeline&Flags'!BN6","v":"2019-08-01"},{"$f":"'Timeline&Flags'!BO6","v":"2019-09-01"},{"$f":"'Timeline&Flags'!BP6","v":"2019-10-01"},{"$f":"'Timeline&Flags'!BQ6","v":"2019-11-01"},{"$f":"'Timeline&Flags'!BR6","v":"2019-12-01"},{"$f":"'Timeline&Flags'!BS6","v":"2020-01-01"},{"$f":"'Timeline&Flags'!BT6","v":"2020-02-01"},{"$f":"'Timeline&Flags'!BU6","v":"2020-03-01"},{"$f":"'Timeline&Flags'!BV6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!BW6","v":"2020-05-01"},{"$f":"'Timeline&Flags'!BX6","v":"2020-06-01"},{"$f":"'Timeline&Flags'!BY6","v":"2020-07-01"},{"$f":"'Timeline&Flags'!BZ6","v":"2020-08-01"},{"$f":"'Timeline&Flags'!CA6","v":"2020-09-01"},{"$f":"'Timeline&Flags'!CB6","v":"2020-10-01"},{"$f":"'Timeline&Flags'!CC6","v":"2020-11-01"},{"$f":"'Timeline&Flags'!CD6","v":"2020-12-01"},{"$f":"'Timeline&Flags'!CE6","v":"2021-01-01"},{"$f":"'Timeline&Flags'!CF6","v":"2021-02-01"},{"$f":"'Timeline&Flags'!CG6","v":"2021-03-01"},{"$f":"'Timeline&Flags'!CH6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!CI6","v":"2021-05-01"},{"$f":"'Timeline&Flags'!CJ6","v":"2021-06-01"},{"$f":"'Timeline&Flags'!CK6","v":"2021-07-01"},{"$f":"'Timeline&Flags'!CL6","v":"2021-08-01"},{"$f":"'Timeline&Flags'!CM6","v":"2021-09-01"},{"$f":"'Timeline&Flags'!CN6","v":"2021-10-01"},{"$f":"'Timeline&Flags'!CO6","v":"2021-11-01"},{"$f":"'Timeline&Flags'!CP6","v":"2021-12-01"},{"$f":"'Timeline&Flags'!CQ6","v":"2022-01-01"},{"$f":"'Timeline&Flags'!CR6","v":"2022-02-01"},{"$f":"'Timeline&Flags'!CS6","v":"2022-03-01"},{"$f":"'Timeline&Flags'!CT6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!CU6","v":"2022-05-01"},{"$f":"'Timeline&Flags'!CV6","v":"2022-06-01"},{"$f":"'Timeline&Flags'!CW6","v":"2022-07-01"},{"$f":"'Timeline&Flags'!CX6","v":"2022-08-01"},{"$f":"'Timeline&Flags'!CY6","v":"2022-09-01"},{"$f":"'Timeline&Flags'!CZ6","v":"2022-10-01"},{"$f":"'Timeline&Flags'!DA6","v":"2022-11-01"},{"$f":"'Timeline&Flags'!DB6","v":"2022-12-01"},{"$f":"'Timeline&Flags'!DC6","v":"2023-01-01"},{"$f":"'Timeline&Flags'!DD6","v":"2023-02-01"},{"$f":"'Timeline&Flags'!DE6","v":"2023-03-01"},{"$f":"'Timeline&Flags'!DF6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!DG6","v":"2023-05-01"},{"$f":"'Timeline&Flags'!DH6","v":"2023-06-01"},{"$f":"'Timeline&Flags'!DI6","v":"2023-07-01"},{"$f":"'Timeline&Flags'!DJ6","v":"2023-08-01"},{"$f":"'Timeline&Flags'!DK6","v":"2023-09-01"},{"$f":"'Timeline&Flags'!DL6","v":"2023-10-01"},{"$f":"'Timeline&Flags'!DM6","v":"2023-11-01"},{"$f":"'Timeline&Flags'!DN6","v":"2023-12-01"},{"$f":"'Timeline&Flags'!DO6","v":"2024-01-01"},{"$f":"'Timeline&Flags'!DP6","v":"2024-02-01"},{"$f":"'Timeline&Flags'!DQ6","v":"2024-03-01"},{"$f":"'Timeline&Flags'!DR6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!DS6","v":"2024-05-01"},{"$f":"'Timeline&Flags'!DT6","v":"2024-06-01"},{"$f":"'Timeline&Flags'!DU6","v":"2024-07-01"},{"$f":"'Timeline&Flags'!DV6","v":"2024-08-01"},{"$f":"'Timeline&Flags'!DW6","v":"2024-09-01"},{"$f":"'Timeline&Flags'!DX6","v":"2024-10-01"},{"$f":"'Timeline&Flags'!DY6","v":"2024-11-01"},{"$f":"'Timeline&Flags'!DZ6","v":"2024-12-01"},{"$f":"'Timeline&Flags'!EA6","v":"2025-01-01"},{"$f":"'Timeline&Flags'!EB6","v":"2025-02-01"},{"$f":"'Timeline&Flags'!EC6","v":"2025-03-01"},{"$f":"'Timeline&Flags'!ED6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!EE6","v":"2025-05-01"},{"$f":"'Timeline&Flags'!EF6","v":"2025-06-01"},{"$f":"'Timeline&Flags'!EG6","v":"2025-07-01"},{"$f":"'Timeline&Flags'!EH6","v":"2025-08-01"},{"$f":"'Timeline&Flags'!EI6","v":"2025-09-01"},{"$f":"'Timeline&Flags'!EJ6","v":"2025-10-01"},{"$f":"'Timeline&Flags'!EK6","v":"2025-11-01"},{"$f":"'Timeline&Flags'!EL6","v":"2025-12-01"},{"$f":"'Timeline&Flags'!EM6","v":"2026-01-01"},{"$f":"'Timeline&Flags'!EN6","v":"2026-02-01"},{"$f":"'Timeline&Flags'!EO6","v":"2026-03-01"},{"$f":"'Timeline&Flags'!EP6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!EQ6","v":"2026-05-01"},{"$f":"'Timeline&Flags'!ER6","v":"2026-06-01"},{"$f":"'Timeline&Flags'!ES6","v":"2026-07-01"},{"$f":"'Timeline&Flags'!ET6","v":"2026-08-01"},{"$f":"'Timeline&Flags'!EU6","v":"2026-09-01"},{"$f":"'Timeline&Flags'!EV6","v":"2026-10-01"},{"$f":"'Timeline&Flags'!EW6","v":"2026-11-01"},{"$f":"'Timeline&Flags'!EX6","v":"2026-12-01"},{"$f":"'Timeline&Flags'!EY6","v":"2027-01-01"},{"$f":"'Timeline&Flags'!EZ6","v":"2027-02-01"},{"$f":"'Timeline&Flags'!FA6","v":"2027-03-01"},{"$f":"'Timeline&Flags'!FB6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!FC6","v":"2027-05-01"},{"$f":"'Timeline&Flags'!FD6","v":"2027-06-01"},{"$f":"'Timeline&Flags'!FE6","v":"2027-07-01"},{"$f":"'Timeline&Flags'!FF6","v":"2027-08-01"},{"$f":"'Timeline&Flags'!FG6","v":"2027-09-01"},{"$f":"'Timeline&Flags'!FH6","v":"2027-10-01"},{"$f":"'Timeline&Flags'!FI6","v":"2027-11-01"},{"$f":"'Timeline&Flags'!FJ6","v":"2027-12-01"},{"$f":"'Timeline&Flags'!FK6","v":"2028-01-01"},{"$f":"'Timeline&Flags'!FL6","v":"2028-02-01"},{"$f":"'Timeline&Flags'!FM6","v":"2028-03-01"},{"$f":"'Timeline&Flags'!FN6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!FO6","v":"2028-05-01"},{"$f":"'Timeline&Flags'!FP6","v":"2028-06-01"},{"$f":"'Timeline&Flags'!FQ6","v":"2028-07-01"},{"$f":"'Timeline&Flags'!FR6","v":"2028-08-01"},{"$f":"'Timeline&Flags'!FS6","v":"2028-09-01"},{"$f":"'Timeline&Flags'!FT6","v":"2028-10-01"},{"$f":"'Timeline&Flags'!FU6","v":"2028-11-01"},{"$f":"'Timeline&Flags'!FV6","v":"2028-12-01"},{"$f":"'Timeline&Flags'!FW6","v":"2029-01-01"},{"$f":"'Timeline&Flags'!FX6","v":"2029-02-01"},{"$f":"'Timeline&Flags'!FY6","v":"2029-03-01"},{"$f":"'Timeline&Flags'!FZ6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!GA6","v":"2029-05-01"},{"$f":"'Timeline&Flags'!GB6","v":"2029-06-01"},{"$f":"'Timeline&Flags'!GC6","v":"2029-07-01"},{"$f":"'Timeline&Flags'!GD6","v":"2029-08-01"},{"$f":"'Timeline&Flags'!GE6","v":"2029-09-01"},{"$f":"'Timeline&Flags'!GF6","v":"2029-10-01"},{"$f":"'Timeline&Flags'!GG6","v":"2029-11-01"},{"$f":"'Timeline&Flags'!GH6","v":"2029-12-01"},{"$f":"'Timeline&Flags'!GI6","v":"2030-01-01"},{"$f":"'Timeline&Flags'!GJ6","v":"2030-02-01"},{"$f":"'Timeline&Flags'!GK6","v":"2030-03-01"},{"$f":"'Timeline&Flags'!GL6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!GM6","v":"2030-05-01"},{"$f":"'Timeline&Flags'!GN6","v":"2030-06-01"},{"$f":"'Timeline&Flags'!GO6","v":"2030-07-01"},{"$f":"'Timeline&Flags'!GP6","v":"2030-08-01"},{"$f":"'Timeline&Flags'!GQ6","v":"2030-09-01"},{"$f":"'Timeline&Flags'!GR6","v":"2030-10-01"},{"$f":"'Timeline&Flags'!GS6","v":"2030-11-01"},{"$f":"'Timeline&Flags'!GT6","v":"2030-12-01"},{"$f":"'Timeline&Flags'!GU6","v":"2031-01-01"},{"$f":"'Timeline&Flags'!GV6","v":"2031-02-01"},{"$f":"'Timeline&Flags'!GW6","v":"2031-03-01"},{"$f":"'Timeline&Flags'!GX6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!GY6","v":"2031-05-01"},{"$f":"'Timeline&Flags'!GZ6","v":"2031-06-01"},{"$f":"'Timeline&Flags'!HA6","v":"2031-07-01"},{"$f":"'Timeline&Flags'!HB6","v":"2031-08-01"},{"$f":"'Timeline&Flags'!HC6","v":"2031-09-01"},{"$f":"'Timeline&Flags'!HD6","v":"2031-10-01"},{"$f":"'Timeline&Flags'!HE6","v":"2031-11-01"},{"$f":"'Timeline&Flags'!HF6","v":"2031-12-01"},{"$f":"'Timeline&Flags'!HG6","v":"2032-01-01"},{"$f":"'Timeline&Flags'!HH6","v":"2032-02-01"},{"$f":"'Timeline&Flags'!HI6","v":"2032-03-01"},{"$f":"'Timeline&Flags'!HJ6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!HK6","v":"2032-05-01"},{"$f":"'Timeline&Flags'!HL6","v":"2032-06-01"},{"$f":"'Timeline&Flags'!HM6","v":"2032-07-01"},{"$f":"'Timeline&Flags'!HN6","v":"2032-08-01"},{"$f":"'Timeline&Flags'!HO6","v":"2032-09-01"},{"$f":"'Timeline&Flags'!HP6","v":"2032-10-01"},{"$f":"'Timeline&Flags'!HQ6","v":"2032-11-01"},{"$f":"'Timeline&Flags'!HR6","v":"2032-12-01"},{"$f":"'Timeline&Flags'!HS6","v":"2033-01-01"},{"$f":"'Timeline&Flags'!HT6","v":"2033-02-01"},{"$f":"'Timeline&Flags'!HU6","v":"2033-03-01"},{"$f":"'Timeline&Flags'!HV6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!HW6","v":"2033-05-01"},{"$f":"'Timeline&Flags'!HX6","v":"2033-06-01"},{"$f":"'Timeline&Flags'!HY6","v":"2033-07-01"},{"$f":"'Timeline&Flags'!HZ6","v":"2033-08-01"},{"$f":"'Timeline&Flags'!IA6","v":"2033-09-01"},{"$f":"'Timeline&Flags'!IB6","v":"2033-10-01"},{"$f":"'Timeline&Flags'!IC6","v":"2033-11-01"},{"$f":"'Timeline&Flags'!ID6","v":"2033-12-01"},{"$f":"'Timeline&Flags'!IE6","v":"2034-01-01"},{"$f":"'Timeline&Flags'!IF6","v":"2034-02-01"},{"$f":"'Timeline&Flags'!IG6","v":"2034-03-01"},{"$f":"'Timeline&Flags'!IH6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!II6","v":"2034-05-01"},{"$f":"'Timeline&Flags'!IJ6","v":"2034-06-01"},{"$f":"'Timeline&Flags'!IK6","v":"2034-07-01"},{"$f":"'Timeline&Flags'!IL6","v":"2034-08-01"},{"$f":"'Timeline&Flags'!IM6","v":"2034-09-01"},{"$f":"'Timeline&Flags'!IN6","v":"2034-10-01"},{"$f":"'Timeline&Flags'!IO6","v":"2034-11-01"},{"$f":"'Timeline&Flags'!IP6","v":"2034-12-01"},{"$f":"'Timeline&Flags'!IQ6","v":"2035-01-01"},{"$f":"'Timeline&Flags'!IR6","v":"2035-02-01"},{"$f":"'Timeline&Flags'!IS6","v":"2035-03-01"},{"$f":"'Timeline&Flags'!IT6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!IU6","v":"2035-05-01"},{"$f":"'Timeline&Flags'!IV6","v":"2035-06-01"},{"$f":"'Timeline&Flags'!IW6","v":"2035-07-01"},{"$f":"'Timeline&Flags'!IX6","v":"2035-08-01"},{"$f":"'Timeline&Flags'!IY6","v":"2035-09-01"},{"$f":"'Timeline&Flags'!IZ6","v":"2035-10-01"},{"$f":"'Timeline&Flags'!JA6","v":"2035-11-01"},{"$f":"'Timeline&Flags'!JB6","v":"2035-12-01"},{"$f":"'Timeline&Flags'!JC6","v":"2036-01-01"},{"$f":"'Timeline&Flags'!JD6","v":"2036-02-01"},{"$f":"'Timeline&Flags'!JE6","v":"2036-03-01"},{"$f":"'Timeline&Flags'!JF6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!JG6","v":"2036-05-01"},{"$f":"'Timeline&Flags'!JH6","v":"2036-06-01"},{"$f":"'Timeline&Flags'!JI6","v":"2036-07-01"},{"$f":"'Timeline&Flags'!JJ6","v":"2036-08-01"},{"$f":"'Timeline&Flags'!JK6","v":"2036-09-01"},{"$f":"'Timeline&Flags'!JL6","v":"2036-10-01"},{"$f":"'Timeline&Flags'!JM6","v":"2036-11-01"},{"$f":"'Timeline&Flags'!JN6","v":"2036-12-01"},{"$f":"'Timeline&Flags'!JO6","v":"2037-01-01"},{"$f":"'Timeline&Flags'!JP6","v":"2037-02-01"},{"$f":"'Timeline&Flags'!JQ6","v":"2037-03-01"},{"$f":"'Timeline&Flags'!JR6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!JS6","v":"2037-05-01"},{"$f":"'Timeline&Flags'!JT6","v":"2037-06-01"},{"$f":"'Timeline&Flags'!JU6","v":"2037-07-01"},{"$f":"'Timeline&Flags'!JV6","v":"2037-08-01"},{"$f":"'Timeline&Flags'!JW6","v":"2037-09-01"},{"$f":"'Timeline&Flags'!JX6","v":"2037-10-01"},{"$f":"'Timeline&Flags'!JY6","v":"2037-11-01"},{"$f":"'Timeline&Flags'!JZ6","v":"2037-12-01"},{"$f":"'Timeline&Flags'!KA6","v":"2038-01-01"},{"$f":"'Timeline&Flags'!KB6","v":"2038-02-01"},{"$f":"'Timeline&Flags'!KC6","v":"2038-03-01"},{"$f":"'Timeline&Flags'!KD6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!KE6","v":"2038-05-01"},{"$f":"'Timeline&Flags'!KF6","v":"2038-06-01"},{"$f":"'Timeline&Flags'!KG6","v":"2038-07-01"},{"$f":"'Timeline&Flags'!KH6","v":"2038-08-01"},{"$f":"'Timeline&Flags'!KI6","v":"2038-09-01"},{"$f":"'Timeline&Flags'!KJ6","v":"2038-10-01"},{"$f":"'Timeline&Flags'!KK6","v":"2038-11-01"},{"$f":"'Timeline&Flags'!KL6","v":"2038-12-01"},{"$f":"'Timeline&Flags'!KM6","v":"2039-01-01"},{"$f":"'Timeline&Flags'!KN6","v":"2039-02-01"},{"$f":"'Timeline&Flags'!KO6","v":"2039-03-01"},{"$f":"'Timeline&Flags'!KP6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!KQ6","v":"2039-05-01"},{"$f":"'Timeline&Flags'!KR6","v":"2039-06-01"},{"$f":"'Timeline&Flags'!KS6","v":"2039-07-01"},{"$f":"'Timeline&Flags'!KT6","v":"2039-08-01"},{"$f":"'Timeline&Flags'!KU6","v":"2039-09-01"},{"$f":"'Timeline&Flags'!KV6","v":"2039-10-01"},{"$f":"'Timeline&Flags'!KW6","v":"2039-11-01"},{"$f":"'Timeline&Flags'!KX6","v":"2039-12-01"},{"$f":"'Timeline&Flags'!KY6","v":"2040-01-01"},{"$f":"'Timeline&Flags'!KZ6","v":"2040-02-01"},{"$f":"'Timeline&Flags'!LA6","v":"2040-03-01"},{"$f":"'Timeline&Flags'!LB6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!LC6","v":"2040-05-01"},{"$f":"'Timeline&Flags'!LD6","v":"2040-06-01"},{"$f":"'Timeline&Flags'!LE6","v":"2040-07-01"},{"$f":"'Timeline&Flags'!LF6","v":"2040-08-01"},{"$f":"'Timeline&Flags'!LG6","v":"2040-09-01"},{"$f":"'Timeline&Flags'!LH6","v":"2040-10-01"},{"$f":"'Timeline&Flags'!LI6","v":"2040-11-01"},{"$f":"'Timeline&Flags'!LJ6","v":"2040-12-01"},{"$f":"'Timeline&Flags'!LK6","v":"2041-01-01"},{"$f":"'Timeline&Flags'!LL6","v":"2041-02-01"},{"$f":"'Timeline&Flags'!LM6","v":"2041-03-01"},{"$f":"'Timeline&Flags'!LN6","v":"2041-04-01"},{"$f":"'Timeline&Flags'!LO6","v":"2041-05-01"},{"$f":"'Timeline&Flags'!LP6","v":"2041-06-01"},{"$f":"'Timeline&Flags'!LQ6","v":"2041-07-01"},{"$f":"'Timeline&Flags'!LR6","v":"2041-08-01"},{"$f":"'Timeline&Flags'!LS6","v":"2041-09-01"},{"$f":"'Timeline&Flags'!LT6","v":"2041-10-01"},{"$f":"'Timeline&Flags'!LU6","v":"2041-11-01"},{"$f":"'Timeline&Flags'!LV6","v":"2041-12-01"},{"$f":"'Timeline&Flags'!LW6","v":"2042-01-01"},{"$f":"'Timeline&Flags'!LX6","v":"2042-02-01"},{"$f":"'Timeline&Flags'!LY6","v":"2042-03-01"},{"$f":"'Timeline&Flags'!LZ6","v":"2042-04-01"},{"$f":"'Timeline&Flags'!MA6","v":"2042-05-01"},{"$f":"'Timeline&Flags'!MB6","v":"2042-06-01"},{"$f":"'Timeline&Flags'!MC6","v":"2042-07-01"},{"$f":"'Timeline&Flags'!MD6","v":"2042-08-01"},{"$f":"'Timeline&Flags'!ME6","v":"2042-09-01"},{"$f":"'Timeline&Flags'!MF6","v":"2042-10-01"},{"$f":"'Timeline&Flags'!MG6","v":"2042-11-01"},{"$f":"'Timeline&Flags'!MH6","v":"2042-12-01"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E7","v":"End date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!T7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!U7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!V7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!W7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!X7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!Y7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!Z7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!AA7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!AB7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!AC7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!AD7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!AE7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!AF7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!AG7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!AH7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!AI7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!AJ7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!AK7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!AL7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!AM7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!AN7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!AO7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!AP7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!AQ7","v":"2042-03-31"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU7","v":"2018-01-31"},{"$f":"'Timeline&Flags'!AV7","v":"2018-02-28"},{"$f":"'Timeline&Flags'!AW7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!AX7","v":"2018-04-30"},{"$f":"'Timeline&Flags'!AY7","v":"2018-05-31"},{"$f":"'Timeline&Flags'!AZ7","v":"2018-06-30"},{"$f":"'Timeline&Flags'!BA7","v":"2018-07-31"},{"$f":"'Timeline&Flags'!BB7","v":"2018-08-31"},{"$f":"'Timeline&Flags'!BC7","v":"2018-09-30"},{"$f":"'Timeline&Flags'!BD7","v":"2018-10-31"},{"$f":"'Timeline&Flags'!BE7","v":"2018-11-30"},{"$f":"'Timeline&Flags'!BF7","v":"2018-12-31"},{"$f":"'Timeline&Flags'!BG7","v":"2019-01-31"},{"$f":"'Timeline&Flags'!BH7","v":"2019-02-28"},{"$f":"'Timeline&Flags'!BI7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!BJ7","v":"2019-04-30"},{"$f":"'Timeline&Flags'!BK7","v":"2019-05-31"},{"$f":"'Timeline&Flags'!BL7","v":"2019-06-30"},{"$f":"'Timeline&Flags'!BM7","v":"2019-07-31"},{"$f":"'Timeline&Flags'!BN7","v":"2019-08-31"},{"$f":"'Timeline&Flags'!BO7","v":"2019-09-30"},{"$f":"'Timeline&Flags'!BP7","v":"2019-10-31"},{"$f":"'Timeline&Flags'!BQ7","v":"2019-11-30"},{"$f":"'Timeline&Flags'!BR7","v":"2019-12-31"},{"$f":"'Timeline&Flags'!BS7","v":"2020-01-31"},{"$f":"'Timeline&Flags'!BT7","v":"2020-02-29"},{"$f":"'Timeline&Flags'!BU7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!BV7","v":"2020-04-30"},{"$f":"'Timeline&Flags'!BW7","v":"2020-05-31"},{"$f":"'Timeline&Flags'!BX7","v":"2020-06-30"},{"$f":"'Timeline&Flags'!BY7","v":"2020-07-31"},{"$f":"'Timeline&Flags'!BZ7","v":"2020-08-31"},{"$f":"'Timeline&Flags'!CA7","v":"2020-09-30"},{"$f":"'Timeline&Flags'!CB7","v":"2020-10-31"},{"$f":"'Timeline&Flags'!CC7","v":"2020-11-30"},{"$f":"'Timeline&Flags'!CD7","v":"2020-12-31"},{"$f":"'Timeline&Flags'!CE7","v":"2021-01-31"},{"$f":"'Timeline&Flags'!CF7","v":"2021-02-28"},{"$f":"'Timeline&Flags'!CG7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!CH7","v":"2021-04-30"},{"$f":"'Timeline&Flags'!CI7","v":"2021-05-31"},{"$f":"'Timeline&Flags'!CJ7","v":"2021-06-30"},{"$f":"'Timeline&Flags'!CK7","v":"2021-07-31"},{"$f":"'Timeline&Flags'!CL7","v":"2021-08-31"},{"$f":"'Timeline&Flags'!CM7","v":"2021-09-30"},{"$f":"'Timeline&Flags'!CN7","v":"2021-10-31"},{"$f":"'Timeline&Flags'!CO7","v":"2021-11-30"},{"$f":"'Timeline&Flags'!CP7","v":"2021-12-31"},{"$f":"'Timeline&Flags'!CQ7","v":"2022-01-31"},{"$f":"'Timeline&Flags'!CR7","v":"2022-02-28"},{"$f":"'Timeline&Flags'!CS7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!CT7","v":"2022-04-30"},{"$f":"'Timeline&Flags'!CU7","v":"2022-05-31"},{"$f":"'Timeline&Flags'!CV7","v":"2022-06-30"},{"$f":"'Timeline&Flags'!CW7","v":"2022-07-31"},{"$f":"'Timeline&Flags'!CX7","v":"2022-08-31"},{"$f":"'Timeline&Flags'!CY7","v":"2022-09-30"},{"$f":"'Timeline&Flags'!CZ7","v":"2022-10-31"},{"$f":"'Timeline&Flags'!DA7","v":"2022-11-30"},{"$f":"'Timeline&Flags'!DB7","v":"2022-12-31"},{"$f":"'Timeline&Flags'!DC7","v":"2023-01-31"},{"$f":"'Timeline&Flags'!DD7","v":"2023-02-28"},{"$f":"'Timeline&Flags'!DE7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!DF7","v":"2023-04-30"},{"$f":"'Timeline&Flags'!DG7","v":"2023-05-31"},{"$f":"'Timeline&Flags'!DH7","v":"2023-06-30"},{"$f":"'Timeline&Flags'!DI7","v":"2023-07-31"},{"$f":"'Timeline&Flags'!DJ7","v":"2023-08-31"},{"$f":"'Timeline&Flags'!DK7","v":"2023-09-30"},{"$f":"'Timeline&Flags'!DL7","v":"2023-10-31"},{"$f":"'Timeline&Flags'!DM7","v":"2023-11-30"},{"$f":"'Timeline&Flags'!DN7","v":"2023-12-31"},{"$f":"'Timeline&Flags'!DO7","v":"2024-01-31"},{"$f":"'Timeline&Flags'!DP7","v":"2024-02-29"},{"$f":"'Timeline&Flags'!DQ7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!DR7","v":"2024-04-30"},{"$f":"'Timeline&Flags'!DS7","v":"2024-05-31"},{"$f":"'Timeline&Flags'!DT7","v":"2024-06-30"},{"$f":"'Timeline&Flags'!DU7","v":"2024-07-31"},{"$f":"'Timeline&Flags'!DV7","v":"2024-08-31"},{"$f":"'Timeline&Flags'!DW7","v":"2024-09-30"},{"$f":"'Timeline&Flags'!DX7","v":"2024-10-31"},{"$f":"'Timeline&Flags'!DY7","v":"2024-11-30"},{"$f":"'Timeline&Flags'!DZ7","v":"2024-12-31"},{"$f":"'Timeline&Flags'!EA7","v":"2025-01-31"},{"$f":"'Timeline&Flags'!EB7","v":"2025-02-28"},{"$f":"'Timeline&Flags'!EC7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!ED7","v":"2025-04-30"},{"$f":"'Timeline&Flags'!EE7","v":"2025-05-31"},{"$f":"'Timeline&Flags'!EF7","v":"2025-06-30"},{"$f":"'Timeline&Flags'!EG7","v":"2025-07-31"},{"$f":"'Timeline&Flags'!EH7","v":"2025-08-31"},{"$f":"'Timeline&Flags'!EI7","v":"2025-09-30"},{"$f":"'Timeline&Flags'!EJ7","v":"2025-10-31"},{"$f":"'Timeline&Flags'!EK7","v":"2025-11-30"},{"$f":"'Timeline&Flags'!EL7","v":"2025-12-31"},{"$f":"'Timeline&Flags'!EM7","v":"2026-01-31"},{"$f":"'Timeline&Flags'!EN7","v":"2026-02-28"},{"$f":"'Timeline&Flags'!EO7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!EP7","v":"2026-04-30"},{"$f":"'Timeline&Flags'!EQ7","v":"2026-05-31"},{"$f":"'Timeline&Flags'!ER7","v":"2026-06-30"},{"$f":"'Timeline&Flags'!ES7","v":"2026-07-31"},{"$f":"'Timeline&Flags'!ET7","v":"2026-08-31"},{"$f":"'Timeline&Flags'!EU7","v":"2026-09-30"},{"$f":"'Timeline&Flags'!EV7","v":"2026-10-31"},{"$f":"'Timeline&Flags'!EW7","v":"2026-11-30"},{"$f":"'Timeline&Flags'!EX7","v":"2026-12-31"},{"$f":"'Timeline&Flags'!EY7","v":"2027-01-31"},{"$f":"'Timeline&Flags'!EZ7","v":"2027-02-28"},{"$f":"'Timeline&Flags'!FA7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!FB7","v":"2027-04-30"},{"$f":"'Timeline&Flags'!FC7","v":"2027-05-31"},{"$f":"'Timeline&Flags'!FD7","v":"2027-06-30"},{"$f":"'Timeline&Flags'!FE7","v":"2027-07-31"},{"$f":"'Timeline&Flags'!FF7","v":"2027-08-31"},{"$f":"'Timeline&Flags'!FG7","v":"2027-09-30"},{"$f":"'Timeline&Flags'!FH7","v":"2027-10-31"},{"$f":"'Timeline&Flags'!FI7","v":"2027-11-30"},{"$f":"'Timeline&Flags'!FJ7","v":"2027-12-31"},{"$f":"'Timeline&Flags'!FK7","v":"2028-01-31"},{"$f":"'Timeline&Flags'!FL7","v":"2028-02-29"},{"$f":"'Timeline&Flags'!FM7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!FN7","v":"2028-04-30"},{"$f":"'Timeline&Flags'!FO7","v":"2028-05-31"},{"$f":"'Timeline&Flags'!FP7","v":"2028-06-30"},{"$f":"'Timeline&Flags'!FQ7","v":"2028-07-31"},{"$f":"'Timeline&Flags'!FR7","v":"2028-08-31"},{"$f":"'Timeline&Flags'!FS7","v":"2028-09-30"},{"$f":"'Timeline&Flags'!FT7","v":"2028-10-31"},{"$f":"'Timeline&Flags'!FU7","v":"2028-11-30"},{"$f":"'Timeline&Flags'!FV7","v":"2028-12-31"},{"$f":"'Timeline&Flags'!FW7","v":"2029-01-31"},{"$f":"'Timeline&Flags'!FX7","v":"2029-02-28"},{"$f":"'Timeline&Flags'!FY7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!FZ7","v":"2029-04-30"},{"$f":"'Timeline&Flags'!GA7","v":"2029-05-31"},{"$f":"'Timeline&Flags'!GB7","v":"2029-06-30"},{"$f":"'Timeline&Flags'!GC7","v":"2029-07-31"},{"$f":"'Timeline&Flags'!GD7","v":"2029-08-31"},{"$f":"'Timeline&Flags'!GE7","v":"2029-09-30"},{"$f":"'Timeline&Flags'!GF7","v":"2029-10-31"},{"$f":"'Timeline&Flags'!GG7","v":"2029-11-30"},{"$f":"'Timeline&Flags'!GH7","v":"2029-12-31"},{"$f":"'Timeline&Flags'!GI7","v":"2030-01-31"},{"$f":"'Timeline&Flags'!GJ7","v":"2030-02-28"},{"$f":"'Timeline&Flags'!GK7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!GL7","v":"2030-04-30"},{"$f":"'Timeline&Flags'!GM7","v":"2030-05-31"},{"$f":"'Timeline&Flags'!GN7","v":"2030-06-30"},{"$f":"'Timeline&Flags'!GO7","v":"2030-07-31"},{"$f":"'Timeline&Flags'!GP7","v":"2030-08-31"},{"$f":"'Timeline&Flags'!GQ7","v":"2030-09-30"},{"$f":"'Timeline&Flags'!GR7","v":"2030-10-31"},{"$f":"'Timeline&Flags'!GS7","v":"2030-11-30"},{"$f":"'Timeline&Flags'!GT7","v":"2030-12-31"},{"$f":"'Timeline&Flags'!GU7","v":"2031-01-31"},{"$f":"'Timeline&Flags'!GV7","v":"2031-02-28"},{"$f":"'Timeline&Flags'!GW7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!GX7","v":"2031-04-30"},{"$f":"'Timeline&Flags'!GY7","v":"2031-05-31"},{"$f":"'Timeline&Flags'!GZ7","v":"2031-06-30"},{"$f":"'Timeline&Flags'!HA7","v":"2031-07-31"},{"$f":"'Timeline&Flags'!HB7","v":"2031-08-31"},{"$f":"'Timeline&Flags'!HC7","v":"2031-09-30"},{"$f":"'Timeline&Flags'!HD7","v":"2031-10-31"},{"$f":"'Timeline&Flags'!HE7","v":"2031-11-30"},{"$f":"'Timeline&Flags'!HF7","v":"2031-12-31"},{"$f":"'Timeline&Flags'!HG7","v":"2032-01-31"},{"$f":"'Timeline&Flags'!HH7","v":"2032-02-29"},{"$f":"'Timeline&Flags'!HI7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!HJ7","v":"2032-04-30"},{"$f":"'Timeline&Flags'!HK7","v":"2032-05-31"},{"$f":"'Timeline&Flags'!HL7","v":"2032-06-30"},{"$f":"'Timeline&Flags'!HM7","v":"2032-07-31"},{"$f":"'Timeline&Flags'!HN7","v":"2032-08-31"},{"$f":"'Timeline&Flags'!HO7","v":"2032-09-30"},{"$f":"'Timeline&Flags'!HP7","v":"2032-10-31"},{"$f":"'Timeline&Flags'!HQ7","v":"2032-11-30"},{"$f":"'Timeline&Flags'!HR7","v":"2032-12-31"},{"$f":"'Timeline&Flags'!HS7","v":"2033-01-31"},{"$f":"'Timeline&Flags'!HT7","v":"2033-02-28"},{"$f":"'Timeline&Flags'!HU7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!HV7","v":"2033-04-30"},{"$f":"'Timeline&Flags'!HW7","v":"2033-05-31"},{"$f":"'Timeline&Flags'!HX7","v":"2033-06-30"},{"$f":"'Timeline&Flags'!HY7","v":"2033-07-31"},{"$f":"'Timeline&Flags'!HZ7","v":"2033-08-31"},{"$f":"'Timeline&Flags'!IA7","v":"2033-09-30"},{"$f":"'Timeline&Flags'!IB7","v":"2033-10-31"},{"$f":"'Timeline&Flags'!IC7","v":"2033-11-30"},{"$f":"'Timeline&Flags'!ID7","v":"2033-12-31"},{"$f":"'Timeline&Flags'!IE7","v":"2034-01-31"},{"$f":"'Timeline&Flags'!IF7","v":"2034-02-28"},{"$f":"'Timeline&Flags'!IG7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!IH7","v":"2034-04-30"},{"$f":"'Timeline&Flags'!II7","v":"2034-05-31"},{"$f":"'Timeline&Flags'!IJ7","v":"2034-06-30"},{"$f":"'Timeline&Flags'!IK7","v":"2034-07-31"},{"$f":"'Timeline&Flags'!IL7","v":"2034-08-31"},{"$f":"'Timeline&Flags'!IM7","v":"2034-09-30"},{"$f":"'Timeline&Flags'!IN7","v":"2034-10-31"},{"$f":"'Timeline&Flags'!IO7","v":"2034-11-30"},{"$f":"'Timeline&Flags'!IP7","v":"2034-12-31"},{"$f":"'Timeline&Flags'!IQ7","v":"2035-01-31"},{"$f":"'Timeline&Flags'!IR7","v":"2035-02-28"},{"$f":"'Timeline&Flags'!IS7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!IT7","v":"2035-04-30"},{"$f":"'Timeline&Flags'!IU7","v":"2035-05-31"},{"$f":"'Timeline&Flags'!IV7","v":"2035-06-30"},{"$f":"'Timeline&Flags'!IW7","v":"2035-07-31"},{"$f":"'Timeline&Flags'!IX7","v":"2035-08-31"},{"$f":"'Timeline&Flags'!IY7","v":"2035-09-30"},{"$f":"'Timeline&Flags'!IZ7","v":"2035-10-31"},{"$f":"'Timeline&Flags'!JA7","v":"2035-11-30"},{"$f":"'Timeline&Flags'!JB7","v":"2035-12-31"},{"$f":"'Timeline&Flags'!JC7","v":"2036-01-31"},{"$f":"'Timeline&Flags'!JD7","v":"2036-02-29"},{"$f":"'Timeline&Flags'!JE7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!JF7","v":"2036-04-30"},{"$f":"'Timeline&Flags'!JG7","v":"2036-05-31"},{"$f":"'Timeline&Flags'!JH7","v":"2036-06-30"},{"$f":"'Timeline&Flags'!JI7","v":"2036-07-31"},{"$f":"'Timeline&Flags'!JJ7","v":"2036-08-31"},{"$f":"'Timeline&Flags'!JK7","v":"2036-09-30"},{"$f":"'Timeline&Flags'!JL7","v":"2036-10-31"},{"$f":"'Timeline&Flags'!JM7","v":"2036-11-30"},{"$f":"'Timeline&Flags'!JN7","v":"2036-12-31"},{"$f":"'Timeline&Flags'!JO7","v":"2037-01-31"},{"$f":"'Timeline&Flags'!JP7","v":"2037-02-28"},{"$f":"'Timeline&Flags'!JQ7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!JR7","v":"2037-04-30"},{"$f":"'Timeline&Flags'!JS7","v":"2037-05-31"},{"$f":"'Timeline&Flags'!JT7","v":"2037-06-30"},{"$f":"'Timeline&Flags'!JU7","v":"2037-07-31"},{"$f":"'Timeline&Flags'!JV7","v":"2037-08-31"},{"$f":"'Timeline&Flags'!JW7","v":"2037-09-30"},{"$f":"'Timeline&Flags'!JX7","v":"2037-10-31"},{"$f":"'Timeline&Flags'!JY7","v":"2037-11-30"},{"$f":"'Timeline&Flags'!JZ7","v":"2037-12-31"},{"$f":"'Timeline&Flags'!KA7","v":"2038-01-31"},{"$f":"'Timeline&Flags'!KB7","v":"2038-02-28"},{"$f":"'Timeline&Flags'!KC7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!KD7","v":"2038-04-30"},{"$f":"'Timeline&Flags'!KE7","v":"2038-05-31"},{"$f":"'Timeline&Flags'!KF7","v":"2038-06-30"},{"$f":"'Timeline&Flags'!KG7","v":"2038-07-31"},{"$f":"'Timeline&Flags'!KH7","v":"2038-08-31"},{"$f":"'Timeline&Flags'!KI7","v":"2038-09-30"},{"$f":"'Timeline&Flags'!KJ7","v":"2038-10-31"},{"$f":"'Timeline&Flags'!KK7","v":"2038-11-30"},{"$f":"'Timeline&Flags'!KL7","v":"2038-12-31"},{"$f":"'Timeline&Flags'!KM7","v":"2039-01-31"},{"$f":"'Timeline&Flags'!KN7","v":"2039-02-28"},{"$f":"'Timeline&Flags'!KO7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!KP7","v":"2039-04-30"},{"$f":"'Timeline&Flags'!KQ7","v":"2039-05-31"},{"$f":"'Timeline&Flags'!KR7","v":"2039-06-30"},{"$f":"'Timeline&Flags'!KS7","v":"2039-07-31"},{"$f":"'Timeline&Flags'!KT7","v":"2039-08-31"},{"$f":"'Timeline&Flags'!KU7","v":"2039-09-30"},{"$f":"'Timeline&Flags'!KV7","v":"2039-10-31"},{"$f":"'Timeline&Flags'!KW7","v":"2039-11-30"},{"$f":"'Timeline&Flags'!KX7","v":"2039-12-31"},{"$f":"'Timeline&Flags'!KY7","v":"2040-01-31"},{"$f":"'Timeline&Flags'!KZ7","v":"2040-02-29"},{"$f":"'Timeline&Flags'!LA7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!LB7","v":"2040-04-30"},{"$f":"'Timeline&Flags'!LC7","v":"2040-05-31"},{"$f":"'Timeline&Flags'!LD7","v":"2040-06-30"},{"$f":"'Timeline&Flags'!LE7","v":"2040-07-31"},{"$f":"'Timeline&Flags'!LF7","v":"2040-08-31"},{"$f":"'Timeline&Flags'!LG7","v":"2040-09-30"},{"$f":"'Timeline&Flags'!LH7","v":"2040-10-31"},{"$f":"'Timeline&Flags'!LI7","v":"2040-11-30"},{"$f":"'Timeline&Flags'!LJ7","v":"2040-12-31"},{"$f":"'Timeline&Flags'!LK7","v":"2041-01-31"},{"$f":"'Timeline&Flags'!LL7","v":"2041-02-28"},{"$f":"'Timeline&Flags'!LM7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!LN7","v":"2041-04-30"},{"$f":"'Timeline&Flags'!LO7","v":"2041-05-31"},{"$f":"'Timeline&Flags'!LP7","v":"2041-06-30"},{"$f":"'Timeline&Flags'!LQ7","v":"2041-07-31"},{"$f":"'Timeline&Flags'!LR7","v":"2041-08-31"},{"$f":"'Timeline&Flags'!LS7","v":"2041-09-30"},{"$f":"'Timeline&Flags'!LT7","v":"2041-10-31"},{"$f":"'Timeline&Flags'!LU7","v":"2041-11-30"},{"$f":"'Timeline&Flags'!LV7","v":"2041-12-31"},{"$f":"'Timeline&Flags'!LW7","v":"2042-01-31"},{"$f":"'Timeline&Flags'!LX7","v":"2042-02-28"},{"$f":"'Timeline&Flags'!LY7","v":"2042-03-31"},{"$f":"'Timeline&Flags'!LZ7","v":"2042-04-30"},{"$f":"'Timeline&Flags'!MA7","v":"2042-05-31"},{"$f":"'Timeline&Flags'!MB7","v":"2042-06-30"},{"$f":"'Timeline&Flags'!MC7","v":"2042-07-31"},{"$f":"'Timeline&Flags'!MD7","v":"2042-08-31"},{"$f":"'Timeline&Flags'!ME7","v":"2042-09-30"},{"$f":"'Timeline&Flags'!MF7","v":"2042-10-31"},{"$f":"'Timeline&Flags'!MG7","v":"2042-11-30"},{"$f":"'Timeline&Flags'!MH7","v":"2042-12-31"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E8","v":"Summary period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S8","v":1},{"$f":"'Timeline&Flags'!T8","v":2},{"$f":"'Timeline&Flags'!U8","v":3},{"$f":"'Timeline&Flags'!V8","v":4},{"$f":"'Timeline&Flags'!W8","v":5},{"$f":"'Timeline&Flags'!X8","v":6},{"$f":"'Timeline&Flags'!Y8","v":7},{"$f":"'Timeline&Flags'!Z8","v":8},{"$f":"'Timeline&Flags'!AA8","v":9},{"$f":"'Timeline&Flags'!AB8","v":10},{"$f":"'Timeline&Flags'!AC8","v":11},{"$f":"'Timeline&Flags'!AD8","v":12},{"$f":"'Timeline&Flags'!AE8","v":13},{"$f":"'Timeline&Flags'!AF8","v":14},{"$f":"'Timeline&Flags'!AG8","v":15},{"$f":"'Timeline&Flags'!AH8","v":16},{"$f":"'Timeline&Flags'!AI8","v":17},{"$f":"'Timeline&Flags'!AJ8","v":18},{"$f":"'Timeline&Flags'!AK8","v":19},{"$f":"'Timeline&Flags'!AL8","v":20},{"$f":"'Timeline&Flags'!AM8","v":21},{"$f":"'Timeline&Flags'!AN8","v":22},{"$f":"'Timeline&Flags'!AO8","v":23},{"$f":"'Timeline&Flags'!AP8","v":24},{"$f":"'Timeline&Flags'!AQ8","v":25},{"$nulls":3},{"$f":"'Timeline&Flags'!AU8","v":1},{"$f":"'Timeline&Flags'!AV8","v":1},{"$f":"'Timeline&Flags'!AW8","v":1},{"$f":"'Timeline&Flags'!AX8","v":2},{"$f":"'Timeline&Flags'!AY8","v":2},{"$f":"'Timeline&Flags'!AZ8","v":2},{"$f":"'Timeline&Flags'!BA8","v":2},{"$f":"'Timeline&Flags'!BB8","v":2},{"$f":"'Timeline&Flags'!BC8","v":2},{"$f":"'Timeline&Flags'!BD8","v":2},{"$f":"'Timeline&Flags'!BE8","v":2},{"$f":"'Timeline&Flags'!BF8","v":2},{"$f":"'Timeline&Flags'!BG8","v":2},{"$f":"'Timeline&Flags'!BH8","v":2},{"$f":"'Timeline&Flags'!BI8","v":2},{"$f":"'Timeline&Flags'!BJ8","v":3},{"$f":"'Timeline&Flags'!BK8","v":3},{"$f":"'Timeline&Flags'!BL8","v":3},{"$f":"'Timeline&Flags'!BM8","v":3},{"$f":"'Timeline&Flags'!BN8","v":3},{"$f":"'Timeline&Flags'!BO8","v":3},{"$f":"'Timeline&Flags'!BP8","v":3},{"$f":"'Timeline&Flags'!BQ8","v":3},{"$f":"'Timeline&Flags'!BR8","v":3},{"$f":"'Timeline&Flags'!BS8","v":3},{"$f":"'Timeline&Flags'!BT8","v":3},{"$f":"'Timeline&Flags'!BU8","v":3},{"$f":"'Timeline&Flags'!BV8","v":4},{"$f":"'Timeline&Flags'!BW8","v":4},{"$f":"'Timeline&Flags'!BX8","v":4},{"$f":"'Timeline&Flags'!BY8","v":4},{"$f":"'Timeline&Flags'!BZ8","v":4},{"$f":"'Timeline&Flags'!CA8","v":4},{"$f":"'Timeline&Flags'!CB8","v":4},{"$f":"'Timeline&Flags'!CC8","v":4},{"$f":"'Timeline&Flags'!CD8","v":4},{"$f":"'Timeline&Flags'!CE8","v":4},{"$f":"'Timeline&Flags'!CF8","v":4},{"$f":"'Timeline&Flags'!CG8","v":4},{"$f":"'Timeline&Flags'!CH8","v":5},{"$f":"'Timeline&Flags'!CI8","v":5},{"$f":"'Timeline&Flags'!CJ8","v":5},{"$f":"'Timeline&Flags'!CK8","v":5},{"$f":"'Timeline&Flags'!CL8","v":5},{"$f":"'Timeline&Flags'!CM8","v":5},{"$f":"'Timeline&Flags'!CN8","v":5},{"$f":"'Timeline&Flags'!CO8","v":5},{"$f":"'Timeline&Flags'!CP8","v":5},{"$f":"'Timeline&Flags'!CQ8","v":5},{"$f":"'Timeline&Flags'!CR8","v":5},{"$f":"'Timeline&Flags'!CS8","v":5},{"$f":"'Timeline&Flags'!CT8","v":6},{"$f":"'Timeline&Flags'!CU8","v":6},{"$f":"'Timeline&Flags'!CV8","v":6},{"$f":"'Timeline&Flags'!CW8","v":6},{"$f":"'Timeline&Flags'!CX8","v":6},{"$f":"'Timeline&Flags'!CY8","v":6},{"$f":"'Timeline&Flags'!CZ8","v":6},{"$f":"'Timeline&Flags'!DA8","v":6},{"$f":"'Timeline&Flags'!DB8","v":6},{"$f":"'Timeline&Flags'!DC8","v":6},{"$f":"'Timeline&Flags'!DD8","v":6},{"$f":"'Timeline&Flags'!DE8","v":6},{"$f":"'Timeline&Flags'!DF8","v":7},{"$f":"'Timeline&Flags'!DG8","v":7},{"$f":"'Timeline&Flags'!DH8","v":7},{"$f":"'Timeline&Flags'!DI8","v":7},{"$f":"'Timeline&Flags'!DJ8","v":7},{"$f":"'Timeline&Flags'!DK8","v":7},{"$f":"'Timeline&Flags'!DL8","v":7},{"$f":"'Timeline&Flags'!DM8","v":7},{"$f":"'Timeline&Flags'!DN8","v":7},{"$f":"'Timeline&Flags'!DO8","v":7},{"$f":"'Timeline&Flags'!DP8","v":7},{"$f":"'Timeline&Flags'!DQ8","v":7},{"$f":"'Timeline&Flags'!DR8","v":8},{"$f":"'Timeline&Flags'!DS8","v":8},{"$f":"'Timeline&Flags'!DT8","v":8},{"$f":"'Timeline&Flags'!DU8","v":8},{"$f":"'Timeline&Flags'!DV8","v":8},{"$f":"'Timeline&Flags'!DW8","v":8},{"$f":"'Timeline&Flags'!DX8","v":8},{"$f":"'Timeline&Flags'!DY8","v":8},{"$f":"'Timeline&Flags'!DZ8","v":8},{"$f":"'Timeline&Flags'!EA8","v":8},{"$f":"'Timeline&Flags'!EB8","v":8},{"$f":"'Timeline&Flags'!EC8","v":8},{"$f":"'Timeline&Flags'!ED8","v":9},{"$f":"'Timeline&Flags'!EE8","v":9},{"$f":"'Timeline&Flags'!EF8","v":9},{"$f":"'Timeline&Flags'!EG8","v":9},{"$f":"'Timeline&Flags'!EH8","v":9},{"$f":"'Timeline&Flags'!EI8","v":9},{"$f":"'Timeline&Flags'!EJ8","v":9},{"$f":"'Timeline&Flags'!EK8","v":9},{"$f":"'Timeline&Flags'!EL8","v":9},{"$f":"'Timeline&Flags'!EM8","v":9},{"$f":"'Timeline&Flags'!EN8","v":9},{"$f":"'Timeline&Flags'!EO8","v":9},{"$f":"'Timeline&Flags'!EP8","v":10},{"$f":"'Timeline&Flags'!EQ8","v":10},{"$f":"'Timeline&Flags'!ER8","v":10},{"$f":"'Timeline&Flags'!ES8","v":10},{"$f":"'Timeline&Flags'!ET8","v":10},{"$f":"'Timeline&Flags'!EU8","v":10},{"$f":"'Timeline&Flags'!EV8","v":10},{"$f":"'Timeline&Flags'!EW8","v":10},{"$f":"'Timeline&Flags'!EX8","v":10},{"$f":"'Timeline&Flags'!EY8","v":10},{"$f":"'Timeline&Flags'!EZ8","v":10},{"$f":"'Timeline&Flags'!FA8","v":10},{"$f":"'Timeline&Flags'!FB8","v":11},{"$f":"'Timeline&Flags'!FC8","v":11},{"$f":"'Timeline&Flags'!FD8","v":11},{"$f":"'Timeline&Flags'!FE8","v":11},{"$f":"'Timeline&Flags'!FF8","v":11},{"$f":"'Timeline&Flags'!FG8","v":11},{"$f":"'Timeline&Flags'!FH8","v":11},{"$f":"'Timeline&Flags'!FI8","v":11},{"$f":"'Timeline&Flags'!FJ8","v":11},{"$f":"'Timeline&Flags'!FK8","v":11},{"$f":"'Timeline&Flags'!FL8","v":11},{"$f":"'Timeline&Flags'!FM8","v":11},{"$f":"'Timeline&Flags'!FN8","v":12},{"$f":"'Timeline&Flags'!FO8","v":12},{"$f":"'Timeline&Flags'!FP8","v":12},{"$f":"'Timeline&Flags'!FQ8","v":12},{"$f":"'Timeline&Flags'!FR8","v":12},{"$f":"'Timeline&Flags'!FS8","v":12},{"$f":"'Timeline&Flags'!FT8","v":12},{"$f":"'Timeline&Flags'!FU8","v":12},{"$f":"'Timeline&Flags'!FV8","v":12},{"$f":"'Timeline&Flags'!FW8","v":12},{"$f":"'Timeline&Flags'!FX8","v":12},{"$f":"'Timeline&Flags'!FY8","v":12},{"$f":"'Timeline&Flags'!FZ8","v":13},{"$f":"'Timeline&Flags'!GA8","v":13},{"$f":"'Timeline&Flags'!GB8","v":13},{"$f":"'Timeline&Flags'!GC8","v":13},{"$f":"'Timeline&Flags'!GD8","v":13},{"$f":"'Timeline&Flags'!GE8","v":13},{"$f":"'Timeline&Flags'!GF8","v":13},{"$f":"'Timeline&Flags'!GG8","v":13},{"$f":"'Timeline&Flags'!GH8","v":13},{"$f":"'Timeline&Flags'!GI8","v":13},{"$f":"'Timeline&Flags'!GJ8","v":13},{"$f":"'Timeline&Flags'!GK8","v":13},{"$f":"'Timeline&Flags'!GL8","v":14},{"$f":"'Timeline&Flags'!GM8","v":14},{"$f":"'Timeline&Flags'!GN8","v":14},{"$f":"'Timeline&Flags'!GO8","v":14},{"$f":"'Timeline&Flags'!GP8","v":14},{"$f":"'Timeline&Flags'!GQ8","v":14},{"$f":"'Timeline&Flags'!GR8","v":14},{"$f":"'Timeline&Flags'!GS8","v":14},{"$f":"'Timeline&Flags'!GT8","v":14},{"$f":"'Timeline&Flags'!GU8","v":14},{"$f":"'Timeline&Flags'!GV8","v":14},{"$f":"'Timeline&Flags'!GW8","v":14},{"$f":"'Timeline&Flags'!GX8","v":15},{"$f":"'Timeline&Flags'!GY8","v":15},{"$f":"'Timeline&Flags'!GZ8","v":15},{"$f":"'Timeline&Flags'!HA8","v":15},{"$f":"'Timeline&Flags'!HB8","v":15},{"$f":"'Timeline&Flags'!HC8","v":15},{"$f":"'Timeline&Flags'!HD8","v":15},{"$f":"'Timeline&Flags'!HE8","v":15},{"$f":"'Timeline&Flags'!HF8","v":15},{"$f":"'Timeline&Flags'!HG8","v":15},{"$f":"'Timeline&Flags'!HH8","v":15},{"$f":"'Timeline&Flags'!HI8","v":15},{"$f":"'Timeline&Flags'!HJ8","v":16},{"$f":"'Timeline&Flags'!HK8","v":16},{"$f":"'Timeline&Flags'!HL8","v":16},{"$f":"'Timeline&Flags'!HM8","v":16},{"$f":"'Timeline&Flags'!HN8","v":16},{"$f":"'Timeline&Flags'!HO8","v":16},{"$f":"'Timeline&Flags'!HP8","v":16},{"$f":"'Timeline&Flags'!HQ8","v":16},{"$f":"'Timeline&Flags'!HR8","v":16},{"$f":"'Timeline&Flags'!HS8","v":16},{"$f":"'Timeline&Flags'!HT8","v":16},{"$f":"'Timeline&Flags'!HU8","v":16},{"$f":"'Timeline&Flags'!HV8","v":17},{"$f":"'Timeline&Flags'!HW8","v":17},{"$f":"'Timeline&Flags'!HX8","v":17},{"$f":"'Timeline&Flags'!HY8","v":17},{"$f":"'Timeline&Flags'!HZ8","v":17},{"$f":"'Timeline&Flags'!IA8","v":17},{"$f":"'Timeline&Flags'!IB8","v":17},{"$f":"'Timeline&Flags'!IC8","v":17},{"$f":"'Timeline&Flags'!ID8","v":17},{"$f":"'Timeline&Flags'!IE8","v":17},{"$f":"'Timeline&Flags'!IF8","v":17},{"$f":"'Timeline&Flags'!IG8","v":17},{"$f":"'Timeline&Flags'!IH8","v":18},{"$f":"'Timeline&Flags'!II8","v":18},{"$f":"'Timeline&Flags'!IJ8","v":18},{"$f":"'Timeline&Flags'!IK8","v":18},{"$f":"'Timeline&Flags'!IL8","v":18},{"$f":"'Timeline&Flags'!IM8","v":18},{"$f":"'Timeline&Flags'!IN8","v":18},{"$f":"'Timeline&Flags'!IO8","v":18},{"$f":"'Timeline&Flags'!IP8","v":18},{"$f":"'Timeline&Flags'!IQ8","v":18},{"$f":"'Timeline&Flags'!IR8","v":18},{"$f":"'Timeline&Flags'!IS8","v":18},{"$f":"'Timeline&Flags'!IT8","v":19},{"$f":"'Timeline&Flags'!IU8","v":19},{"$f":"'Timeline&Flags'!IV8","v":19},{"$f":"'Timeline&Flags'!IW8","v":19},{"$f":"'Timeline&Flags'!IX8","v":19},{"$f":"'Timeline&Flags'!IY8","v":19},{"$f":"'Timeline&Flags'!IZ8","v":19},{"$f":"'Timeline&Flags'!JA8","v":19},{"$f":"'Timeline&Flags'!JB8","v":19},{"$f":"'Timeline&Flags'!JC8","v":19},{"$f":"'Timeline&Flags'!JD8","v":19},{"$f":"'Timeline&Flags'!JE8","v":19},{"$f":"'Timeline&Flags'!JF8","v":20},{"$f":"'Timeline&Flags'!JG8","v":20},{"$f":"'Timeline&Flags'!JH8","v":20},{"$f":"'Timeline&Flags'!JI8","v":20},{"$f":"'Timeline&Flags'!JJ8","v":20},{"$f":"'Timeline&Flags'!JK8","v":20},{"$f":"'Timeline&Flags'!JL8","v":20},{"$f":"'Timeline&Flags'!JM8","v":20},{"$f":"'Timeline&Flags'!JN8","v":20},{"$f":"'Timeline&Flags'!JO8","v":20},{"$f":"'Timeline&Flags'!JP8","v":20},{"$f":"'Timeline&Flags'!JQ8","v":20},{"$f":"'Timeline&Flags'!JR8","v":21},{"$f":"'Timeline&Flags'!JS8","v":21},{"$f":"'Timeline&Flags'!JT8","v":21},{"$f":"'Timeline&Flags'!JU8","v":21},{"$f":"'Timeline&Flags'!JV8","v":21},{"$f":"'Timeline&Flags'!JW8","v":21},{"$f":"'Timeline&Flags'!JX8","v":21},{"$f":"'Timeline&Flags'!JY8","v":21},{"$f":"'Timeline&Flags'!JZ8","v":21},{"$f":"'Timeline&Flags'!KA8","v":21},{"$f":"'Timeline&Flags'!KB8","v":21},{"$f":"'Timeline&Flags'!KC8","v":21},{"$f":"'Timeline&Flags'!KD8","v":22},{"$f":"'Timeline&Flags'!KE8","v":22},{"$f":"'Timeline&Flags'!KF8","v":22},{"$f":"'Timeline&Flags'!KG8","v":22},{"$f":"'Timeline&Flags'!KH8","v":22},{"$f":"'Timeline&Flags'!KI8","v":22},{"$f":"'Timeline&Flags'!KJ8","v":22},{"$f":"'Timeline&Flags'!KK8","v":22},{"$f":"'Timeline&Flags'!KL8","v":22},{"$f":"'Timeline&Flags'!KM8","v":22},{"$f":"'Timeline&Flags'!KN8","v":22},{"$f":"'Timeline&Flags'!KO8","v":22},{"$f":"'Timeline&Flags'!KP8","v":23},{"$f":"'Timeline&Flags'!KQ8","v":23},{"$f":"'Timeline&Flags'!KR8","v":23},{"$f":"'Timeline&Flags'!KS8","v":23},{"$f":"'Timeline&Flags'!KT8","v":23},{"$f":"'Timeline&Flags'!KU8","v":23},{"$f":"'Timeline&Flags'!KV8","v":23},{"$f":"'Timeline&Flags'!KW8","v":23},{"$f":"'Timeline&Flags'!KX8","v":23},{"$f":"'Timeline&Flags'!KY8","v":23},{"$f":"'Timeline&Flags'!KZ8","v":23},{"$f":"'Timeline&Flags'!LA8","v":23},{"$f":"'Timeline&Flags'!LB8","v":24},{"$f":"'Timeline&Flags'!LC8","v":24},{"$f":"'Timeline&Flags'!LD8","v":24},{"$f":"'Timeline&Flags'!LE8","v":24},{"$f":"'Timeline&Flags'!LF8","v":24},{"$f":"'Timeline&Flags'!LG8","v":24},{"$f":"'Timeline&Flags'!LH8","v":24},{"$f":"'Timeline&Flags'!LI8","v":24},{"$f":"'Timeline&Flags'!LJ8","v":24},{"$f":"'Timeline&Flags'!LK8","v":24},{"$f":"'Timeline&Flags'!LL8","v":24},{"$f":"'Timeline&Flags'!LM8","v":24},{"$f":"'Timeline&Flags'!LN8","v":25},{"$f":"'Timeline&Flags'!LO8","v":25},{"$f":"'Timeline&Flags'!LP8","v":25},{"$f":"'Timeline&Flags'!LQ8","v":25},{"$f":"'Timeline&Flags'!LR8","v":25},{"$f":"'Timeline&Flags'!LS8","v":25},{"$f":"'Timeline&Flags'!LT8","v":25},{"$f":"'Timeline&Flags'!LU8","v":25},{"$f":"'Timeline&Flags'!LV8","v":25},{"$f":"'Timeline&Flags'!LW8","v":25},{"$f":"'Timeline&Flags'!LX8","v":25},{"$f":"'Timeline&Flags'!LY8","v":25},{"$f":"'Timeline&Flags'!LZ8","v":25},{"$f":"'Timeline&Flags'!MA8","v":25},{"$f":"'Timeline&Flags'!MB8","v":25},{"$f":"'Timeline&Flags'!MC8","v":25},{"$f":"'Timeline&Flags'!MD8","v":25},{"$f":"'Timeline&Flags'!ME8","v":25},{"$f":"'Timeline&Flags'!MF8","v":25},{"$f":"'Timeline&Flags'!MG8","v":25},{"$f":"'Timeline&Flags'!MH8","v":25}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E9","v":"Calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S9","v":2018},{"$f":"'Timeline&Flags'!T9","v":2019},{"$f":"'Timeline&Flags'!U9","v":2020},{"$f":"'Timeline&Flags'!V9","v":2021},{"$f":"'Timeline&Flags'!W9","v":2022},{"$f":"'Timeline&Flags'!X9","v":2023},{"$f":"'Timeline&Flags'!Y9","v":2024},{"$f":"'Timeline&Flags'!Z9","v":2025},{"$f":"'Timeline&Flags'!AA9","v":2026},{"$f":"'Timeline&Flags'!AB9","v":2027},{"$f":"'Timeline&Flags'!AC9","v":2028},{"$f":"'Timeline&Flags'!AD9","v":2029},{"$f":"'Timeline&Flags'!AE9","v":2030},{"$f":"'Timeline&Flags'!AF9","v":2031},{"$f":"'Timeline&Flags'!AG9","v":2032},{"$f":"'Timeline&Flags'!AH9","v":2033},{"$f":"'Timeline&Flags'!AI9","v":2034},{"$f":"'Timeline&Flags'!AJ9","v":2035},{"$f":"'Timeline&Flags'!AK9","v":2036},{"$f":"'Timeline&Flags'!AL9","v":2037},{"$f":"'Timeline&Flags'!AM9","v":2038},{"$f":"'Timeline&Flags'!AN9","v":2039},{"$f":"'Timeline&Flags'!AO9","v":2040},{"$f":"'Timeline&Flags'!AP9","v":2041},{"$f":"'Timeline&Flags'!AQ9","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU9","v":2018},{"$f":"'Timeline&Flags'!AV9","v":2018},{"$f":"'Timeline&Flags'!AW9","v":2018},{"$f":"'Timeline&Flags'!AX9","v":2018},{"$f":"'Timeline&Flags'!AY9","v":2018},{"$f":"'Timeline&Flags'!AZ9","v":2018},{"$f":"'Timeline&Flags'!BA9","v":2018},{"$f":"'Timeline&Flags'!BB9","v":2018},{"$f":"'Timeline&Flags'!BC9","v":2018},{"$f":"'Timeline&Flags'!BD9","v":2018},{"$f":"'Timeline&Flags'!BE9","v":2018},{"$f":"'Timeline&Flags'!BF9","v":2018},{"$f":"'Timeline&Flags'!BG9","v":2019},{"$f":"'Timeline&Flags'!BH9","v":2019},{"$f":"'Timeline&Flags'!BI9","v":2019},{"$f":"'Timeline&Flags'!BJ9","v":2019},{"$f":"'Timeline&Flags'!BK9","v":2019},{"$f":"'Timeline&Flags'!BL9","v":2019},{"$f":"'Timeline&Flags'!BM9","v":2019},{"$f":"'Timeline&Flags'!BN9","v":2019},{"$f":"'Timeline&Flags'!BO9","v":2019},{"$f":"'Timeline&Flags'!BP9","v":2019},{"$f":"'Timeline&Flags'!BQ9","v":2019},{"$f":"'Timeline&Flags'!BR9","v":2019},{"$f":"'Timeline&Flags'!BS9","v":2020},{"$f":"'Timeline&Flags'!BT9","v":2020},{"$f":"'Timeline&Flags'!BU9","v":2020},{"$f":"'Timeline&Flags'!BV9","v":2020},{"$f":"'Timeline&Flags'!BW9","v":2020},{"$f":"'Timeline&Flags'!BX9","v":2020},{"$f":"'Timeline&Flags'!BY9","v":2020},{"$f":"'Timeline&Flags'!BZ9","v":2020},{"$f":"'Timeline&Flags'!CA9","v":2020},{"$f":"'Timeline&Flags'!CB9","v":2020},{"$f":"'Timeline&Flags'!CC9","v":2020},{"$f":"'Timeline&Flags'!CD9","v":2020},{"$f":"'Timeline&Flags'!CE9","v":2021},{"$f":"'Timeline&Flags'!CF9","v":2021},{"$f":"'Timeline&Flags'!CG9","v":2021},{"$f":"'Timeline&Flags'!CH9","v":2021},{"$f":"'Timeline&Flags'!CI9","v":2021},{"$f":"'Timeline&Flags'!CJ9","v":2021},{"$f":"'Timeline&Flags'!CK9","v":2021},{"$f":"'Timeline&Flags'!CL9","v":2021},{"$f":"'Timeline&Flags'!CM9","v":2021},{"$f":"'Timeline&Flags'!CN9","v":2021},{"$f":"'Timeline&Flags'!CO9","v":2021},{"$f":"'Timeline&Flags'!CP9","v":2021},{"$f":"'Timeline&Flags'!CQ9","v":2022},{"$f":"'Timeline&Flags'!CR9","v":2022},{"$f":"'Timeline&Flags'!CS9","v":2022},{"$f":"'Timeline&Flags'!CT9","v":2022},{"$f":"'Timeline&Flags'!CU9","v":2022},{"$f":"'Timeline&Flags'!CV9","v":2022},{"$f":"'Timeline&Flags'!CW9","v":2022},{"$f":"'Timeline&Flags'!CX9","v":2022},{"$f":"'Timeline&Flags'!CY9","v":2022},{"$f":"'Timeline&Flags'!CZ9","v":2022},{"$f":"'Timeline&Flags'!DA9","v":2022},{"$f":"'Timeline&Flags'!DB9","v":2022},{"$f":"'Timeline&Flags'!DC9","v":2023},{"$f":"'Timeline&Flags'!DD9","v":2023},{"$f":"'Timeline&Flags'!DE9","v":2023},{"$f":"'Timeline&Flags'!DF9","v":2023},{"$f":"'Timeline&Flags'!DG9","v":2023},{"$f":"'Timeline&Flags'!DH9","v":2023},{"$f":"'Timeline&Flags'!DI9","v":2023},{"$f":"'Timeline&Flags'!DJ9","v":2023},{"$f":"'Timeline&Flags'!DK9","v":2023},{"$f":"'Timeline&Flags'!DL9","v":2023},{"$f":"'Timeline&Flags'!DM9","v":2023},{"$f":"'Timeline&Flags'!DN9","v":2023},{"$f":"'Timeline&Flags'!DO9","v":2024},{"$f":"'Timeline&Flags'!DP9","v":2024},{"$f":"'Timeline&Flags'!DQ9","v":2024},{"$f":"'Timeline&Flags'!DR9","v":2024},{"$f":"'Timeline&Flags'!DS9","v":2024},{"$f":"'Timeline&Flags'!DT9","v":2024},{"$f":"'Timeline&Flags'!DU9","v":2024},{"$f":"'Timeline&Flags'!DV9","v":2024},{"$f":"'Timeline&Flags'!DW9","v":2024},{"$f":"'Timeline&Flags'!DX9","v":2024},{"$f":"'Timeline&Flags'!DY9","v":2024},{"$f":"'Timeline&Flags'!DZ9","v":2024},{"$f":"'Timeline&Flags'!EA9","v":2025},{"$f":"'Timeline&Flags'!EB9","v":2025},{"$f":"'Timeline&Flags'!EC9","v":2025},{"$f":"'Timeline&Flags'!ED9","v":2025},{"$f":"'Timeline&Flags'!EE9","v":2025},{"$f":"'Timeline&Flags'!EF9","v":2025},{"$f":"'Timeline&Flags'!EG9","v":2025},{"$f":"'Timeline&Flags'!EH9","v":2025},{"$f":"'Timeline&Flags'!EI9","v":2025},{"$f":"'Timeline&Flags'!EJ9","v":2025},{"$f":"'Timeline&Flags'!EK9","v":2025},{"$f":"'Timeline&Flags'!EL9","v":2025},{"$f":"'Timeline&Flags'!EM9","v":2026},{"$f":"'Timeline&Flags'!EN9","v":2026},{"$f":"'Timeline&Flags'!EO9","v":2026},{"$f":"'Timeline&Flags'!EP9","v":2026},{"$f":"'Timeline&Flags'!EQ9","v":2026},{"$f":"'Timeline&Flags'!ER9","v":2026},{"$f":"'Timeline&Flags'!ES9","v":2026},{"$f":"'Timeline&Flags'!ET9","v":2026},{"$f":"'Timeline&Flags'!EU9","v":2026},{"$f":"'Timeline&Flags'!EV9","v":2026},{"$f":"'Timeline&Flags'!EW9","v":2026},{"$f":"'Timeline&Flags'!EX9","v":2026},{"$f":"'Timeline&Flags'!EY9","v":2027},{"$f":"'Timeline&Flags'!EZ9","v":2027},{"$f":"'Timeline&Flags'!FA9","v":2027},{"$f":"'Timeline&Flags'!FB9","v":2027},{"$f":"'Timeline&Flags'!FC9","v":2027},{"$f":"'Timeline&Flags'!FD9","v":2027},{"$f":"'Timeline&Flags'!FE9","v":2027},{"$f":"'Timeline&Flags'!FF9","v":2027},{"$f":"'Timeline&Flags'!FG9","v":2027},{"$f":"'Timeline&Flags'!FH9","v":2027},{"$f":"'Timeline&Flags'!FI9","v":2027},{"$f":"'Timeline&Flags'!FJ9","v":2027},{"$f":"'Timeline&Flags'!FK9","v":2028},{"$f":"'Timeline&Flags'!FL9","v":2028},{"$f":"'Timeline&Flags'!FM9","v":2028},{"$f":"'Timeline&Flags'!FN9","v":2028},{"$f":"'Timeline&Flags'!FO9","v":2028},{"$f":"'Timeline&Flags'!FP9","v":2028},{"$f":"'Timeline&Flags'!FQ9","v":2028},{"$f":"'Timeline&Flags'!FR9","v":2028},{"$f":"'Timeline&Flags'!FS9","v":2028},{"$f":"'Timeline&Flags'!FT9","v":2028},{"$f":"'Timeline&Flags'!FU9","v":2028},{"$f":"'Timeline&Flags'!FV9","v":2028},{"$f":"'Timeline&Flags'!FW9","v":2029},{"$f":"'Timeline&Flags'!FX9","v":2029},{"$f":"'Timeline&Flags'!FY9","v":2029},{"$f":"'Timeline&Flags'!FZ9","v":2029},{"$f":"'Timeline&Flags'!GA9","v":2029},{"$f":"'Timeline&Flags'!GB9","v":2029},{"$f":"'Timeline&Flags'!GC9","v":2029},{"$f":"'Timeline&Flags'!GD9","v":2029},{"$f":"'Timeline&Flags'!GE9","v":2029},{"$f":"'Timeline&Flags'!GF9","v":2029},{"$f":"'Timeline&Flags'!GG9","v":2029},{"$f":"'Timeline&Flags'!GH9","v":2029},{"$f":"'Timeline&Flags'!GI9","v":2030},{"$f":"'Timeline&Flags'!GJ9","v":2030},{"$f":"'Timeline&Flags'!GK9","v":2030},{"$f":"'Timeline&Flags'!GL9","v":2030},{"$f":"'Timeline&Flags'!GM9","v":2030},{"$f":"'Timeline&Flags'!GN9","v":2030},{"$f":"'Timeline&Flags'!GO9","v":2030},{"$f":"'Timeline&Flags'!GP9","v":2030},{"$f":"'Timeline&Flags'!GQ9","v":2030},{"$f":"'Timeline&Flags'!GR9","v":2030},{"$f":"'Timeline&Flags'!GS9","v":2030},{"$f":"'Timeline&Flags'!GT9","v":2030},{"$f":"'Timeline&Flags'!GU9","v":2031},{"$f":"'Timeline&Flags'!GV9","v":2031},{"$f":"'Timeline&Flags'!GW9","v":2031},{"$f":"'Timeline&Flags'!GX9","v":2031},{"$f":"'Timeline&Flags'!GY9","v":2031},{"$f":"'Timeline&Flags'!GZ9","v":2031},{"$f":"'Timeline&Flags'!HA9","v":2031},{"$f":"'Timeline&Flags'!HB9","v":2031},{"$f":"'Timeline&Flags'!HC9","v":2031},{"$f":"'Timeline&Flags'!HD9","v":2031},{"$f":"'Timeline&Flags'!HE9","v":2031},{"$f":"'Timeline&Flags'!HF9","v":2031},{"$f":"'Timeline&Flags'!HG9","v":2032},{"$f":"'Timeline&Flags'!HH9","v":2032},{"$f":"'Timeline&Flags'!HI9","v":2032},{"$f":"'Timeline&Flags'!HJ9","v":2032},{"$f":"'Timeline&Flags'!HK9","v":2032},{"$f":"'Timeline&Flags'!HL9","v":2032},{"$f":"'Timeline&Flags'!HM9","v":2032},{"$f":"'Timeline&Flags'!HN9","v":2032},{"$f":"'Timeline&Flags'!HO9","v":2032},{"$f":"'Timeline&Flags'!HP9","v":2032},{"$f":"'Timeline&Flags'!HQ9","v":2032},{"$f":"'Timeline&Flags'!HR9","v":2032},{"$f":"'Timeline&Flags'!HS9","v":2033},{"$f":"'Timeline&Flags'!HT9","v":2033},{"$f":"'Timeline&Flags'!HU9","v":2033},{"$f":"'Timeline&Flags'!HV9","v":2033},{"$f":"'Timeline&Flags'!HW9","v":2033},{"$f":"'Timeline&Flags'!HX9","v":2033},{"$f":"'Timeline&Flags'!HY9","v":2033},{"$f":"'Timeline&Flags'!HZ9","v":2033},{"$f":"'Timeline&Flags'!IA9","v":2033},{"$f":"'Timeline&Flags'!IB9","v":2033},{"$f":"'Timeline&Flags'!IC9","v":2033},{"$f":"'Timeline&Flags'!ID9","v":2033},{"$f":"'Timeline&Flags'!IE9","v":2034},{"$f":"'Timeline&Flags'!IF9","v":2034},{"$f":"'Timeline&Flags'!IG9","v":2034},{"$f":"'Timeline&Flags'!IH9","v":2034},{"$f":"'Timeline&Flags'!II9","v":2034},{"$f":"'Timeline&Flags'!IJ9","v":2034},{"$f":"'Timeline&Flags'!IK9","v":2034},{"$f":"'Timeline&Flags'!IL9","v":2034},{"$f":"'Timeline&Flags'!IM9","v":2034},{"$f":"'Timeline&Flags'!IN9","v":2034},{"$f":"'Timeline&Flags'!IO9","v":2034},{"$f":"'Timeline&Flags'!IP9","v":2034},{"$f":"'Timeline&Flags'!IQ9","v":2035},{"$f":"'Timeline&Flags'!IR9","v":2035},{"$f":"'Timeline&Flags'!IS9","v":2035},{"$f":"'Timeline&Flags'!IT9","v":2035},{"$f":"'Timeline&Flags'!IU9","v":2035},{"$f":"'Timeline&Flags'!IV9","v":2035},{"$f":"'Timeline&Flags'!IW9","v":2035},{"$f":"'Timeline&Flags'!IX9","v":2035},{"$f":"'Timeline&Flags'!IY9","v":2035},{"$f":"'Timeline&Flags'!IZ9","v":2035},{"$f":"'Timeline&Flags'!JA9","v":2035},{"$f":"'Timeline&Flags'!JB9","v":2035},{"$f":"'Timeline&Flags'!JC9","v":2036},{"$f":"'Timeline&Flags'!JD9","v":2036},{"$f":"'Timeline&Flags'!JE9","v":2036},{"$f":"'Timeline&Flags'!JF9","v":2036},{"$f":"'Timeline&Flags'!JG9","v":2036},{"$f":"'Timeline&Flags'!JH9","v":2036},{"$f":"'Timeline&Flags'!JI9","v":2036},{"$f":"'Timeline&Flags'!JJ9","v":2036},{"$f":"'Timeline&Flags'!JK9","v":2036},{"$f":"'Timeline&Flags'!JL9","v":2036},{"$f":"'Timeline&Flags'!JM9","v":2036},{"$f":"'Timeline&Flags'!JN9","v":2036},{"$f":"'Timeline&Flags'!JO9","v":2037},{"$f":"'Timeline&Flags'!JP9","v":2037},{"$f":"'Timeline&Flags'!JQ9","v":2037},{"$f":"'Timeline&Flags'!JR9","v":2037},{"$f":"'Timeline&Flags'!JS9","v":2037},{"$f":"'Timeline&Flags'!JT9","v":2037},{"$f":"'Timeline&Flags'!JU9","v":2037},{"$f":"'Timeline&Flags'!JV9","v":2037},{"$f":"'Timeline&Flags'!JW9","v":2037},{"$f":"'Timeline&Flags'!JX9","v":2037},{"$f":"'Timeline&Flags'!JY9","v":2037},{"$f":"'Timeline&Flags'!JZ9","v":2037},{"$f":"'Timeline&Flags'!KA9","v":2038},{"$f":"'Timeline&Flags'!KB9","v":2038},{"$f":"'Timeline&Flags'!KC9","v":2038},{"$f":"'Timeline&Flags'!KD9","v":2038},{"$f":"'Timeline&Flags'!KE9","v":2038},{"$f":"'Timeline&Flags'!KF9","v":2038},{"$f":"'Timeline&Flags'!KG9","v":2038},{"$f":"'Timeline&Flags'!KH9","v":2038},{"$f":"'Timeline&Flags'!KI9","v":2038},{"$f":"'Timeline&Flags'!KJ9","v":2038},{"$f":"'Timeline&Flags'!KK9","v":2038},{"$f":"'Timeline&Flags'!KL9","v":2038},{"$f":"'Timeline&Flags'!KM9","v":2039},{"$f":"'Timeline&Flags'!KN9","v":2039},{"$f":"'Timeline&Flags'!KO9","v":2039},{"$f":"'Timeline&Flags'!KP9","v":2039},{"$f":"'Timeline&Flags'!KQ9","v":2039},{"$f":"'Timeline&Flags'!KR9","v":2039},{"$f":"'Timeline&Flags'!KS9","v":2039},{"$f":"'Timeline&Flags'!KT9","v":2039},{"$f":"'Timeline&Flags'!KU9","v":2039},{"$f":"'Timeline&Flags'!KV9","v":2039},{"$f":"'Timeline&Flags'!KW9","v":2039},{"$f":"'Timeline&Flags'!KX9","v":2039},{"$f":"'Timeline&Flags'!KY9","v":2040},{"$f":"'Timeline&Flags'!KZ9","v":2040},{"$f":"'Timeline&Flags'!LA9","v":2040},{"$f":"'Timeline&Flags'!LB9","v":2040},{"$f":"'Timeline&Flags'!LC9","v":2040},{"$f":"'Timeline&Flags'!LD9","v":2040},{"$f":"'Timeline&Flags'!LE9","v":2040},{"$f":"'Timeline&Flags'!LF9","v":2040},{"$f":"'Timeline&Flags'!LG9","v":2040},{"$f":"'Timeline&Flags'!LH9","v":2040},{"$f":"'Timeline&Flags'!LI9","v":2040},{"$f":"'Timeline&Flags'!LJ9","v":2040},{"$f":"'Timeline&Flags'!LK9","v":2041},{"$f":"'Timeline&Flags'!LL9","v":2041},{"$f":"'Timeline&Flags'!LM9","v":2041},{"$f":"'Timeline&Flags'!LN9","v":2041},{"$f":"'Timeline&Flags'!LO9","v":2041},{"$f":"'Timeline&Flags'!LP9","v":2041},{"$f":"'Timeline&Flags'!LQ9","v":2041},{"$f":"'Timeline&Flags'!LR9","v":2041},{"$f":"'Timeline&Flags'!LS9","v":2041},{"$f":"'Timeline&Flags'!LT9","v":2041},{"$f":"'Timeline&Flags'!LU9","v":2041},{"$f":"'Timeline&Flags'!LV9","v":2041},{"$f":"'Timeline&Flags'!LW9","v":2042},{"$f":"'Timeline&Flags'!LX9","v":2042},{"$f":"'Timeline&Flags'!LY9","v":2042},{"$f":"'Timeline&Flags'!LZ9","v":2042},{"$f":"'Timeline&Flags'!MA9","v":2042},{"$f":"'Timeline&Flags'!MB9","v":2042},{"$f":"'Timeline&Flags'!MC9","v":2042},{"$f":"'Timeline&Flags'!MD9","v":2042},{"$f":"'Timeline&Flags'!ME9","v":2042},{"$f":"'Timeline&Flags'!MF9","v":2042},{"$f":"'Timeline&Flags'!MG9","v":2042},{"$f":"'Timeline&Flags'!MH9","v":2042}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E10","v":"Month in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S10","v":3},{"$f":"'Timeline&Flags'!T10","v":3},{"$f":"'Timeline&Flags'!U10","v":3},{"$f":"'Timeline&Flags'!V10","v":3},{"$f":"'Timeline&Flags'!W10","v":3},{"$f":"'Timeline&Flags'!X10","v":3},{"$f":"'Timeline&Flags'!Y10","v":3},{"$f":"'Timeline&Flags'!Z10","v":3},{"$f":"'Timeline&Flags'!AA10","v":3},{"$f":"'Timeline&Flags'!AB10","v":3},{"$f":"'Timeline&Flags'!AC10","v":3},{"$f":"'Timeline&Flags'!AD10","v":3},{"$f":"'Timeline&Flags'!AE10","v":3},{"$f":"'Timeline&Flags'!AF10","v":3},{"$f":"'Timeline&Flags'!AG10","v":3},{"$f":"'Timeline&Flags'!AH10","v":3},{"$f":"'Timeline&Flags'!AI10","v":3},{"$f":"'Timeline&Flags'!AJ10","v":3},{"$f":"'Timeline&Flags'!AK10","v":3},{"$f":"'Timeline&Flags'!AL10","v":3},{"$f":"'Timeline&Flags'!AM10","v":3},{"$f":"'Timeline&Flags'!AN10","v":3},{"$f":"'Timeline&Flags'!AO10","v":3},{"$f":"'Timeline&Flags'!AP10","v":3},{"$f":"'Timeline&Flags'!AQ10","v":3},{"$nulls":3},{"$f":"'Timeline&Flags'!AU10","v":1},{"$f":"'Timeline&Flags'!AV10","v":2},{"$f":"'Timeline&Flags'!AW10","v":3},{"$f":"'Timeline&Flags'!AX10","v":4},{"$f":"'Timeline&Flags'!AY10","v":5},{"$f":"'Timeline&Flags'!AZ10","v":6},{"$f":"'Timeline&Flags'!BA10","v":7},{"$f":"'Timeline&Flags'!BB10","v":8},{"$f":"'Timeline&Flags'!BC10","v":9},{"$f":"'Timeline&Flags'!BD10","v":10},{"$f":"'Timeline&Flags'!BE10","v":11},{"$f":"'Timeline&Flags'!BF10","v":12},{"$f":"'Timeline&Flags'!BG10","v":1},{"$f":"'Timeline&Flags'!BH10","v":2},{"$f":"'Timeline&Flags'!BI10","v":3},{"$f":"'Timeline&Flags'!BJ10","v":4},{"$f":"'Timeline&Flags'!BK10","v":5},{"$f":"'Timeline&Flags'!BL10","v":6},{"$f":"'Timeline&Flags'!BM10","v":7},{"$f":"'Timeline&Flags'!BN10","v":8},{"$f":"'Timeline&Flags'!BO10","v":9},{"$f":"'Timeline&Flags'!BP10","v":10},{"$f":"'Timeline&Flags'!BQ10","v":11},{"$f":"'Timeline&Flags'!BR10","v":12},{"$f":"'Timeline&Flags'!BS10","v":1},{"$f":"'Timeline&Flags'!BT10","v":2},{"$f":"'Timeline&Flags'!BU10","v":3},{"$f":"'Timeline&Flags'!BV10","v":4},{"$f":"'Timeline&Flags'!BW10","v":5},{"$f":"'Timeline&Flags'!BX10","v":6},{"$f":"'Timeline&Flags'!BY10","v":7},{"$f":"'Timeline&Flags'!BZ10","v":8},{"$f":"'Timeline&Flags'!CA10","v":9},{"$f":"'Timeline&Flags'!CB10","v":10},{"$f":"'Timeline&Flags'!CC10","v":11},{"$f":"'Timeline&Flags'!CD10","v":12},{"$f":"'Timeline&Flags'!CE10","v":1},{"$f":"'Timeline&Flags'!CF10","v":2},{"$f":"'Timeline&Flags'!CG10","v":3},{"$f":"'Timeline&Flags'!CH10","v":4},{"$f":"'Timeline&Flags'!CI10","v":5},{"$f":"'Timeline&Flags'!CJ10","v":6},{"$f":"'Timeline&Flags'!CK10","v":7},{"$f":"'Timeline&Flags'!CL10","v":8},{"$f":"'Timeline&Flags'!CM10","v":9},{"$f":"'Timeline&Flags'!CN10","v":10},{"$f":"'Timeline&Flags'!CO10","v":11},{"$f":"'Timeline&Flags'!CP10","v":12},{"$f":"'Timeline&Flags'!CQ10","v":1},{"$f":"'Timeline&Flags'!CR10","v":2},{"$f":"'Timeline&Flags'!CS10","v":3},{"$f":"'Timeline&Flags'!CT10","v":4},{"$f":"'Timeline&Flags'!CU10","v":5},{"$f":"'Timeline&Flags'!CV10","v":6},{"$f":"'Timeline&Flags'!CW10","v":7},{"$f":"'Timeline&Flags'!CX10","v":8},{"$f":"'Timeline&Flags'!CY10","v":9},{"$f":"'Timeline&Flags'!CZ10","v":10},{"$f":"'Timeline&Flags'!DA10","v":11},{"$f":"'Timeline&Flags'!DB10","v":12},{"$f":"'Timeline&Flags'!DC10","v":1},{"$f":"'Timeline&Flags'!DD10","v":2},{"$f":"'Timeline&Flags'!DE10","v":3},{"$f":"'Timeline&Flags'!DF10","v":4},{"$f":"'Timeline&Flags'!DG10","v":5},{"$f":"'Timeline&Flags'!DH10","v":6},{"$f":"'Timeline&Flags'!DI10","v":7},{"$f":"'Timeline&Flags'!DJ10","v":8},{"$f":"'Timeline&Flags'!DK10","v":9},{"$f":"'Timeline&Flags'!DL10","v":10},{"$f":"'Timeline&Flags'!DM10","v":11},{"$f":"'Timeline&Flags'!DN10","v":12},{"$f":"'Timeline&Flags'!DO10","v":1},{"$f":"'Timeline&Flags'!DP10","v":2},{"$f":"'Timeline&Flags'!DQ10","v":3},{"$f":"'Timeline&Flags'!DR10","v":4},{"$f":"'Timeline&Flags'!DS10","v":5},{"$f":"'Timeline&Flags'!DT10","v":6},{"$f":"'Timeline&Flags'!DU10","v":7},{"$f":"'Timeline&Flags'!DV10","v":8},{"$f":"'Timeline&Flags'!DW10","v":9},{"$f":"'Timeline&Flags'!DX10","v":10},{"$f":"'Timeline&Flags'!DY10","v":11},{"$f":"'Timeline&Flags'!DZ10","v":12},{"$f":"'Timeline&Flags'!EA10","v":1},{"$f":"'Timeline&Flags'!EB10","v":2},{"$f":"'Timeline&Flags'!EC10","v":3},{"$f":"'Timeline&Flags'!ED10","v":4},{"$f":"'Timeline&Flags'!EE10","v":5},{"$f":"'Timeline&Flags'!EF10","v":6},{"$f":"'Timeline&Flags'!EG10","v":7},{"$f":"'Timeline&Flags'!EH10","v":8},{"$f":"'Timeline&Flags'!EI10","v":9},{"$f":"'Timeline&Flags'!EJ10","v":10},{"$f":"'Timeline&Flags'!EK10","v":11},{"$f":"'Timeline&Flags'!EL10","v":12},{"$f":"'Timeline&Flags'!EM10","v":1},{"$f":"'Timeline&Flags'!EN10","v":2},{"$f":"'Timeline&Flags'!EO10","v":3},{"$f":"'Timeline&Flags'!EP10","v":4},{"$f":"'Timeline&Flags'!EQ10","v":5},{"$f":"'Timeline&Flags'!ER10","v":6},{"$f":"'Timeline&Flags'!ES10","v":7},{"$f":"'Timeline&Flags'!ET10","v":8},{"$f":"'Timeline&Flags'!EU10","v":9},{"$f":"'Timeline&Flags'!EV10","v":10},{"$f":"'Timeline&Flags'!EW10","v":11},{"$f":"'Timeline&Flags'!EX10","v":12},{"$f":"'Timeline&Flags'!EY10","v":1},{"$f":"'Timeline&Flags'!EZ10","v":2},{"$f":"'Timeline&Flags'!FA10","v":3},{"$f":"'Timeline&Flags'!FB10","v":4},{"$f":"'Timeline&Flags'!FC10","v":5},{"$f":"'Timeline&Flags'!FD10","v":6},{"$f":"'Timeline&Flags'!FE10","v":7},{"$f":"'Timeline&Flags'!FF10","v":8},{"$f":"'Timeline&Flags'!FG10","v":9},{"$f":"'Timeline&Flags'!FH10","v":10},{"$f":"'Timeline&Flags'!FI10","v":11},{"$f":"'Timeline&Flags'!FJ10","v":12},{"$f":"'Timeline&Flags'!FK10","v":1},{"$f":"'Timeline&Flags'!FL10","v":2},{"$f":"'Timeline&Flags'!FM10","v":3},{"$f":"'Timeline&Flags'!FN10","v":4},{"$f":"'Timeline&Flags'!FO10","v":5},{"$f":"'Timeline&Flags'!FP10","v":6},{"$f":"'Timeline&Flags'!FQ10","v":7},{"$f":"'Timeline&Flags'!FR10","v":8},{"$f":"'Timeline&Flags'!FS10","v":9},{"$f":"'Timeline&Flags'!FT10","v":10},{"$f":"'Timeline&Flags'!FU10","v":11},{"$f":"'Timeline&Flags'!FV10","v":12},{"$f":"'Timeline&Flags'!FW10","v":1},{"$f":"'Timeline&Flags'!FX10","v":2},{"$f":"'Timeline&Flags'!FY10","v":3},{"$f":"'Timeline&Flags'!FZ10","v":4},{"$f":"'Timeline&Flags'!GA10","v":5},{"$f":"'Timeline&Flags'!GB10","v":6},{"$f":"'Timeline&Flags'!GC10","v":7},{"$f":"'Timeline&Flags'!GD10","v":8},{"$f":"'Timeline&Flags'!GE10","v":9},{"$f":"'Timeline&Flags'!GF10","v":10},{"$f":"'Timeline&Flags'!GG10","v":11},{"$f":"'Timeline&Flags'!GH10","v":12},{"$f":"'Timeline&Flags'!GI10","v":1},{"$f":"'Timeline&Flags'!GJ10","v":2},{"$f":"'Timeline&Flags'!GK10","v":3},{"$f":"'Timeline&Flags'!GL10","v":4},{"$f":"'Timeline&Flags'!GM10","v":5},{"$f":"'Timeline&Flags'!GN10","v":6},{"$f":"'Timeline&Flags'!GO10","v":7},{"$f":"'Timeline&Flags'!GP10","v":8},{"$f":"'Timeline&Flags'!GQ10","v":9},{"$f":"'Timeline&Flags'!GR10","v":10},{"$f":"'Timeline&Flags'!GS10","v":11},{"$f":"'Timeline&Flags'!GT10","v":12},{"$f":"'Timeline&Flags'!GU10","v":1},{"$f":"'Timeline&Flags'!GV10","v":2},{"$f":"'Timeline&Flags'!GW10","v":3},{"$f":"'Timeline&Flags'!GX10","v":4},{"$f":"'Timeline&Flags'!GY10","v":5},{"$f":"'Timeline&Flags'!GZ10","v":6},{"$f":"'Timeline&Flags'!HA10","v":7},{"$f":"'Timeline&Flags'!HB10","v":8},{"$f":"'Timeline&Flags'!HC10","v":9},{"$f":"'Timeline&Flags'!HD10","v":10},{"$f":"'Timeline&Flags'!HE10","v":11},{"$f":"'Timeline&Flags'!HF10","v":12},{"$f":"'Timeline&Flags'!HG10","v":1},{"$f":"'Timeline&Flags'!HH10","v":2},{"$f":"'Timeline&Flags'!HI10","v":3},{"$f":"'Timeline&Flags'!HJ10","v":4},{"$f":"'Timeline&Flags'!HK10","v":5},{"$f":"'Timeline&Flags'!HL10","v":6},{"$f":"'Timeline&Flags'!HM10","v":7},{"$f":"'Timeline&Flags'!HN10","v":8},{"$f":"'Timeline&Flags'!HO10","v":9},{"$f":"'Timeline&Flags'!HP10","v":10},{"$f":"'Timeline&Flags'!HQ10","v":11},{"$f":"'Timeline&Flags'!HR10","v":12},{"$f":"'Timeline&Flags'!HS10","v":1},{"$f":"'Timeline&Flags'!HT10","v":2},{"$f":"'Timeline&Flags'!HU10","v":3},{"$f":"'Timeline&Flags'!HV10","v":4},{"$f":"'Timeline&Flags'!HW10","v":5},{"$f":"'Timeline&Flags'!HX10","v":6},{"$f":"'Timeline&Flags'!HY10","v":7},{"$f":"'Timeline&Flags'!HZ10","v":8},{"$f":"'Timeline&Flags'!IA10","v":9},{"$f":"'Timeline&Flags'!IB10","v":10},{"$f":"'Timeline&Flags'!IC10","v":11},{"$f":"'Timeline&Flags'!ID10","v":12},{"$f":"'Timeline&Flags'!IE10","v":1},{"$f":"'Timeline&Flags'!IF10","v":2},{"$f":"'Timeline&Flags'!IG10","v":3},{"$f":"'Timeline&Flags'!IH10","v":4},{"$f":"'Timeline&Flags'!II10","v":5},{"$f":"'Timeline&Flags'!IJ10","v":6},{"$f":"'Timeline&Flags'!IK10","v":7},{"$f":"'Timeline&Flags'!IL10","v":8},{"$f":"'Timeline&Flags'!IM10","v":9},{"$f":"'Timeline&Flags'!IN10","v":10},{"$f":"'Timeline&Flags'!IO10","v":11},{"$f":"'Timeline&Flags'!IP10","v":12},{"$f":"'Timeline&Flags'!IQ10","v":1},{"$f":"'Timeline&Flags'!IR10","v":2},{"$f":"'Timeline&Flags'!IS10","v":3},{"$f":"'Timeline&Flags'!IT10","v":4},{"$f":"'Timeline&Flags'!IU10","v":5},{"$f":"'Timeline&Flags'!IV10","v":6},{"$f":"'Timeline&Flags'!IW10","v":7},{"$f":"'Timeline&Flags'!IX10","v":8},{"$f":"'Timeline&Flags'!IY10","v":9},{"$f":"'Timeline&Flags'!IZ10","v":10},{"$f":"'Timeline&Flags'!JA10","v":11},{"$f":"'Timeline&Flags'!JB10","v":12},{"$f":"'Timeline&Flags'!JC10","v":1},{"$f":"'Timeline&Flags'!JD10","v":2},{"$f":"'Timeline&Flags'!JE10","v":3},{"$f":"'Timeline&Flags'!JF10","v":4},{"$f":"'Timeline&Flags'!JG10","v":5},{"$f":"'Timeline&Flags'!JH10","v":6},{"$f":"'Timeline&Flags'!JI10","v":7},{"$f":"'Timeline&Flags'!JJ10","v":8},{"$f":"'Timeline&Flags'!JK10","v":9},{"$f":"'Timeline&Flags'!JL10","v":10},{"$f":"'Timeline&Flags'!JM10","v":11},{"$f":"'Timeline&Flags'!JN10","v":12},{"$f":"'Timeline&Flags'!JO10","v":1},{"$f":"'Timeline&Flags'!JP10","v":2},{"$f":"'Timeline&Flags'!JQ10","v":3},{"$f":"'Timeline&Flags'!JR10","v":4},{"$f":"'Timeline&Flags'!JS10","v":5},{"$f":"'Timeline&Flags'!JT10","v":6},{"$f":"'Timeline&Flags'!JU10","v":7},{"$f":"'Timeline&Flags'!JV10","v":8},{"$f":"'Timeline&Flags'!JW10","v":9},{"$f":"'Timeline&Flags'!JX10","v":10},{"$f":"'Timeline&Flags'!JY10","v":11},{"$f":"'Timeline&Flags'!JZ10","v":12},{"$f":"'Timeline&Flags'!KA10","v":1},{"$f":"'Timeline&Flags'!KB10","v":2},{"$f":"'Timeline&Flags'!KC10","v":3},{"$f":"'Timeline&Flags'!KD10","v":4},{"$f":"'Timeline&Flags'!KE10","v":5},{"$f":"'Timeline&Flags'!KF10","v":6},{"$f":"'Timeline&Flags'!KG10","v":7},{"$f":"'Timeline&Flags'!KH10","v":8},{"$f":"'Timeline&Flags'!KI10","v":9},{"$f":"'Timeline&Flags'!KJ10","v":10},{"$f":"'Timeline&Flags'!KK10","v":11},{"$f":"'Timeline&Flags'!KL10","v":12},{"$f":"'Timeline&Flags'!KM10","v":1},{"$f":"'Timeline&Flags'!KN10","v":2},{"$f":"'Timeline&Flags'!KO10","v":3},{"$f":"'Timeline&Flags'!KP10","v":4},{"$f":"'Timeline&Flags'!KQ10","v":5},{"$f":"'Timeline&Flags'!KR10","v":6},{"$f":"'Timeline&Flags'!KS10","v":7},{"$f":"'Timeline&Flags'!KT10","v":8},{"$f":"'Timeline&Flags'!KU10","v":9},{"$f":"'Timeline&Flags'!KV10","v":10},{"$f":"'Timeline&Flags'!KW10","v":11},{"$f":"'Timeline&Flags'!KX10","v":12},{"$f":"'Timeline&Flags'!KY10","v":1},{"$f":"'Timeline&Flags'!KZ10","v":2},{"$f":"'Timeline&Flags'!LA10","v":3},{"$f":"'Timeline&Flags'!LB10","v":4},{"$f":"'Timeline&Flags'!LC10","v":5},{"$f":"'Timeline&Flags'!LD10","v":6},{"$f":"'Timeline&Flags'!LE10","v":7},{"$f":"'Timeline&Flags'!LF10","v":8},{"$f":"'Timeline&Flags'!LG10","v":9},{"$f":"'Timeline&Flags'!LH10","v":10},{"$f":"'Timeline&Flags'!LI10","v":11},{"$f":"'Timeline&Flags'!LJ10","v":12},{"$f":"'Timeline&Flags'!LK10","v":1},{"$f":"'Timeline&Flags'!LL10","v":2},{"$f":"'Timeline&Flags'!LM10","v":3},{"$f":"'Timeline&Flags'!LN10","v":4},{"$f":"'Timeline&Flags'!LO10","v":5},{"$f":"'Timeline&Flags'!LP10","v":6},{"$f":"'Timeline&Flags'!LQ10","v":7},{"$f":"'Timeline&Flags'!LR10","v":8},{"$f":"'Timeline&Flags'!LS10","v":9},{"$f":"'Timeline&Flags'!LT10","v":10},{"$f":"'Timeline&Flags'!LU10","v":11},{"$f":"'Timeline&Flags'!LV10","v":12},{"$f":"'Timeline&Flags'!LW10","v":1},{"$f":"'Timeline&Flags'!LX10","v":2},{"$f":"'Timeline&Flags'!LY10","v":3},{"$f":"'Timeline&Flags'!LZ10","v":4},{"$f":"'Timeline&Flags'!MA10","v":5},{"$f":"'Timeline&Flags'!MB10","v":6},{"$f":"'Timeline&Flags'!MC10","v":7},{"$f":"'Timeline&Flags'!MD10","v":8},{"$f":"'Timeline&Flags'!ME10","v":9},{"$f":"'Timeline&Flags'!MF10","v":10},{"$f":"'Timeline&Flags'!MG10","v":11},{"$f":"'Timeline&Flags'!MH10","v":12}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E11","v":"Financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S11","v":2018},{"$f":"'Timeline&Flags'!T11","v":2019},{"$f":"'Timeline&Flags'!U11","v":2020},{"$f":"'Timeline&Flags'!V11","v":2021},{"$f":"'Timeline&Flags'!W11","v":2022},{"$f":"'Timeline&Flags'!X11","v":2023},{"$f":"'Timeline&Flags'!Y11","v":2024},{"$f":"'Timeline&Flags'!Z11","v":2025},{"$f":"'Timeline&Flags'!AA11","v":2026},{"$f":"'Timeline&Flags'!AB11","v":2027},{"$f":"'Timeline&Flags'!AC11","v":2028},{"$f":"'Timeline&Flags'!AD11","v":2029},{"$f":"'Timeline&Flags'!AE11","v":2030},{"$f":"'Timeline&Flags'!AF11","v":2031},{"$f":"'Timeline&Flags'!AG11","v":2032},{"$f":"'Timeline&Flags'!AH11","v":2033},{"$f":"'Timeline&Flags'!AI11","v":2034},{"$f":"'Timeline&Flags'!AJ11","v":2035},{"$f":"'Timeline&Flags'!AK11","v":2036},{"$f":"'Timeline&Flags'!AL11","v":2037},{"$f":"'Timeline&Flags'!AM11","v":2038},{"$f":"'Timeline&Flags'!AN11","v":2039},{"$f":"'Timeline&Flags'!AO11","v":2040},{"$f":"'Timeline&Flags'!AP11","v":2041},{"$f":"'Timeline&Flags'!AQ11","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU11","v":2018},{"$f":"'Timeline&Flags'!AV11","v":2018},{"$f":"'Timeline&Flags'!AW11","v":2018},{"$f":"'Timeline&Flags'!AX11","v":2019},{"$f":"'Timeline&Flags'!AY11","v":2019},{"$f":"'Timeline&Flags'!AZ11","v":2019},{"$f":"'Timeline&Flags'!BA11","v":2019},{"$f":"'Timeline&Flags'!BB11","v":2019},{"$f":"'Timeline&Flags'!BC11","v":2019},{"$f":"'Timeline&Flags'!BD11","v":2019},{"$f":"'Timeline&Flags'!BE11","v":2019},{"$f":"'Timeline&Flags'!BF11","v":2019},{"$f":"'Timeline&Flags'!BG11","v":2019},{"$f":"'Timeline&Flags'!BH11","v":2019},{"$f":"'Timeline&Flags'!BI11","v":2019},{"$f":"'Timeline&Flags'!BJ11","v":2020},{"$f":"'Timeline&Flags'!BK11","v":2020},{"$f":"'Timeline&Flags'!BL11","v":2020},{"$f":"'Timeline&Flags'!BM11","v":2020},{"$f":"'Timeline&Flags'!BN11","v":2020},{"$f":"'Timeline&Flags'!BO11","v":2020},{"$f":"'Timeline&Flags'!BP11","v":2020},{"$f":"'Timeline&Flags'!BQ11","v":2020},{"$f":"'Timeline&Flags'!BR11","v":2020},{"$f":"'Timeline&Flags'!BS11","v":2020},{"$f":"'Timeline&Flags'!BT11","v":2020},{"$f":"'Timeline&Flags'!BU11","v":2020},{"$f":"'Timeline&Flags'!BV11","v":2021},{"$f":"'Timeline&Flags'!BW11","v":2021},{"$f":"'Timeline&Flags'!BX11","v":2021},{"$f":"'Timeline&Flags'!BY11","v":2021},{"$f":"'Timeline&Flags'!BZ11","v":2021},{"$f":"'Timeline&Flags'!CA11","v":2021},{"$f":"'Timeline&Flags'!CB11","v":2021},{"$f":"'Timeline&Flags'!CC11","v":2021},{"$f":"'Timeline&Flags'!CD11","v":2021},{"$f":"'Timeline&Flags'!CE11","v":2021},{"$f":"'Timeline&Flags'!CF11","v":2021},{"$f":"'Timeline&Flags'!CG11","v":2021},{"$f":"'Timeline&Flags'!CH11","v":2022},{"$f":"'Timeline&Flags'!CI11","v":2022},{"$f":"'Timeline&Flags'!CJ11","v":2022},{"$f":"'Timeline&Flags'!CK11","v":2022},{"$f":"'Timeline&Flags'!CL11","v":2022},{"$f":"'Timeline&Flags'!CM11","v":2022},{"$f":"'Timeline&Flags'!CN11","v":2022},{"$f":"'Timeline&Flags'!CO11","v":2022},{"$f":"'Timeline&Flags'!CP11","v":2022},{"$f":"'Timeline&Flags'!CQ11","v":2022},{"$f":"'Timeline&Flags'!CR11","v":2022},{"$f":"'Timeline&Flags'!CS11","v":2022},{"$f":"'Timeline&Flags'!CT11","v":2023},{"$f":"'Timeline&Flags'!CU11","v":2023},{"$f":"'Timeline&Flags'!CV11","v":2023},{"$f":"'Timeline&Flags'!CW11","v":2023},{"$f":"'Timeline&Flags'!CX11","v":2023},{"$f":"'Timeline&Flags'!CY11","v":2023},{"$f":"'Timeline&Flags'!CZ11","v":2023},{"$f":"'Timeline&Flags'!DA11","v":2023},{"$f":"'Timeline&Flags'!DB11","v":2023},{"$f":"'Timeline&Flags'!DC11","v":2023},{"$f":"'Timeline&Flags'!DD11","v":2023},{"$f":"'Timeline&Flags'!DE11","v":2023},{"$f":"'Timeline&Flags'!DF11","v":2024},{"$f":"'Timeline&Flags'!DG11","v":2024},{"$f":"'Timeline&Flags'!DH11","v":2024},{"$f":"'Timeline&Flags'!DI11","v":2024},{"$f":"'Timeline&Flags'!DJ11","v":2024},{"$f":"'Timeline&Flags'!DK11","v":2024},{"$f":"'Timeline&Flags'!DL11","v":2024},{"$f":"'Timeline&Flags'!DM11","v":2024},{"$f":"'Timeline&Flags'!DN11","v":2024},{"$f":"'Timeline&Flags'!DO11","v":2024},{"$f":"'Timeline&Flags'!DP11","v":2024},{"$f":"'Timeline&Flags'!DQ11","v":2024},{"$f":"'Timeline&Flags'!DR11","v":2025},{"$f":"'Timeline&Flags'!DS11","v":2025},{"$f":"'Timeline&Flags'!DT11","v":2025},{"$f":"'Timeline&Flags'!DU11","v":2025},{"$f":"'Timeline&Flags'!DV11","v":2025},{"$f":"'Timeline&Flags'!DW11","v":2025},{"$f":"'Timeline&Flags'!DX11","v":2025},{"$f":"'Timeline&Flags'!DY11","v":2025},{"$f":"'Timeline&Flags'!DZ11","v":2025},{"$f":"'Timeline&Flags'!EA11","v":2025},{"$f":"'Timeline&Flags'!EB11","v":2025},{"$f":"'Timeline&Flags'!EC11","v":2025},{"$f":"'Timeline&Flags'!ED11","v":2026},{"$f":"'Timeline&Flags'!EE11","v":2026},{"$f":"'Timeline&Flags'!EF11","v":2026},{"$f":"'Timeline&Flags'!EG11","v":2026},{"$f":"'Timeline&Flags'!EH11","v":2026},{"$f":"'Timeline&Flags'!EI11","v":2026},{"$f":"'Timeline&Flags'!EJ11","v":2026},{"$f":"'Timeline&Flags'!EK11","v":2026},{"$f":"'Timeline&Flags'!EL11","v":2026},{"$f":"'Timeline&Flags'!EM11","v":2026},{"$f":"'Timeline&Flags'!EN11","v":2026},{"$f":"'Timeline&Flags'!EO11","v":2026},{"$f":"'Timeline&Flags'!EP11","v":2027},{"$f":"'Timeline&Flags'!EQ11","v":2027},{"$f":"'Timeline&Flags'!ER11","v":2027},{"$f":"'Timeline&Flags'!ES11","v":2027},{"$f":"'Timeline&Flags'!ET11","v":2027},{"$f":"'Timeline&Flags'!EU11","v":2027},{"$f":"'Timeline&Flags'!EV11","v":2027},{"$f":"'Timeline&Flags'!EW11","v":2027},{"$f":"'Timeline&Flags'!EX11","v":2027},{"$f":"'Timeline&Flags'!EY11","v":2027},{"$f":"'Timeline&Flags'!EZ11","v":2027},{"$f":"'Timeline&Flags'!FA11","v":2027},{"$f":"'Timeline&Flags'!FB11","v":2028},{"$f":"'Timeline&Flags'!FC11","v":2028},{"$f":"'Timeline&Flags'!FD11","v":2028},{"$f":"'Timeline&Flags'!FE11","v":2028},{"$f":"'Timeline&Flags'!FF11","v":2028},{"$f":"'Timeline&Flags'!FG11","v":2028},{"$f":"'Timeline&Flags'!FH11","v":2028},{"$f":"'Timeline&Flags'!FI11","v":2028},{"$f":"'Timeline&Flags'!FJ11","v":2028},{"$f":"'Timeline&Flags'!FK11","v":2028},{"$f":"'Timeline&Flags'!FL11","v":2028},{"$f":"'Timeline&Flags'!FM11","v":2028},{"$f":"'Timeline&Flags'!FN11","v":2029},{"$f":"'Timeline&Flags'!FO11","v":2029},{"$f":"'Timeline&Flags'!FP11","v":2029},{"$f":"'Timeline&Flags'!FQ11","v":2029},{"$f":"'Timeline&Flags'!FR11","v":2029},{"$f":"'Timeline&Flags'!FS11","v":2029},{"$f":"'Timeline&Flags'!FT11","v":2029},{"$f":"'Timeline&Flags'!FU11","v":2029},{"$f":"'Timeline&Flags'!FV11","v":2029},{"$f":"'Timeline&Flags'!FW11","v":2029},{"$f":"'Timeline&Flags'!FX11","v":2029},{"$f":"'Timeline&Flags'!FY11","v":2029},{"$f":"'Timeline&Flags'!FZ11","v":2030},{"$f":"'Timeline&Flags'!GA11","v":2030},{"$f":"'Timeline&Flags'!GB11","v":2030},{"$f":"'Timeline&Flags'!GC11","v":2030},{"$f":"'Timeline&Flags'!GD11","v":2030},{"$f":"'Timeline&Flags'!GE11","v":2030},{"$f":"'Timeline&Flags'!GF11","v":2030},{"$f":"'Timeline&Flags'!GG11","v":2030},{"$f":"'Timeline&Flags'!GH11","v":2030},{"$f":"'Timeline&Flags'!GI11","v":2030},{"$f":"'Timeline&Flags'!GJ11","v":2030},{"$f":"'Timeline&Flags'!GK11","v":2030},{"$f":"'Timeline&Flags'!GL11","v":2031},{"$f":"'Timeline&Flags'!GM11","v":2031},{"$f":"'Timeline&Flags'!GN11","v":2031},{"$f":"'Timeline&Flags'!GO11","v":2031},{"$f":"'Timeline&Flags'!GP11","v":2031},{"$f":"'Timeline&Flags'!GQ11","v":2031},{"$f":"'Timeline&Flags'!GR11","v":2031},{"$f":"'Timeline&Flags'!GS11","v":2031},{"$f":"'Timeline&Flags'!GT11","v":2031},{"$f":"'Timeline&Flags'!GU11","v":2031},{"$f":"'Timeline&Flags'!GV11","v":2031},{"$f":"'Timeline&Flags'!GW11","v":2031},{"$f":"'Timeline&Flags'!GX11","v":2032},{"$f":"'Timeline&Flags'!GY11","v":2032},{"$f":"'Timeline&Flags'!GZ11","v":2032},{"$f":"'Timeline&Flags'!HA11","v":2032},{"$f":"'Timeline&Flags'!HB11","v":2032},{"$f":"'Timeline&Flags'!HC11","v":2032},{"$f":"'Timeline&Flags'!HD11","v":2032},{"$f":"'Timeline&Flags'!HE11","v":2032},{"$f":"'Timeline&Flags'!HF11","v":2032},{"$f":"'Timeline&Flags'!HG11","v":2032},{"$f":"'Timeline&Flags'!HH11","v":2032},{"$f":"'Timeline&Flags'!HI11","v":2032},{"$f":"'Timeline&Flags'!HJ11","v":2033},{"$f":"'Timeline&Flags'!HK11","v":2033},{"$f":"'Timeline&Flags'!HL11","v":2033},{"$f":"'Timeline&Flags'!HM11","v":2033},{"$f":"'Timeline&Flags'!HN11","v":2033},{"$f":"'Timeline&Flags'!HO11","v":2033},{"$f":"'Timeline&Flags'!HP11","v":2033},{"$f":"'Timeline&Flags'!HQ11","v":2033},{"$f":"'Timeline&Flags'!HR11","v":2033},{"$f":"'Timeline&Flags'!HS11","v":2033},{"$f":"'Timeline&Flags'!HT11","v":2033},{"$f":"'Timeline&Flags'!HU11","v":2033},{"$f":"'Timeline&Flags'!HV11","v":2034},{"$f":"'Timeline&Flags'!HW11","v":2034},{"$f":"'Timeline&Flags'!HX11","v":2034},{"$f":"'Timeline&Flags'!HY11","v":2034},{"$f":"'Timeline&Flags'!HZ11","v":2034},{"$f":"'Timeline&Flags'!IA11","v":2034},{"$f":"'Timeline&Flags'!IB11","v":2034},{"$f":"'Timeline&Flags'!IC11","v":2034},{"$f":"'Timeline&Flags'!ID11","v":2034},{"$f":"'Timeline&Flags'!IE11","v":2034},{"$f":"'Timeline&Flags'!IF11","v":2034},{"$f":"'Timeline&Flags'!IG11","v":2034},{"$f":"'Timeline&Flags'!IH11","v":2035},{"$f":"'Timeline&Flags'!II11","v":2035},{"$f":"'Timeline&Flags'!IJ11","v":2035},{"$f":"'Timeline&Flags'!IK11","v":2035},{"$f":"'Timeline&Flags'!IL11","v":2035},{"$f":"'Timeline&Flags'!IM11","v":2035},{"$f":"'Timeline&Flags'!IN11","v":2035},{"$f":"'Timeline&Flags'!IO11","v":2035},{"$f":"'Timeline&Flags'!IP11","v":2035},{"$f":"'Timeline&Flags'!IQ11","v":2035},{"$f":"'Timeline&Flags'!IR11","v":2035},{"$f":"'Timeline&Flags'!IS11","v":2035},{"$f":"'Timeline&Flags'!IT11","v":2036},{"$f":"'Timeline&Flags'!IU11","v":2036},{"$f":"'Timeline&Flags'!IV11","v":2036},{"$f":"'Timeline&Flags'!IW11","v":2036},{"$f":"'Timeline&Flags'!IX11","v":2036},{"$f":"'Timeline&Flags'!IY11","v":2036},{"$f":"'Timeline&Flags'!IZ11","v":2036},{"$f":"'Timeline&Flags'!JA11","v":2036},{"$f":"'Timeline&Flags'!JB11","v":2036},{"$f":"'Timeline&Flags'!JC11","v":2036},{"$f":"'Timeline&Flags'!JD11","v":2036},{"$f":"'Timeline&Flags'!JE11","v":2036},{"$f":"'Timeline&Flags'!JF11","v":2037},{"$f":"'Timeline&Flags'!JG11","v":2037},{"$f":"'Timeline&Flags'!JH11","v":2037},{"$f":"'Timeline&Flags'!JI11","v":2037},{"$f":"'Timeline&Flags'!JJ11","v":2037},{"$f":"'Timeline&Flags'!JK11","v":2037},{"$f":"'Timeline&Flags'!JL11","v":2037},{"$f":"'Timeline&Flags'!JM11","v":2037},{"$f":"'Timeline&Flags'!JN11","v":2037},{"$f":"'Timeline&Flags'!JO11","v":2037},{"$f":"'Timeline&Flags'!JP11","v":2037},{"$f":"'Timeline&Flags'!JQ11","v":2037},{"$f":"'Timeline&Flags'!JR11","v":2038},{"$f":"'Timeline&Flags'!JS11","v":2038},{"$f":"'Timeline&Flags'!JT11","v":2038},{"$f":"'Timeline&Flags'!JU11","v":2038},{"$f":"'Timeline&Flags'!JV11","v":2038},{"$f":"'Timeline&Flags'!JW11","v":2038},{"$f":"'Timeline&Flags'!JX11","v":2038},{"$f":"'Timeline&Flags'!JY11","v":2038},{"$f":"'Timeline&Flags'!JZ11","v":2038},{"$f":"'Timeline&Flags'!KA11","v":2038},{"$f":"'Timeline&Flags'!KB11","v":2038},{"$f":"'Timeline&Flags'!KC11","v":2038},{"$f":"'Timeline&Flags'!KD11","v":2039},{"$f":"'Timeline&Flags'!KE11","v":2039},{"$f":"'Timeline&Flags'!KF11","v":2039},{"$f":"'Timeline&Flags'!KG11","v":2039},{"$f":"'Timeline&Flags'!KH11","v":2039},{"$f":"'Timeline&Flags'!KI11","v":2039},{"$f":"'Timeline&Flags'!KJ11","v":2039},{"$f":"'Timeline&Flags'!KK11","v":2039},{"$f":"'Timeline&Flags'!KL11","v":2039},{"$f":"'Timeline&Flags'!KM11","v":2039},{"$f":"'Timeline&Flags'!KN11","v":2039},{"$f":"'Timeline&Flags'!KO11","v":2039},{"$f":"'Timeline&Flags'!KP11","v":2040},{"$f":"'Timeline&Flags'!KQ11","v":2040},{"$f":"'Timeline&Flags'!KR11","v":2040},{"$f":"'Timeline&Flags'!KS11","v":2040},{"$f":"'Timeline&Flags'!KT11","v":2040},{"$f":"'Timeline&Flags'!KU11","v":2040},{"$f":"'Timeline&Flags'!KV11","v":2040},{"$f":"'Timeline&Flags'!KW11","v":2040},{"$f":"'Timeline&Flags'!KX11","v":2040},{"$f":"'Timeline&Flags'!KY11","v":2040},{"$f":"'Timeline&Flags'!KZ11","v":2040},{"$f":"'Timeline&Flags'!LA11","v":2040},{"$f":"'Timeline&Flags'!LB11","v":2041},{"$f":"'Timeline&Flags'!LC11","v":2041},{"$f":"'Timeline&Flags'!LD11","v":2041},{"$f":"'Timeline&Flags'!LE11","v":2041},{"$f":"'Timeline&Flags'!LF11","v":2041},{"$f":"'Timeline&Flags'!LG11","v":2041},{"$f":"'Timeline&Flags'!LH11","v":2041},{"$f":"'Timeline&Flags'!LI11","v":2041},{"$f":"'Timeline&Flags'!LJ11","v":2041},{"$f":"'Timeline&Flags'!LK11","v":2041},{"$f":"'Timeline&Flags'!LL11","v":2041},{"$f":"'Timeline&Flags'!LM11","v":2041},{"$f":"'Timeline&Flags'!LN11","v":2042},{"$f":"'Timeline&Flags'!LO11","v":2042},{"$f":"'Timeline&Flags'!LP11","v":2042},{"$f":"'Timeline&Flags'!LQ11","v":2042},{"$f":"'Timeline&Flags'!LR11","v":2042},{"$f":"'Timeline&Flags'!LS11","v":2042},{"$f":"'Timeline&Flags'!LT11","v":2042},{"$f":"'Timeline&Flags'!LU11","v":2042},{"$f":"'Timeline&Flags'!LV11","v":2042},{"$f":"'Timeline&Flags'!LW11","v":2042},{"$f":"'Timeline&Flags'!LX11","v":2042},{"$f":"'Timeline&Flags'!LY11","v":2042},{"$f":"'Timeline&Flags'!LZ11","v":2043},{"$f":"'Timeline&Flags'!MA11","v":2043},{"$f":"'Timeline&Flags'!MB11","v":2043},{"$f":"'Timeline&Flags'!MC11","v":2043},{"$f":"'Timeline&Flags'!MD11","v":2043},{"$f":"'Timeline&Flags'!ME11","v":2043},{"$f":"'Timeline&Flags'!MF11","v":2043},{"$f":"'Timeline&Flags'!MG11","v":2043},{"$f":"'Timeline&Flags'!MH11","v":2043}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E12","v":"Month in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S12","v":12},{"$f":"'Timeline&Flags'!T12","v":12},{"$f":"'Timeline&Flags'!U12","v":12},{"$f":"'Timeline&Flags'!V12","v":12},{"$f":"'Timeline&Flags'!W12","v":12},{"$f":"'Timeline&Flags'!X12","v":12},{"$f":"'Timeline&Flags'!Y12","v":12},{"$f":"'Timeline&Flags'!Z12","v":12},{"$f":"'Timeline&Flags'!AA12","v":12},{"$f":"'Timeline&Flags'!AB12","v":12},{"$f":"'Timeline&Flags'!AC12","v":12},{"$f":"'Timeline&Flags'!AD12","v":12},{"$f":"'Timeline&Flags'!AE12","v":12},{"$f":"'Timeline&Flags'!AF12","v":12},{"$f":"'Timeline&Flags'!AG12","v":12},{"$f":"'Timeline&Flags'!AH12","v":12},{"$f":"'Timeline&Flags'!AI12","v":12},{"$f":"'Timeline&Flags'!AJ12","v":12},{"$f":"'Timeline&Flags'!AK12","v":12},{"$f":"'Timeline&Flags'!AL12","v":12},{"$f":"'Timeline&Flags'!AM12","v":12},{"$f":"'Timeline&Flags'!AN12","v":12},{"$f":"'Timeline&Flags'!AO12","v":12},{"$f":"'Timeline&Flags'!AP12","v":12},{"$f":"'Timeline&Flags'!AQ12","v":12},{"$nulls":3},{"$f":"'Timeline&Flags'!AU12","v":10},{"$f":"'Timeline&Flags'!AV12","v":11},{"$f":"'Timeline&Flags'!AW12","v":12},{"$f":"'Timeline&Flags'!AX12","v":1},{"$f":"'Timeline&Flags'!AY12","v":2},{"$f":"'Timeline&Flags'!AZ12","v":3},{"$f":"'Timeline&Flags'!BA12","v":4},{"$f":"'Timeline&Flags'!BB12","v":5},{"$f":"'Timeline&Flags'!BC12","v":6},{"$f":"'Timeline&Flags'!BD12","v":7},{"$f":"'Timeline&Flags'!BE12","v":8},{"$f":"'Timeline&Flags'!BF12","v":9},{"$f":"'Timeline&Flags'!BG12","v":10},{"$f":"'Timeline&Flags'!BH12","v":11},{"$f":"'Timeline&Flags'!BI12","v":12},{"$f":"'Timeline&Flags'!BJ12","v":1},{"$f":"'Timeline&Flags'!BK12","v":2},{"$f":"'Timeline&Flags'!BL12","v":3},{"$f":"'Timeline&Flags'!BM12","v":4},{"$f":"'Timeline&Flags'!BN12","v":5},{"$f":"'Timeline&Flags'!BO12","v":6},{"$f":"'Timeline&Flags'!BP12","v":7},{"$f":"'Timeline&Flags'!BQ12","v":8},{"$f":"'Timeline&Flags'!BR12","v":9},{"$f":"'Timeline&Flags'!BS12","v":10},{"$f":"'Timeline&Flags'!BT12","v":11},{"$f":"'Timeline&Flags'!BU12","v":12},{"$f":"'Timeline&Flags'!BV12","v":1},{"$f":"'Timeline&Flags'!BW12","v":2},{"$f":"'Timeline&Flags'!BX12","v":3},{"$f":"'Timeline&Flags'!BY12","v":4},{"$f":"'Timeline&Flags'!BZ12","v":5},{"$f":"'Timeline&Flags'!CA12","v":6},{"$f":"'Timeline&Flags'!CB12","v":7},{"$f":"'Timeline&Flags'!CC12","v":8},{"$f":"'Timeline&Flags'!CD12","v":9},{"$f":"'Timeline&Flags'!CE12","v":10},{"$f":"'Timeline&Flags'!CF12","v":11},{"$f":"'Timeline&Flags'!CG12","v":12},{"$f":"'Timeline&Flags'!CH12","v":1},{"$f":"'Timeline&Flags'!CI12","v":2},{"$f":"'Timeline&Flags'!CJ12","v":3},{"$f":"'Timeline&Flags'!CK12","v":4},{"$f":"'Timeline&Flags'!CL12","v":5},{"$f":"'Timeline&Flags'!CM12","v":6},{"$f":"'Timeline&Flags'!CN12","v":7},{"$f":"'Timeline&Flags'!CO12","v":8},{"$f":"'Timeline&Flags'!CP12","v":9},{"$f":"'Timeline&Flags'!CQ12","v":10},{"$f":"'Timeline&Flags'!CR12","v":11},{"$f":"'Timeline&Flags'!CS12","v":12},{"$f":"'Timeline&Flags'!CT12","v":1},{"$f":"'Timeline&Flags'!CU12","v":2},{"$f":"'Timeline&Flags'!CV12","v":3},{"$f":"'Timeline&Flags'!CW12","v":4},{"$f":"'Timeline&Flags'!CX12","v":5},{"$f":"'Timeline&Flags'!CY12","v":6},{"$f":"'Timeline&Flags'!CZ12","v":7},{"$f":"'Timeline&Flags'!DA12","v":8},{"$f":"'Timeline&Flags'!DB12","v":9},{"$f":"'Timeline&Flags'!DC12","v":10},{"$f":"'Timeline&Flags'!DD12","v":11},{"$f":"'Timeline&Flags'!DE12","v":12},{"$f":"'Timeline&Flags'!DF12","v":1},{"$f":"'Timeline&Flags'!DG12","v":2},{"$f":"'Timeline&Flags'!DH12","v":3},{"$f":"'Timeline&Flags'!DI12","v":4},{"$f":"'Timeline&Flags'!DJ12","v":5},{"$f":"'Timeline&Flags'!DK12","v":6},{"$f":"'Timeline&Flags'!DL12","v":7},{"$f":"'Timeline&Flags'!DM12","v":8},{"$f":"'Timeline&Flags'!DN12","v":9},{"$f":"'Timeline&Flags'!DO12","v":10},{"$f":"'Timeline&Flags'!DP12","v":11},{"$f":"'Timeline&Flags'!DQ12","v":12},{"$f":"'Timeline&Flags'!DR12","v":1},{"$f":"'Timeline&Flags'!DS12","v":2},{"$f":"'Timeline&Flags'!DT12","v":3},{"$f":"'Timeline&Flags'!DU12","v":4},{"$f":"'Timeline&Flags'!DV12","v":5},{"$f":"'Timeline&Flags'!DW12","v":6},{"$f":"'Timeline&Flags'!DX12","v":7},{"$f":"'Timeline&Flags'!DY12","v":8},{"$f":"'Timeline&Flags'!DZ12","v":9},{"$f":"'Timeline&Flags'!EA12","v":10},{"$f":"'Timeline&Flags'!EB12","v":11},{"$f":"'Timeline&Flags'!EC12","v":12},{"$f":"'Timeline&Flags'!ED12","v":1},{"$f":"'Timeline&Flags'!EE12","v":2},{"$f":"'Timeline&Flags'!EF12","v":3},{"$f":"'Timeline&Flags'!EG12","v":4},{"$f":"'Timeline&Flags'!EH12","v":5},{"$f":"'Timeline&Flags'!EI12","v":6},{"$f":"'Timeline&Flags'!EJ12","v":7},{"$f":"'Timeline&Flags'!EK12","v":8},{"$f":"'Timeline&Flags'!EL12","v":9},{"$f":"'Timeline&Flags'!EM12","v":10},{"$f":"'Timeline&Flags'!EN12","v":11},{"$f":"'Timeline&Flags'!EO12","v":12},{"$f":"'Timeline&Flags'!EP12","v":1},{"$f":"'Timeline&Flags'!EQ12","v":2},{"$f":"'Timeline&Flags'!ER12","v":3},{"$f":"'Timeline&Flags'!ES12","v":4},{"$f":"'Timeline&Flags'!ET12","v":5},{"$f":"'Timeline&Flags'!EU12","v":6},{"$f":"'Timeline&Flags'!EV12","v":7},{"$f":"'Timeline&Flags'!EW12","v":8},{"$f":"'Timeline&Flags'!EX12","v":9},{"$f":"'Timeline&Flags'!EY12","v":10},{"$f":"'Timeline&Flags'!EZ12","v":11},{"$f":"'Timeline&Flags'!FA12","v":12},{"$f":"'Timeline&Flags'!FB12","v":1},{"$f":"'Timeline&Flags'!FC12","v":2},{"$f":"'Timeline&Flags'!FD12","v":3},{"$f":"'Timeline&Flags'!FE12","v":4},{"$f":"'Timeline&Flags'!FF12","v":5},{"$f":"'Timeline&Flags'!FG12","v":6},{"$f":"'Timeline&Flags'!FH12","v":7},{"$f":"'Timeline&Flags'!FI12","v":8},{"$f":"'Timeline&Flags'!FJ12","v":9},{"$f":"'Timeline&Flags'!FK12","v":10},{"$f":"'Timeline&Flags'!FL12","v":11},{"$f":"'Timeline&Flags'!FM12","v":12},{"$f":"'Timeline&Flags'!FN12","v":1},{"$f":"'Timeline&Flags'!FO12","v":2},{"$f":"'Timeline&Flags'!FP12","v":3},{"$f":"'Timeline&Flags'!FQ12","v":4},{"$f":"'Timeline&Flags'!FR12","v":5},{"$f":"'Timeline&Flags'!FS12","v":6},{"$f":"'Timeline&Flags'!FT12","v":7},{"$f":"'Timeline&Flags'!FU12","v":8},{"$f":"'Timeline&Flags'!FV12","v":9},{"$f":"'Timeline&Flags'!FW12","v":10},{"$f":"'Timeline&Flags'!FX12","v":11},{"$f":"'Timeline&Flags'!FY12","v":12},{"$f":"'Timeline&Flags'!FZ12","v":1},{"$f":"'Timeline&Flags'!GA12","v":2},{"$f":"'Timeline&Flags'!GB12","v":3},{"$f":"'Timeline&Flags'!GC12","v":4},{"$f":"'Timeline&Flags'!GD12","v":5},{"$f":"'Timeline&Flags'!GE12","v":6},{"$f":"'Timeline&Flags'!GF12","v":7},{"$f":"'Timeline&Flags'!GG12","v":8},{"$f":"'Timeline&Flags'!GH12","v":9},{"$f":"'Timeline&Flags'!GI12","v":10},{"$f":"'Timeline&Flags'!GJ12","v":11},{"$f":"'Timeline&Flags'!GK12","v":12},{"$f":"'Timeline&Flags'!GL12","v":1},{"$f":"'Timeline&Flags'!GM12","v":2},{"$f":"'Timeline&Flags'!GN12","v":3},{"$f":"'Timeline&Flags'!GO12","v":4},{"$f":"'Timeline&Flags'!GP12","v":5},{"$f":"'Timeline&Flags'!GQ12","v":6},{"$f":"'Timeline&Flags'!GR12","v":7},{"$f":"'Timeline&Flags'!GS12","v":8},{"$f":"'Timeline&Flags'!GT12","v":9},{"$f":"'Timeline&Flags'!GU12","v":10},{"$f":"'Timeline&Flags'!GV12","v":11},{"$f":"'Timeline&Flags'!GW12","v":12},{"$f":"'Timeline&Flags'!GX12","v":1},{"$f":"'Timeline&Flags'!GY12","v":2},{"$f":"'Timeline&Flags'!GZ12","v":3},{"$f":"'Timeline&Flags'!HA12","v":4},{"$f":"'Timeline&Flags'!HB12","v":5},{"$f":"'Timeline&Flags'!HC12","v":6},{"$f":"'Timeline&Flags'!HD12","v":7},{"$f":"'Timeline&Flags'!HE12","v":8},{"$f":"'Timeline&Flags'!HF12","v":9},{"$f":"'Timeline&Flags'!HG12","v":10},{"$f":"'Timeline&Flags'!HH12","v":11},{"$f":"'Timeline&Flags'!HI12","v":12},{"$f":"'Timeline&Flags'!HJ12","v":1},{"$f":"'Timeline&Flags'!HK12","v":2},{"$f":"'Timeline&Flags'!HL12","v":3},{"$f":"'Timeline&Flags'!HM12","v":4},{"$f":"'Timeline&Flags'!HN12","v":5},{"$f":"'Timeline&Flags'!HO12","v":6},{"$f":"'Timeline&Flags'!HP12","v":7},{"$f":"'Timeline&Flags'!HQ12","v":8},{"$f":"'Timeline&Flags'!HR12","v":9},{"$f":"'Timeline&Flags'!HS12","v":10},{"$f":"'Timeline&Flags'!HT12","v":11},{"$f":"'Timeline&Flags'!HU12","v":12},{"$f":"'Timeline&Flags'!HV12","v":1},{"$f":"'Timeline&Flags'!HW12","v":2},{"$f":"'Timeline&Flags'!HX12","v":3},{"$f":"'Timeline&Flags'!HY12","v":4},{"$f":"'Timeline&Flags'!HZ12","v":5},{"$f":"'Timeline&Flags'!IA12","v":6},{"$f":"'Timeline&Flags'!IB12","v":7},{"$f":"'Timeline&Flags'!IC12","v":8},{"$f":"'Timeline&Flags'!ID12","v":9},{"$f":"'Timeline&Flags'!IE12","v":10},{"$f":"'Timeline&Flags'!IF12","v":11},{"$f":"'Timeline&Flags'!IG12","v":12},{"$f":"'Timeline&Flags'!IH12","v":1},{"$f":"'Timeline&Flags'!II12","v":2},{"$f":"'Timeline&Flags'!IJ12","v":3},{"$f":"'Timeline&Flags'!IK12","v":4},{"$f":"'Timeline&Flags'!IL12","v":5},{"$f":"'Timeline&Flags'!IM12","v":6},{"$f":"'Timeline&Flags'!IN12","v":7},{"$f":"'Timeline&Flags'!IO12","v":8},{"$f":"'Timeline&Flags'!IP12","v":9},{"$f":"'Timeline&Flags'!IQ12","v":10},{"$f":"'Timeline&Flags'!IR12","v":11},{"$f":"'Timeline&Flags'!IS12","v":12},{"$f":"'Timeline&Flags'!IT12","v":1},{"$f":"'Timeline&Flags'!IU12","v":2},{"$f":"'Timeline&Flags'!IV12","v":3},{"$f":"'Timeline&Flags'!IW12","v":4},{"$f":"'Timeline&Flags'!IX12","v":5},{"$f":"'Timeline&Flags'!IY12","v":6},{"$f":"'Timeline&Flags'!IZ12","v":7},{"$f":"'Timeline&Flags'!JA12","v":8},{"$f":"'Timeline&Flags'!JB12","v":9},{"$f":"'Timeline&Flags'!JC12","v":10},{"$f":"'Timeline&Flags'!JD12","v":11},{"$f":"'Timeline&Flags'!JE12","v":12},{"$f":"'Timeline&Flags'!JF12","v":1},{"$f":"'Timeline&Flags'!JG12","v":2},{"$f":"'Timeline&Flags'!JH12","v":3},{"$f":"'Timeline&Flags'!JI12","v":4},{"$f":"'Timeline&Flags'!JJ12","v":5},{"$f":"'Timeline&Flags'!JK12","v":6},{"$f":"'Timeline&Flags'!JL12","v":7},{"$f":"'Timeline&Flags'!JM12","v":8},{"$f":"'Timeline&Flags'!JN12","v":9},{"$f":"'Timeline&Flags'!JO12","v":10},{"$f":"'Timeline&Flags'!JP12","v":11},{"$f":"'Timeline&Flags'!JQ12","v":12},{"$f":"'Timeline&Flags'!JR12","v":1},{"$f":"'Timeline&Flags'!JS12","v":2},{"$f":"'Timeline&Flags'!JT12","v":3},{"$f":"'Timeline&Flags'!JU12","v":4},{"$f":"'Timeline&Flags'!JV12","v":5},{"$f":"'Timeline&Flags'!JW12","v":6},{"$f":"'Timeline&Flags'!JX12","v":7},{"$f":"'Timeline&Flags'!JY12","v":8},{"$f":"'Timeline&Flags'!JZ12","v":9},{"$f":"'Timeline&Flags'!KA12","v":10},{"$f":"'Timeline&Flags'!KB12","v":11},{"$f":"'Timeline&Flags'!KC12","v":12},{"$f":"'Timeline&Flags'!KD12","v":1},{"$f":"'Timeline&Flags'!KE12","v":2},{"$f":"'Timeline&Flags'!KF12","v":3},{"$f":"'Timeline&Flags'!KG12","v":4},{"$f":"'Timeline&Flags'!KH12","v":5},{"$f":"'Timeline&Flags'!KI12","v":6},{"$f":"'Timeline&Flags'!KJ12","v":7},{"$f":"'Timeline&Flags'!KK12","v":8},{"$f":"'Timeline&Flags'!KL12","v":9},{"$f":"'Timeline&Flags'!KM12","v":10},{"$f":"'Timeline&Flags'!KN12","v":11},{"$f":"'Timeline&Flags'!KO12","v":12},{"$f":"'Timeline&Flags'!KP12","v":1},{"$f":"'Timeline&Flags'!KQ12","v":2},{"$f":"'Timeline&Flags'!KR12","v":3},{"$f":"'Timeline&Flags'!KS12","v":4},{"$f":"'Timeline&Flags'!KT12","v":5},{"$f":"'Timeline&Flags'!KU12","v":6},{"$f":"'Timeline&Flags'!KV12","v":7},{"$f":"'Timeline&Flags'!KW12","v":8},{"$f":"'Timeline&Flags'!KX12","v":9},{"$f":"'Timeline&Flags'!KY12","v":10},{"$f":"'Timeline&Flags'!KZ12","v":11},{"$f":"'Timeline&Flags'!LA12","v":12},{"$f":"'Timeline&Flags'!LB12","v":1},{"$f":"'Timeline&Flags'!LC12","v":2},{"$f":"'Timeline&Flags'!LD12","v":3},{"$f":"'Timeline&Flags'!LE12","v":4},{"$f":"'Timeline&Flags'!LF12","v":5},{"$f":"'Timeline&Flags'!LG12","v":6},{"$f":"'Timeline&Flags'!LH12","v":7},{"$f":"'Timeline&Flags'!LI12","v":8},{"$f":"'Timeline&Flags'!LJ12","v":9},{"$f":"'Timeline&Flags'!LK12","v":10},{"$f":"'Timeline&Flags'!LL12","v":11},{"$f":"'Timeline&Flags'!LM12","v":12},{"$f":"'Timeline&Flags'!LN12","v":1},{"$f":"'Timeline&Flags'!LO12","v":2},{"$f":"'Timeline&Flags'!LP12","v":3},{"$f":"'Timeline&Flags'!LQ12","v":4},{"$f":"'Timeline&Flags'!LR12","v":5},{"$f":"'Timeline&Flags'!LS12","v":6},{"$f":"'Timeline&Flags'!LT12","v":7},{"$f":"'Timeline&Flags'!LU12","v":8},{"$f":"'Timeline&Flags'!LV12","v":9},{"$f":"'Timeline&Flags'!LW12","v":10},{"$f":"'Timeline&Flags'!LX12","v":11},{"$f":"'Timeline&Flags'!LY12","v":12},{"$f":"'Timeline&Flags'!LZ12","v":1},{"$f":"'Timeline&Flags'!MA12","v":2},{"$f":"'Timeline&Flags'!MB12","v":3},{"$f":"'Timeline&Flags'!MC12","v":4},{"$f":"'Timeline&Flags'!MD12","v":5},{"$f":"'Timeline&Flags'!ME12","v":6},{"$f":"'Timeline&Flags'!MF12","v":7},{"$f":"'Timeline&Flags'!MG12","v":8},{"$f":"'Timeline&Flags'!MH12","v":9}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E13","v":"Days in period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S13","v":90},{"$f":"'Timeline&Flags'!T13","v":365},{"$f":"'Timeline&Flags'!U13","v":366},{"$f":"'Timeline&Flags'!V13","v":365},{"$f":"'Timeline&Flags'!W13","v":365},{"$f":"'Timeline&Flags'!X13","v":365},{"$f":"'Timeline&Flags'!Y13","v":366},{"$f":"'Timeline&Flags'!Z13","v":365},{"$f":"'Timeline&Flags'!AA13","v":365},{"$f":"'Timeline&Flags'!AB13","v":365},{"$f":"'Timeline&Flags'!AC13","v":366},{"$f":"'Timeline&Flags'!AD13","v":365},{"$f":"'Timeline&Flags'!AE13","v":365},{"$f":"'Timeline&Flags'!AF13","v":365},{"$f":"'Timeline&Flags'!AG13","v":366},{"$f":"'Timeline&Flags'!AH13","v":365},{"$f":"'Timeline&Flags'!AI13","v":365},{"$f":"'Timeline&Flags'!AJ13","v":365},{"$f":"'Timeline&Flags'!AK13","v":366},{"$f":"'Timeline&Flags'!AL13","v":365},{"$f":"'Timeline&Flags'!AM13","v":365},{"$f":"'Timeline&Flags'!AN13","v":365},{"$f":"'Timeline&Flags'!AO13","v":366},{"$f":"'Timeline&Flags'!AP13","v":365},{"$f":"'Timeline&Flags'!AQ13","v":640},{"$nulls":3},{"$f":"'Timeline&Flags'!AU13","v":31},{"$f":"'Timeline&Flags'!AV13","v":28},{"$f":"'Timeline&Flags'!AW13","v":31},{"$f":"'Timeline&Flags'!AX13","v":30},{"$f":"'Timeline&Flags'!AY13","v":31},{"$f":"'Timeline&Flags'!AZ13","v":30},{"$f":"'Timeline&Flags'!BA13","v":31},{"$f":"'Timeline&Flags'!BB13","v":31},{"$f":"'Timeline&Flags'!BC13","v":30},{"$f":"'Timeline&Flags'!BD13","v":31},{"$f":"'Timeline&Flags'!BE13","v":30},{"$f":"'Timeline&Flags'!BF13","v":31},{"$f":"'Timeline&Flags'!BG13","v":31},{"$f":"'Timeline&Flags'!BH13","v":28},{"$f":"'Timeline&Flags'!BI13","v":31},{"$f":"'Timeline&Flags'!BJ13","v":30},{"$f":"'Timeline&Flags'!BK13","v":31},{"$f":"'Timeline&Flags'!BL13","v":30},{"$f":"'Timeline&Flags'!BM13","v":31},{"$f":"'Timeline&Flags'!BN13","v":31},{"$f":"'Timeline&Flags'!BO13","v":30},{"$f":"'Timeline&Flags'!BP13","v":31},{"$f":"'Timeline&Flags'!BQ13","v":30},{"$f":"'Timeline&Flags'!BR13","v":31},{"$f":"'Timeline&Flags'!BS13","v":31},{"$f":"'Timeline&Flags'!BT13","v":29},{"$f":"'Timeline&Flags'!BU13","v":31},{"$f":"'Timeline&Flags'!BV13","v":30},{"$f":"'Timeline&Flags'!BW13","v":31},{"$f":"'Timeline&Flags'!BX13","v":30},{"$f":"'Timeline&Flags'!BY13","v":31},{"$f":"'Timeline&Flags'!BZ13","v":31},{"$f":"'Timeline&Flags'!CA13","v":30},{"$f":"'Timeline&Flags'!CB13","v":31},{"$f":"'Timeline&Flags'!CC13","v":30},{"$f":"'Timeline&Flags'!CD13","v":31},{"$f":"'Timeline&Flags'!CE13","v":31},{"$f":"'Timeline&Flags'!CF13","v":28},{"$f":"'Timeline&Flags'!CG13","v":31},{"$f":"'Timeline&Flags'!CH13","v":30},{"$f":"'Timeline&Flags'!CI13","v":31},{"$f":"'Timeline&Flags'!CJ13","v":30},{"$f":"'Timeline&Flags'!CK13","v":31},{"$f":"'Timeline&Flags'!CL13","v":31},{"$f":"'Timeline&Flags'!CM13","v":30},{"$f":"'Timeline&Flags'!CN13","v":31},{"$f":"'Timeline&Flags'!CO13","v":30},{"$f":"'Timeline&Flags'!CP13","v":31},{"$f":"'Timeline&Flags'!CQ13","v":31},{"$f":"'Timeline&Flags'!CR13","v":28},{"$f":"'Timeline&Flags'!CS13","v":31},{"$f":"'Timeline&Flags'!CT13","v":30},{"$f":"'Timeline&Flags'!CU13","v":31},{"$f":"'Timeline&Flags'!CV13","v":30},{"$f":"'Timeline&Flags'!CW13","v":31},{"$f":"'Timeline&Flags'!CX13","v":31},{"$f":"'Timeline&Flags'!CY13","v":30},{"$f":"'Timeline&Flags'!CZ13","v":31},{"$f":"'Timeline&Flags'!DA13","v":30},{"$f":"'Timeline&Flags'!DB13","v":31},{"$f":"'Timeline&Flags'!DC13","v":31},{"$f":"'Timeline&Flags'!DD13","v":28},{"$f":"'Timeline&Flags'!DE13","v":31},{"$f":"'Timeline&Flags'!DF13","v":30},{"$f":"'Timeline&Flags'!DG13","v":31},{"$f":"'Timeline&Flags'!DH13","v":30},{"$f":"'Timeline&Flags'!DI13","v":31},{"$f":"'Timeline&Flags'!DJ13","v":31},{"$f":"'Timeline&Flags'!DK13","v":30},{"$f":"'Timeline&Flags'!DL13","v":31},{"$f":"'Timeline&Flags'!DM13","v":30},{"$f":"'Timeline&Flags'!DN13","v":31},{"$f":"'Timeline&Flags'!DO13","v":31},{"$f":"'Timeline&Flags'!DP13","v":29},{"$f":"'Timeline&Flags'!DQ13","v":31},{"$f":"'Timeline&Flags'!DR13","v":30},{"$f":"'Timeline&Flags'!DS13","v":31},{"$f":"'Timeline&Flags'!DT13","v":30},{"$f":"'Timeline&Flags'!DU13","v":31},{"$f":"'Timeline&Flags'!DV13","v":31},{"$f":"'Timeline&Flags'!DW13","v":30},{"$f":"'Timeline&Flags'!DX13","v":31},{"$f":"'Timeline&Flags'!DY13","v":30},{"$f":"'Timeline&Flags'!DZ13","v":31},{"$f":"'Timeline&Flags'!EA13","v":31},{"$f":"'Timeline&Flags'!EB13","v":28},{"$f":"'Timeline&Flags'!EC13","v":31},{"$f":"'Timeline&Flags'!ED13","v":30},{"$f":"'Timeline&Flags'!EE13","v":31},{"$f":"'Timeline&Flags'!EF13","v":30},{"$f":"'Timeline&Flags'!EG13","v":31},{"$f":"'Timeline&Flags'!EH13","v":31},{"$f":"'Timeline&Flags'!EI13","v":30},{"$f":"'Timeline&Flags'!EJ13","v":31},{"$f":"'Timeline&Flags'!EK13","v":30},{"$f":"'Timeline&Flags'!EL13","v":31},{"$f":"'Timeline&Flags'!EM13","v":31},{"$f":"'Timeline&Flags'!EN13","v":28},{"$f":"'Timeline&Flags'!EO13","v":31},{"$f":"'Timeline&Flags'!EP13","v":30},{"$f":"'Timeline&Flags'!EQ13","v":31},{"$f":"'Timeline&Flags'!ER13","v":30},{"$f":"'Timeline&Flags'!ES13","v":31},{"$f":"'Timeline&Flags'!ET13","v":31},{"$f":"'Timeline&Flags'!EU13","v":30},{"$f":"'Timeline&Flags'!EV13","v":31},{"$f":"'Timeline&Flags'!EW13","v":30},{"$f":"'Timeline&Flags'!EX13","v":31},{"$f":"'Timeline&Flags'!EY13","v":31},{"$f":"'Timeline&Flags'!EZ13","v":28},{"$f":"'Timeline&Flags'!FA13","v":31},{"$f":"'Timeline&Flags'!FB13","v":30},{"$f":"'Timeline&Flags'!FC13","v":31},{"$f":"'Timeline&Flags'!FD13","v":30},{"$f":"'Timeline&Flags'!FE13","v":31},{"$f":"'Timeline&Flags'!FF13","v":31},{"$f":"'Timeline&Flags'!FG13","v":30},{"$f":"'Timeline&Flags'!FH13","v":31},{"$f":"'Timeline&Flags'!FI13","v":30},{"$f":"'Timeline&Flags'!FJ13","v":31},{"$f":"'Timeline&Flags'!FK13","v":31},{"$f":"'Timeline&Flags'!FL13","v":29},{"$f":"'Timeline&Flags'!FM13","v":31},{"$f":"'Timeline&Flags'!FN13","v":30},{"$f":"'Timeline&Flags'!FO13","v":31},{"$f":"'Timeline&Flags'!FP13","v":30},{"$f":"'Timeline&Flags'!FQ13","v":31},{"$f":"'Timeline&Flags'!FR13","v":31},{"$f":"'Timeline&Flags'!FS13","v":30},{"$f":"'Timeline&Flags'!FT13","v":31},{"$f":"'Timeline&Flags'!FU13","v":30},{"$f":"'Timeline&Flags'!FV13","v":31},{"$f":"'Timeline&Flags'!FW13","v":31},{"$f":"'Timeline&Flags'!FX13","v":28},{"$f":"'Timeline&Flags'!FY13","v":31},{"$f":"'Timeline&Flags'!FZ13","v":30},{"$f":"'Timeline&Flags'!GA13","v":31},{"$f":"'Timeline&Flags'!GB13","v":30},{"$f":"'Timeline&Flags'!GC13","v":31},{"$f":"'Timeline&Flags'!GD13","v":31},{"$f":"'Timeline&Flags'!GE13","v":30},{"$f":"'Timeline&Flags'!GF13","v":31},{"$f":"'Timeline&Flags'!GG13","v":30},{"$f":"'Timeline&Flags'!GH13","v":31},{"$f":"'Timeline&Flags'!GI13","v":31},{"$f":"'Timeline&Flags'!GJ13","v":28},{"$f":"'Timeline&Flags'!GK13","v":31},{"$f":"'Timeline&Flags'!GL13","v":30},{"$f":"'Timeline&Flags'!GM13","v":31},{"$f":"'Timeline&Flags'!GN13","v":30},{"$f":"'Timeline&Flags'!GO13","v":31},{"$f":"'Timeline&Flags'!GP13","v":31},{"$f":"'Timeline&Flags'!GQ13","v":30},{"$f":"'Timeline&Flags'!GR13","v":31},{"$f":"'Timeline&Flags'!GS13","v":30},{"$f":"'Timeline&Flags'!GT13","v":31},{"$f":"'Timeline&Flags'!GU13","v":31},{"$f":"'Timeline&Flags'!GV13","v":28},{"$f":"'Timeline&Flags'!GW13","v":31},{"$f":"'Timeline&Flags'!GX13","v":30},{"$f":"'Timeline&Flags'!GY13","v":31},{"$f":"'Timeline&Flags'!GZ13","v":30},{"$f":"'Timeline&Flags'!HA13","v":31},{"$f":"'Timeline&Flags'!HB13","v":31},{"$f":"'Timeline&Flags'!HC13","v":30},{"$f":"'Timeline&Flags'!HD13","v":31},{"$f":"'Timeline&Flags'!HE13","v":30},{"$f":"'Timeline&Flags'!HF13","v":31},{"$f":"'Timeline&Flags'!HG13","v":31},{"$f":"'Timeline&Flags'!HH13","v":29},{"$f":"'Timeline&Flags'!HI13","v":31},{"$f":"'Timeline&Flags'!HJ13","v":30},{"$f":"'Timeline&Flags'!HK13","v":31},{"$f":"'Timeline&Flags'!HL13","v":30},{"$f":"'Timeline&Flags'!HM13","v":31},{"$f":"'Timeline&Flags'!HN13","v":31},{"$f":"'Timeline&Flags'!HO13","v":30},{"$f":"'Timeline&Flags'!HP13","v":31},{"$f":"'Timeline&Flags'!HQ13","v":30},{"$f":"'Timeline&Flags'!HR13","v":31},{"$f":"'Timeline&Flags'!HS13","v":31},{"$f":"'Timeline&Flags'!HT13","v":28},{"$f":"'Timeline&Flags'!HU13","v":31},{"$f":"'Timeline&Flags'!HV13","v":30},{"$f":"'Timeline&Flags'!HW13","v":31},{"$f":"'Timeline&Flags'!HX13","v":30},{"$f":"'Timeline&Flags'!HY13","v":31},{"$f":"'Timeline&Flags'!HZ13","v":31},{"$f":"'Timeline&Flags'!IA13","v":30},{"$f":"'Timeline&Flags'!IB13","v":31},{"$f":"'Timeline&Flags'!IC13","v":30},{"$f":"'Timeline&Flags'!ID13","v":31},{"$f":"'Timeline&Flags'!IE13","v":31},{"$f":"'Timeline&Flags'!IF13","v":28},{"$f":"'Timeline&Flags'!IG13","v":31},{"$f":"'Timeline&Flags'!IH13","v":30},{"$f":"'Timeline&Flags'!II13","v":31},{"$f":"'Timeline&Flags'!IJ13","v":30},{"$f":"'Timeline&Flags'!IK13","v":31},{"$f":"'Timeline&Flags'!IL13","v":31},{"$f":"'Timeline&Flags'!IM13","v":30},{"$f":"'Timeline&Flags'!IN13","v":31},{"$f":"'Timeline&Flags'!IO13","v":30},{"$f":"'Timeline&Flags'!IP13","v":31},{"$f":"'Timeline&Flags'!IQ13","v":31},{"$f":"'Timeline&Flags'!IR13","v":28},{"$f":"'Timeline&Flags'!IS13","v":31},{"$f":"'Timeline&Flags'!IT13","v":30},{"$f":"'Timeline&Flags'!IU13","v":31},{"$f":"'Timeline&Flags'!IV13","v":30},{"$f":"'Timeline&Flags'!IW13","v":31},{"$f":"'Timeline&Flags'!IX13","v":31},{"$f":"'Timeline&Flags'!IY13","v":30},{"$f":"'Timeline&Flags'!IZ13","v":31},{"$f":"'Timeline&Flags'!JA13","v":30},{"$f":"'Timeline&Flags'!JB13","v":31},{"$f":"'Timeline&Flags'!JC13","v":31},{"$f":"'Timeline&Flags'!JD13","v":29},{"$f":"'Timeline&Flags'!JE13","v":31},{"$f":"'Timeline&Flags'!JF13","v":30},{"$f":"'Timeline&Flags'!JG13","v":31},{"$f":"'Timeline&Flags'!JH13","v":30},{"$f":"'Timeline&Flags'!JI13","v":31},{"$f":"'Timeline&Flags'!JJ13","v":31},{"$f":"'Timeline&Flags'!JK13","v":30},{"$f":"'Timeline&Flags'!JL13","v":31},{"$f":"'Timeline&Flags'!JM13","v":30},{"$f":"'Timeline&Flags'!JN13","v":31},{"$f":"'Timeline&Flags'!JO13","v":31},{"$f":"'Timeline&Flags'!JP13","v":28},{"$f":"'Timeline&Flags'!JQ13","v":31},{"$f":"'Timeline&Flags'!JR13","v":30},{"$f":"'Timeline&Flags'!JS13","v":31},{"$f":"'Timeline&Flags'!JT13","v":30},{"$f":"'Timeline&Flags'!JU13","v":31},{"$f":"'Timeline&Flags'!JV13","v":31},{"$f":"'Timeline&Flags'!JW13","v":30},{"$f":"'Timeline&Flags'!JX13","v":31},{"$f":"'Timeline&Flags'!JY13","v":30},{"$f":"'Timeline&Flags'!JZ13","v":31},{"$f":"'Timeline&Flags'!KA13","v":31},{"$f":"'Timeline&Flags'!KB13","v":28},{"$f":"'Timeline&Flags'!KC13","v":31},{"$f":"'Timeline&Flags'!KD13","v":30},{"$f":"'Timeline&Flags'!KE13","v":31},{"$f":"'Timeline&Flags'!KF13","v":30},{"$f":"'Timeline&Flags'!KG13","v":31},{"$f":"'Timeline&Flags'!KH13","v":31},{"$f":"'Timeline&Flags'!KI13","v":30},{"$f":"'Timeline&Flags'!KJ13","v":31},{"$f":"'Timeline&Flags'!KK13","v":30},{"$f":"'Timeline&Flags'!KL13","v":31},{"$f":"'Timeline&Flags'!KM13","v":31},{"$f":"'Timeline&Flags'!KN13","v":28},{"$f":"'Timeline&Flags'!KO13","v":31},{"$f":"'Timeline&Flags'!KP13","v":30},{"$f":"'Timeline&Flags'!KQ13","v":31},{"$f":"'Timeline&Flags'!KR13","v":30},{"$f":"'Timeline&Flags'!KS13","v":31},{"$f":"'Timeline&Flags'!KT13","v":31},{"$f":"'Timeline&Flags'!KU13","v":30},{"$f":"'Timeline&Flags'!KV13","v":31},{"$f":"'Timeline&Flags'!KW13","v":30},{"$f":"'Timeline&Flags'!KX13","v":31},{"$f":"'Timeline&Flags'!KY13","v":31},{"$f":"'Timeline&Flags'!KZ13","v":29},{"$f":"'Timeline&Flags'!LA13","v":31},{"$f":"'Timeline&Flags'!LB13","v":30},{"$f":"'Timeline&Flags'!LC13","v":31},{"$f":"'Timeline&Flags'!LD13","v":30},{"$f":"'Timeline&Flags'!LE13","v":31},{"$f":"'Timeline&Flags'!LF13","v":31},{"$f":"'Timeline&Flags'!LG13","v":30},{"$f":"'Timeline&Flags'!LH13","v":31},{"$f":"'Timeline&Flags'!LI13","v":30},{"$f":"'Timeline&Flags'!LJ13","v":31},{"$f":"'Timeline&Flags'!LK13","v":31},{"$f":"'Timeline&Flags'!LL13","v":28},{"$f":"'Timeline&Flags'!LM13","v":31},{"$f":"'Timeline&Flags'!LN13","v":30},{"$f":"'Timeline&Flags'!LO13","v":31},{"$f":"'Timeline&Flags'!LP13","v":30},{"$f":"'Timeline&Flags'!LQ13","v":31},{"$f":"'Timeline&Flags'!LR13","v":31},{"$f":"'Timeline&Flags'!LS13","v":30},{"$f":"'Timeline&Flags'!LT13","v":31},{"$f":"'Timeline&Flags'!LU13","v":30},{"$f":"'Timeline&Flags'!LV13","v":31},{"$f":"'Timeline&Flags'!LW13","v":31},{"$f":"'Timeline&Flags'!LX13","v":28},{"$f":"'Timeline&Flags'!LY13","v":31},{"$f":"'Timeline&Flags'!LZ13","v":30},{"$f":"'Timeline&Flags'!MA13","v":31},{"$f":"'Timeline&Flags'!MB13","v":30},{"$f":"'Timeline&Flags'!MC13","v":31},{"$f":"'Timeline&Flags'!MD13","v":31},{"$f":"'Timeline&Flags'!ME13","v":30},{"$f":"'Timeline&Flags'!MF13","v":31},{"$f":"'Timeline&Flags'!MG13","v":30},{"$f":"'Timeline&Flags'!MH13","v":31}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E14","v":"Days in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S14","v":365},{"$f":"'Timeline&Flags'!T14","v":365},{"$f":"'Timeline&Flags'!U14","v":366},{"$f":"'Timeline&Flags'!V14","v":365},{"$f":"'Timeline&Flags'!W14","v":365},{"$f":"'Timeline&Flags'!X14","v":365},{"$f":"'Timeline&Flags'!Y14","v":366},{"$f":"'Timeline&Flags'!Z14","v":365},{"$f":"'Timeline&Flags'!AA14","v":365},{"$f":"'Timeline&Flags'!AB14","v":365},{"$f":"'Timeline&Flags'!AC14","v":366},{"$f":"'Timeline&Flags'!AD14","v":365},{"$f":"'Timeline&Flags'!AE14","v":365},{"$f":"'Timeline&Flags'!AF14","v":365},{"$f":"'Timeline&Flags'!AG14","v":366},{"$f":"'Timeline&Flags'!AH14","v":365},{"$f":"'Timeline&Flags'!AI14","v":365},{"$f":"'Timeline&Flags'!AJ14","v":365},{"$f":"'Timeline&Flags'!AK14","v":366},{"$f":"'Timeline&Flags'!AL14","v":365},{"$f":"'Timeline&Flags'!AM14","v":365},{"$f":"'Timeline&Flags'!AN14","v":365},{"$f":"'Timeline&Flags'!AO14","v":366},{"$f":"'Timeline&Flags'!AP14","v":365},{"$f":"'Timeline&Flags'!AQ14","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU14","v":365},{"$f":"'Timeline&Flags'!AV14","v":365},{"$f":"'Timeline&Flags'!AW14","v":365},{"$f":"'Timeline&Flags'!AX14","v":365},{"$f":"'Timeline&Flags'!AY14","v":365},{"$f":"'Timeline&Flags'!AZ14","v":365},{"$f":"'Timeline&Flags'!BA14","v":365},{"$f":"'Timeline&Flags'!BB14","v":365},{"$f":"'Timeline&Flags'!BC14","v":365},{"$f":"'Timeline&Flags'!BD14","v":365},{"$f":"'Timeline&Flags'!BE14","v":365},{"$f":"'Timeline&Flags'!BF14","v":365},{"$f":"'Timeline&Flags'!BG14","v":365},{"$f":"'Timeline&Flags'!BH14","v":365},{"$f":"'Timeline&Flags'!BI14","v":365},{"$f":"'Timeline&Flags'!BJ14","v":365},{"$f":"'Timeline&Flags'!BK14","v":365},{"$f":"'Timeline&Flags'!BL14","v":365},{"$f":"'Timeline&Flags'!BM14","v":365},{"$f":"'Timeline&Flags'!BN14","v":365},{"$f":"'Timeline&Flags'!BO14","v":365},{"$f":"'Timeline&Flags'!BP14","v":365},{"$f":"'Timeline&Flags'!BQ14","v":365},{"$f":"'Timeline&Flags'!BR14","v":365},{"$f":"'Timeline&Flags'!BS14","v":366},{"$f":"'Timeline&Flags'!BT14","v":366},{"$f":"'Timeline&Flags'!BU14","v":366},{"$f":"'Timeline&Flags'!BV14","v":366},{"$f":"'Timeline&Flags'!BW14","v":366},{"$f":"'Timeline&Flags'!BX14","v":366},{"$f":"'Timeline&Flags'!BY14","v":366},{"$f":"'Timeline&Flags'!BZ14","v":366},{"$f":"'Timeline&Flags'!CA14","v":366},{"$f":"'Timeline&Flags'!CB14","v":366},{"$f":"'Timeline&Flags'!CC14","v":366},{"$f":"'Timeline&Flags'!CD14","v":366},{"$f":"'Timeline&Flags'!CE14","v":365},{"$f":"'Timeline&Flags'!CF14","v":365},{"$f":"'Timeline&Flags'!CG14","v":365},{"$f":"'Timeline&Flags'!CH14","v":365},{"$f":"'Timeline&Flags'!CI14","v":365},{"$f":"'Timeline&Flags'!CJ14","v":365},{"$f":"'Timeline&Flags'!CK14","v":365},{"$f":"'Timeline&Flags'!CL14","v":365},{"$f":"'Timeline&Flags'!CM14","v":365},{"$f":"'Timeline&Flags'!CN14","v":365},{"$f":"'Timeline&Flags'!CO14","v":365},{"$f":"'Timeline&Flags'!CP14","v":365},{"$f":"'Timeline&Flags'!CQ14","v":365},{"$f":"'Timeline&Flags'!CR14","v":365},{"$f":"'Timeline&Flags'!CS14","v":365},{"$f":"'Timeline&Flags'!CT14","v":365},{"$f":"'Timeline&Flags'!CU14","v":365},{"$f":"'Timeline&Flags'!CV14","v":365},{"$f":"'Timeline&Flags'!CW14","v":365},{"$f":"'Timeline&Flags'!CX14","v":365},{"$f":"'Timeline&Flags'!CY14","v":365},{"$f":"'Timeline&Flags'!CZ14","v":365},{"$f":"'Timeline&Flags'!DA14","v":365},{"$f":"'Timeline&Flags'!DB14","v":365},{"$f":"'Timeline&Flags'!DC14","v":365},{"$f":"'Timeline&Flags'!DD14","v":365},{"$f":"'Timeline&Flags'!DE14","v":365},{"$f":"'Timeline&Flags'!DF14","v":365},{"$f":"'Timeline&Flags'!DG14","v":365},{"$f":"'Timeline&Flags'!DH14","v":365},{"$f":"'Timeline&Flags'!DI14","v":365},{"$f":"'Timeline&Flags'!DJ14","v":365},{"$f":"'Timeline&Flags'!DK14","v":365},{"$f":"'Timeline&Flags'!DL14","v":365},{"$f":"'Timeline&Flags'!DM14","v":365},{"$f":"'Timeline&Flags'!DN14","v":365},{"$f":"'Timeline&Flags'!DO14","v":366},{"$f":"'Timeline&Flags'!DP14","v":366},{"$f":"'Timeline&Flags'!DQ14","v":366},{"$f":"'Timeline&Flags'!DR14","v":366},{"$f":"'Timeline&Flags'!DS14","v":366},{"$f":"'Timeline&Flags'!DT14","v":366},{"$f":"'Timeline&Flags'!DU14","v":366},{"$f":"'Timeline&Flags'!DV14","v":366},{"$f":"'Timeline&Flags'!DW14","v":366},{"$f":"'Timeline&Flags'!DX14","v":366},{"$f":"'Timeline&Flags'!DY14","v":366},{"$f":"'Timeline&Flags'!DZ14","v":366},{"$f":"'Timeline&Flags'!EA14","v":365},{"$f":"'Timeline&Flags'!EB14","v":365},{"$f":"'Timeline&Flags'!EC14","v":365},{"$f":"'Timeline&Flags'!ED14","v":365},{"$f":"'Timeline&Flags'!EE14","v":365},{"$f":"'Timeline&Flags'!EF14","v":365},{"$f":"'Timeline&Flags'!EG14","v":365},{"$f":"'Timeline&Flags'!EH14","v":365},{"$f":"'Timeline&Flags'!EI14","v":365},{"$f":"'Timeline&Flags'!EJ14","v":365},{"$f":"'Timeline&Flags'!EK14","v":365},{"$f":"'Timeline&Flags'!EL14","v":365},{"$f":"'Timeline&Flags'!EM14","v":365},{"$f":"'Timeline&Flags'!EN14","v":365},{"$f":"'Timeline&Flags'!EO14","v":365},{"$f":"'Timeline&Flags'!EP14","v":365},{"$f":"'Timeline&Flags'!EQ14","v":365},{"$f":"'Timeline&Flags'!ER14","v":365},{"$f":"'Timeline&Flags'!ES14","v":365},{"$f":"'Timeline&Flags'!ET14","v":365},{"$f":"'Timeline&Flags'!EU14","v":365},{"$f":"'Timeline&Flags'!EV14","v":365},{"$f":"'Timeline&Flags'!EW14","v":365},{"$f":"'Timeline&Flags'!EX14","v":365},{"$f":"'Timeline&Flags'!EY14","v":365},{"$f":"'Timeline&Flags'!EZ14","v":365},{"$f":"'Timeline&Flags'!FA14","v":365},{"$f":"'Timeline&Flags'!FB14","v":365},{"$f":"'Timeline&Flags'!FC14","v":365},{"$f":"'Timeline&Flags'!FD14","v":365},{"$f":"'Timeline&Flags'!FE14","v":365},{"$f":"'Timeline&Flags'!FF14","v":365},{"$f":"'Timeline&Flags'!FG14","v":365},{"$f":"'Timeline&Flags'!FH14","v":365},{"$f":"'Timeline&Flags'!FI14","v":365},{"$f":"'Timeline&Flags'!FJ14","v":365},{"$f":"'Timeline&Flags'!FK14","v":366},{"$f":"'Timeline&Flags'!FL14","v":366},{"$f":"'Timeline&Flags'!FM14","v":366},{"$f":"'Timeline&Flags'!FN14","v":366},{"$f":"'Timeline&Flags'!FO14","v":366},{"$f":"'Timeline&Flags'!FP14","v":366},{"$f":"'Timeline&Flags'!FQ14","v":366},{"$f":"'Timeline&Flags'!FR14","v":366},{"$f":"'Timeline&Flags'!FS14","v":366},{"$f":"'Timeline&Flags'!FT14","v":366},{"$f":"'Timeline&Flags'!FU14","v":366},{"$f":"'Timeline&Flags'!FV14","v":366},{"$f":"'Timeline&Flags'!FW14","v":365},{"$f":"'Timeline&Flags'!FX14","v":365},{"$f":"'Timeline&Flags'!FY14","v":365},{"$f":"'Timeline&Flags'!FZ14","v":365},{"$f":"'Timeline&Flags'!GA14","v":365},{"$f":"'Timeline&Flags'!GB14","v":365},{"$f":"'Timeline&Flags'!GC14","v":365},{"$f":"'Timeline&Flags'!GD14","v":365},{"$f":"'Timeline&Flags'!GE14","v":365},{"$f":"'Timeline&Flags'!GF14","v":365},{"$f":"'Timeline&Flags'!GG14","v":365},{"$f":"'Timeline&Flags'!GH14","v":365},{"$f":"'Timeline&Flags'!GI14","v":365},{"$f":"'Timeline&Flags'!GJ14","v":365},{"$f":"'Timeline&Flags'!GK14","v":365},{"$f":"'Timeline&Flags'!GL14","v":365},{"$f":"'Timeline&Flags'!GM14","v":365},{"$f":"'Timeline&Flags'!GN14","v":365},{"$f":"'Timeline&Flags'!GO14","v":365},{"$f":"'Timeline&Flags'!GP14","v":365},{"$f":"'Timeline&Flags'!GQ14","v":365},{"$f":"'Timeline&Flags'!GR14","v":365},{"$f":"'Timeline&Flags'!GS14","v":365},{"$f":"'Timeline&Flags'!GT14","v":365},{"$f":"'Timeline&Flags'!GU14","v":365},{"$f":"'Timeline&Flags'!GV14","v":365},{"$f":"'Timeline&Flags'!GW14","v":365},{"$f":"'Timeline&Flags'!GX14","v":365},{"$f":"'Timeline&Flags'!GY14","v":365},{"$f":"'Timeline&Flags'!GZ14","v":365},{"$f":"'Timeline&Flags'!HA14","v":365},{"$f":"'Timeline&Flags'!HB14","v":365},{"$f":"'Timeline&Flags'!HC14","v":365},{"$f":"'Timeline&Flags'!HD14","v":365},{"$f":"'Timeline&Flags'!HE14","v":365},{"$f":"'Timeline&Flags'!HF14","v":365},{"$f":"'Timeline&Flags'!HG14","v":366},{"$f":"'Timeline&Flags'!HH14","v":366},{"$f":"'Timeline&Flags'!HI14","v":366},{"$f":"'Timeline&Flags'!HJ14","v":366},{"$f":"'Timeline&Flags'!HK14","v":366},{"$f":"'Timeline&Flags'!HL14","v":366},{"$f":"'Timeline&Flags'!HM14","v":366},{"$f":"'Timeline&Flags'!HN14","v":366},{"$f":"'Timeline&Flags'!HO14","v":366},{"$f":"'Timeline&Flags'!HP14","v":366},{"$f":"'Timeline&Flags'!HQ14","v":366},{"$f":"'Timeline&Flags'!HR14","v":366},{"$f":"'Timeline&Flags'!HS14","v":365},{"$f":"'Timeline&Flags'!HT14","v":365},{"$f":"'Timeline&Flags'!HU14","v":365},{"$f":"'Timeline&Flags'!HV14","v":365},{"$f":"'Timeline&Flags'!HW14","v":365},{"$f":"'Timeline&Flags'!HX14","v":365},{"$f":"'Timeline&Flags'!HY14","v":365},{"$f":"'Timeline&Flags'!HZ14","v":365},{"$f":"'Timeline&Flags'!IA14","v":365},{"$f":"'Timeline&Flags'!IB14","v":365},{"$f":"'Timeline&Flags'!IC14","v":365},{"$f":"'Timeline&Flags'!ID14","v":365},{"$f":"'Timeline&Flags'!IE14","v":365},{"$f":"'Timeline&Flags'!IF14","v":365},{"$f":"'Timeline&Flags'!IG14","v":365},{"$f":"'Timeline&Flags'!IH14","v":365},{"$f":"'Timeline&Flags'!II14","v":365},{"$f":"'Timeline&Flags'!IJ14","v":365},{"$f":"'Timeline&Flags'!IK14","v":365},{"$f":"'Timeline&Flags'!IL14","v":365},{"$f":"'Timeline&Flags'!IM14","v":365},{"$f":"'Timeline&Flags'!IN14","v":365},{"$f":"'Timeline&Flags'!IO14","v":365},{"$f":"'Timeline&Flags'!IP14","v":365},{"$f":"'Timeline&Flags'!IQ14","v":365},{"$f":"'Timeline&Flags'!IR14","v":365},{"$f":"'Timeline&Flags'!IS14","v":365},{"$f":"'Timeline&Flags'!IT14","v":365},{"$f":"'Timeline&Flags'!IU14","v":365},{"$f":"'Timeline&Flags'!IV14","v":365},{"$f":"'Timeline&Flags'!IW14","v":365},{"$f":"'Timeline&Flags'!IX14","v":365},{"$f":"'Timeline&Flags'!IY14","v":365},{"$f":"'Timeline&Flags'!IZ14","v":365},{"$f":"'Timeline&Flags'!JA14","v":365},{"$f":"'Timeline&Flags'!JB14","v":365},{"$f":"'Timeline&Flags'!JC14","v":366},{"$f":"'Timeline&Flags'!JD14","v":366},{"$f":"'Timeline&Flags'!JE14","v":366},{"$f":"'Timeline&Flags'!JF14","v":366},{"$f":"'Timeline&Flags'!JG14","v":366},{"$f":"'Timeline&Flags'!JH14","v":366},{"$f":"'Timeline&Flags'!JI14","v":366},{"$f":"'Timeline&Flags'!JJ14","v":366},{"$f":"'Timeline&Flags'!JK14","v":366},{"$f":"'Timeline&Flags'!JL14","v":366},{"$f":"'Timeline&Flags'!JM14","v":366},{"$f":"'Timeline&Flags'!JN14","v":366},{"$f":"'Timeline&Flags'!JO14","v":365},{"$f":"'Timeline&Flags'!JP14","v":365},{"$f":"'Timeline&Flags'!JQ14","v":365},{"$f":"'Timeline&Flags'!JR14","v":365},{"$f":"'Timeline&Flags'!JS14","v":365},{"$f":"'Timeline&Flags'!JT14","v":365},{"$f":"'Timeline&Flags'!JU14","v":365},{"$f":"'Timeline&Flags'!JV14","v":365},{"$f":"'Timeline&Flags'!JW14","v":365},{"$f":"'Timeline&Flags'!JX14","v":365},{"$f":"'Timeline&Flags'!JY14","v":365},{"$f":"'Timeline&Flags'!JZ14","v":365},{"$f":"'Timeline&Flags'!KA14","v":365},{"$f":"'Timeline&Flags'!KB14","v":365},{"$f":"'Timeline&Flags'!KC14","v":365},{"$f":"'Timeline&Flags'!KD14","v":365},{"$f":"'Timeline&Flags'!KE14","v":365},{"$f":"'Timeline&Flags'!KF14","v":365},{"$f":"'Timeline&Flags'!KG14","v":365},{"$f":"'Timeline&Flags'!KH14","v":365},{"$f":"'Timeline&Flags'!KI14","v":365},{"$f":"'Timeline&Flags'!KJ14","v":365},{"$f":"'Timeline&Flags'!KK14","v":365},{"$f":"'Timeline&Flags'!KL14","v":365},{"$f":"'Timeline&Flags'!KM14","v":365},{"$f":"'Timeline&Flags'!KN14","v":365},{"$f":"'Timeline&Flags'!KO14","v":365},{"$f":"'Timeline&Flags'!KP14","v":365},{"$f":"'Timeline&Flags'!KQ14","v":365},{"$f":"'Timeline&Flags'!KR14","v":365},{"$f":"'Timeline&Flags'!KS14","v":365},{"$f":"'Timeline&Flags'!KT14","v":365},{"$f":"'Timeline&Flags'!KU14","v":365},{"$f":"'Timeline&Flags'!KV14","v":365},{"$f":"'Timeline&Flags'!KW14","v":365},{"$f":"'Timeline&Flags'!KX14","v":365},{"$f":"'Timeline&Flags'!KY14","v":366},{"$f":"'Timeline&Flags'!KZ14","v":366},{"$f":"'Timeline&Flags'!LA14","v":366},{"$f":"'Timeline&Flags'!LB14","v":366},{"$f":"'Timeline&Flags'!LC14","v":366},{"$f":"'Timeline&Flags'!LD14","v":366},{"$f":"'Timeline&Flags'!LE14","v":366},{"$f":"'Timeline&Flags'!LF14","v":366},{"$f":"'Timeline&Flags'!LG14","v":366},{"$f":"'Timeline&Flags'!LH14","v":366},{"$f":"'Timeline&Flags'!LI14","v":366},{"$f":"'Timeline&Flags'!LJ14","v":366},{"$f":"'Timeline&Flags'!LK14","v":365},{"$f":"'Timeline&Flags'!LL14","v":365},{"$f":"'Timeline&Flags'!LM14","v":365},{"$f":"'Timeline&Flags'!LN14","v":365},{"$f":"'Timeline&Flags'!LO14","v":365},{"$f":"'Timeline&Flags'!LP14","v":365},{"$f":"'Timeline&Flags'!LQ14","v":365},{"$f":"'Timeline&Flags'!LR14","v":365},{"$f":"'Timeline&Flags'!LS14","v":365},{"$f":"'Timeline&Flags'!LT14","v":365},{"$f":"'Timeline&Flags'!LU14","v":365},{"$f":"'Timeline&Flags'!LV14","v":365},{"$f":"'Timeline&Flags'!LW14","v":365},{"$f":"'Timeline&Flags'!LX14","v":365},{"$f":"'Timeline&Flags'!LY14","v":365},{"$f":"'Timeline&Flags'!LZ14","v":365},{"$f":"'Timeline&Flags'!MA14","v":365},{"$f":"'Timeline&Flags'!MB14","v":365},{"$f":"'Timeline&Flags'!MC14","v":365},{"$f":"'Timeline&Flags'!MD14","v":365},{"$f":"'Timeline&Flags'!ME14","v":365},{"$f":"'Timeline&Flags'!MF14","v":365},{"$f":"'Timeline&Flags'!MG14","v":365},{"$f":"'Timeline&Flags'!MH14","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E15","v":"Days in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S15","v":365},{"$f":"'Timeline&Flags'!T15","v":365},{"$f":"'Timeline&Flags'!U15","v":366},{"$f":"'Timeline&Flags'!V15","v":365},{"$f":"'Timeline&Flags'!W15","v":365},{"$f":"'Timeline&Flags'!X15","v":365},{"$f":"'Timeline&Flags'!Y15","v":366},{"$f":"'Timeline&Flags'!Z15","v":365},{"$f":"'Timeline&Flags'!AA15","v":365},{"$f":"'Timeline&Flags'!AB15","v":365},{"$f":"'Timeline&Flags'!AC15","v":366},{"$f":"'Timeline&Flags'!AD15","v":365},{"$f":"'Timeline&Flags'!AE15","v":365},{"$f":"'Timeline&Flags'!AF15","v":365},{"$f":"'Timeline&Flags'!AG15","v":366},{"$f":"'Timeline&Flags'!AH15","v":365},{"$f":"'Timeline&Flags'!AI15","v":365},{"$f":"'Timeline&Flags'!AJ15","v":365},{"$f":"'Timeline&Flags'!AK15","v":366},{"$f":"'Timeline&Flags'!AL15","v":365},{"$f":"'Timeline&Flags'!AM15","v":365},{"$f":"'Timeline&Flags'!AN15","v":365},{"$f":"'Timeline&Flags'!AO15","v":366},{"$f":"'Timeline&Flags'!AP15","v":365},{"$f":"'Timeline&Flags'!AQ15","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU15","v":365},{"$f":"'Timeline&Flags'!AV15","v":365},{"$f":"'Timeline&Flags'!AW15","v":365},{"$f":"'Timeline&Flags'!AX15","v":365},{"$f":"'Timeline&Flags'!AY15","v":365},{"$f":"'Timeline&Flags'!AZ15","v":365},{"$f":"'Timeline&Flags'!BA15","v":365},{"$f":"'Timeline&Flags'!BB15","v":365},{"$f":"'Timeline&Flags'!BC15","v":365},{"$f":"'Timeline&Flags'!BD15","v":365},{"$f":"'Timeline&Flags'!BE15","v":365},{"$f":"'Timeline&Flags'!BF15","v":365},{"$f":"'Timeline&Flags'!BG15","v":365},{"$f":"'Timeline&Flags'!BH15","v":365},{"$f":"'Timeline&Flags'!BI15","v":365},{"$f":"'Timeline&Flags'!BJ15","v":366},{"$f":"'Timeline&Flags'!BK15","v":366},{"$f":"'Timeline&Flags'!BL15","v":366},{"$f":"'Timeline&Flags'!BM15","v":366},{"$f":"'Timeline&Flags'!BN15","v":366},{"$f":"'Timeline&Flags'!BO15","v":366},{"$f":"'Timeline&Flags'!BP15","v":366},{"$f":"'Timeline&Flags'!BQ15","v":366},{"$f":"'Timeline&Flags'!BR15","v":366},{"$f":"'Timeline&Flags'!BS15","v":366},{"$f":"'Timeline&Flags'!BT15","v":366},{"$f":"'Timeline&Flags'!BU15","v":366},{"$f":"'Timeline&Flags'!BV15","v":365},{"$f":"'Timeline&Flags'!BW15","v":365},{"$f":"'Timeline&Flags'!BX15","v":365},{"$f":"'Timeline&Flags'!BY15","v":365},{"$f":"'Timeline&Flags'!BZ15","v":365},{"$f":"'Timeline&Flags'!CA15","v":365},{"$f":"'Timeline&Flags'!CB15","v":365},{"$f":"'Timeline&Flags'!CC15","v":365},{"$f":"'Timeline&Flags'!CD15","v":365},{"$f":"'Timeline&Flags'!CE15","v":365},{"$f":"'Timeline&Flags'!CF15","v":365},{"$f":"'Timeline&Flags'!CG15","v":365},{"$f":"'Timeline&Flags'!CH15","v":365},{"$f":"'Timeline&Flags'!CI15","v":365},{"$f":"'Timeline&Flags'!CJ15","v":365},{"$f":"'Timeline&Flags'!CK15","v":365},{"$f":"'Timeline&Flags'!CL15","v":365},{"$f":"'Timeline&Flags'!CM15","v":365},{"$f":"'Timeline&Flags'!CN15","v":365},{"$f":"'Timeline&Flags'!CO15","v":365},{"$f":"'Timeline&Flags'!CP15","v":365},{"$f":"'Timeline&Flags'!CQ15","v":365},{"$f":"'Timeline&Flags'!CR15","v":365},{"$f":"'Timeline&Flags'!CS15","v":365},{"$f":"'Timeline&Flags'!CT15","v":365},{"$f":"'Timeline&Flags'!CU15","v":365},{"$f":"'Timeline&Flags'!CV15","v":365},{"$f":"'Timeline&Flags'!CW15","v":365},{"$f":"'Timeline&Flags'!CX15","v":365},{"$f":"'Timeline&Flags'!CY15","v":365},{"$f":"'Timeline&Flags'!CZ15","v":365},{"$f":"'Timeline&Flags'!DA15","v":365},{"$f":"'Timeline&Flags'!DB15","v":365},{"$f":"'Timeline&Flags'!DC15","v":365},{"$f":"'Timeline&Flags'!DD15","v":365},{"$f":"'Timeline&Flags'!DE15","v":365},{"$f":"'Timeline&Flags'!DF15","v":366},{"$f":"'Timeline&Flags'!DG15","v":366},{"$f":"'Timeline&Flags'!DH15","v":366},{"$f":"'Timeline&Flags'!DI15","v":366},{"$f":"'Timeline&Flags'!DJ15","v":366},{"$f":"'Timeline&Flags'!DK15","v":366},{"$f":"'Timeline&Flags'!DL15","v":366},{"$f":"'Timeline&Flags'!DM15","v":366},{"$f":"'Timeline&Flags'!DN15","v":366},{"$f":"'Timeline&Flags'!DO15","v":366},{"$f":"'Timeline&Flags'!DP15","v":366},{"$f":"'Timeline&Flags'!DQ15","v":366},{"$f":"'Timeline&Flags'!DR15","v":365},{"$f":"'Timeline&Flags'!DS15","v":365},{"$f":"'Timeline&Flags'!DT15","v":365},{"$f":"'Timeline&Flags'!DU15","v":365},{"$f":"'Timeline&Flags'!DV15","v":365},{"$f":"'Timeline&Flags'!DW15","v":365},{"$f":"'Timeline&Flags'!DX15","v":365},{"$f":"'Timeline&Flags'!DY15","v":365},{"$f":"'Timeline&Flags'!DZ15","v":365},{"$f":"'Timeline&Flags'!EA15","v":365},{"$f":"'Timeline&Flags'!EB15","v":365},{"$f":"'Timeline&Flags'!EC15","v":365},{"$f":"'Timeline&Flags'!ED15","v":365},{"$f":"'Timeline&Flags'!EE15","v":365},{"$f":"'Timeline&Flags'!EF15","v":365},{"$f":"'Timeline&Flags'!EG15","v":365},{"$f":"'Timeline&Flags'!EH15","v":365},{"$f":"'Timeline&Flags'!EI15","v":365},{"$f":"'Timeline&Flags'!EJ15","v":365},{"$f":"'Timeline&Flags'!EK15","v":365},{"$f":"'Timeline&Flags'!EL15","v":365},{"$f":"'Timeline&Flags'!EM15","v":365},{"$f":"'Timeline&Flags'!EN15","v":365},{"$f":"'Timeline&Flags'!EO15","v":365},{"$f":"'Timeline&Flags'!EP15","v":365},{"$f":"'Timeline&Flags'!EQ15","v":365},{"$f":"'Timeline&Flags'!ER15","v":365},{"$f":"'Timeline&Flags'!ES15","v":365},{"$f":"'Timeline&Flags'!ET15","v":365},{"$f":"'Timeline&Flags'!EU15","v":365},{"$f":"'Timeline&Flags'!EV15","v":365},{"$f":"'Timeline&Flags'!EW15","v":365},{"$f":"'Timeline&Flags'!EX15","v":365},{"$f":"'Timeline&Flags'!EY15","v":365},{"$f":"'Timeline&Flags'!EZ15","v":365},{"$f":"'Timeline&Flags'!FA15","v":365},{"$f":"'Timeline&Flags'!FB15","v":366},{"$f":"'Timeline&Flags'!FC15","v":366},{"$f":"'Timeline&Flags'!FD15","v":366},{"$f":"'Timeline&Flags'!FE15","v":366},{"$f":"'Timeline&Flags'!FF15","v":366},{"$f":"'Timeline&Flags'!FG15","v":366},{"$f":"'Timeline&Flags'!FH15","v":366},{"$f":"'Timeline&Flags'!FI15","v":366},{"$f":"'Timeline&Flags'!FJ15","v":366},{"$f":"'Timeline&Flags'!FK15","v":366},{"$f":"'Timeline&Flags'!FL15","v":366},{"$f":"'Timeline&Flags'!FM15","v":366},{"$f":"'Timeline&Flags'!FN15","v":365},{"$f":"'Timeline&Flags'!FO15","v":365},{"$f":"'Timeline&Flags'!FP15","v":365},{"$f":"'Timeline&Flags'!FQ15","v":365},{"$f":"'Timeline&Flags'!FR15","v":365},{"$f":"'Timeline&Flags'!FS15","v":365},{"$f":"'Timeline&Flags'!FT15","v":365},{"$f":"'Timeline&Flags'!FU15","v":365},{"$f":"'Timeline&Flags'!FV15","v":365},{"$f":"'Timeline&Flags'!FW15","v":365},{"$f":"'Timeline&Flags'!FX15","v":365},{"$f":"'Timeline&Flags'!FY15","v":365},{"$f":"'Timeline&Flags'!FZ15","v":365},{"$f":"'Timeline&Flags'!GA15","v":365},{"$f":"'Timeline&Flags'!GB15","v":365},{"$f":"'Timeline&Flags'!GC15","v":365},{"$f":"'Timeline&Flags'!GD15","v":365},{"$f":"'Timeline&Flags'!GE15","v":365},{"$f":"'Timeline&Flags'!GF15","v":365},{"$f":"'Timeline&Flags'!GG15","v":365},{"$f":"'Timeline&Flags'!GH15","v":365},{"$f":"'Timeline&Flags'!GI15","v":365},{"$f":"'Timeline&Flags'!GJ15","v":365},{"$f":"'Timeline&Flags'!GK15","v":365},{"$f":"'Timeline&Flags'!GL15","v":365},{"$f":"'Timeline&Flags'!GM15","v":365},{"$f":"'Timeline&Flags'!GN15","v":365},{"$f":"'Timeline&Flags'!GO15","v":365},{"$f":"'Timeline&Flags'!GP15","v":365},{"$f":"'Timeline&Flags'!GQ15","v":365},{"$f":"'Timeline&Flags'!GR15","v":365},{"$f":"'Timeline&Flags'!GS15","v":365},{"$f":"'Timeline&Flags'!GT15","v":365},{"$f":"'Timeline&Flags'!GU15","v":365},{"$f":"'Timeline&Flags'!GV15","v":365},{"$f":"'Timeline&Flags'!GW15","v":365},{"$f":"'Timeline&Flags'!GX15","v":366},{"$f":"'Timeline&Flags'!GY15","v":366},{"$f":"'Timeline&Flags'!GZ15","v":366},{"$f":"'Timeline&Flags'!HA15","v":366},{"$f":"'Timeline&Flags'!HB15","v":366},{"$f":"'Timeline&Flags'!HC15","v":366},{"$f":"'Timeline&Flags'!HD15","v":366},{"$f":"'Timeline&Flags'!HE15","v":366},{"$f":"'Timeline&Flags'!HF15","v":366},{"$f":"'Timeline&Flags'!HG15","v":366},{"$f":"'Timeline&Flags'!HH15","v":366},{"$f":"'Timeline&Flags'!HI15","v":366},{"$f":"'Timeline&Flags'!HJ15","v":365},{"$f":"'Timeline&Flags'!HK15","v":365},{"$f":"'Timeline&Flags'!HL15","v":365},{"$f":"'Timeline&Flags'!HM15","v":365},{"$f":"'Timeline&Flags'!HN15","v":365},{"$f":"'Timeline&Flags'!HO15","v":365},{"$f":"'Timeline&Flags'!HP15","v":365},{"$f":"'Timeline&Flags'!HQ15","v":365},{"$f":"'Timeline&Flags'!HR15","v":365},{"$f":"'Timeline&Flags'!HS15","v":365},{"$f":"'Timeline&Flags'!HT15","v":365},{"$f":"'Timeline&Flags'!HU15","v":365},{"$f":"'Timeline&Flags'!HV15","v":365},{"$f":"'Timeline&Flags'!HW15","v":365},{"$f":"'Timeline&Flags'!HX15","v":365},{"$f":"'Timeline&Flags'!HY15","v":365},{"$f":"'Timeline&Flags'!HZ15","v":365},{"$f":"'Timeline&Flags'!IA15","v":365},{"$f":"'Timeline&Flags'!IB15","v":365},{"$f":"'Timeline&Flags'!IC15","v":365},{"$f":"'Timeline&Flags'!ID15","v":365},{"$f":"'Timeline&Flags'!IE15","v":365},{"$f":"'Timeline&Flags'!IF15","v":365},{"$f":"'Timeline&Flags'!IG15","v":365},{"$f":"'Timeline&Flags'!IH15","v":365},{"$f":"'Timeline&Flags'!II15","v":365},{"$f":"'Timeline&Flags'!IJ15","v":365},{"$f":"'Timeline&Flags'!IK15","v":365},{"$f":"'Timeline&Flags'!IL15","v":365},{"$f":"'Timeline&Flags'!IM15","v":365},{"$f":"'Timeline&Flags'!IN15","v":365},{"$f":"'Timeline&Flags'!IO15","v":365},{"$f":"'Timeline&Flags'!IP15","v":365},{"$f":"'Timeline&Flags'!IQ15","v":365},{"$f":"'Timeline&Flags'!IR15","v":365},{"$f":"'Timeline&Flags'!IS15","v":365},{"$f":"'Timeline&Flags'!IT15","v":366},{"$f":"'Timeline&Flags'!IU15","v":366},{"$f":"'Timeline&Flags'!IV15","v":366},{"$f":"'Timeline&Flags'!IW15","v":366},{"$f":"'Timeline&Flags'!IX15","v":366},{"$f":"'Timeline&Flags'!IY15","v":366},{"$f":"'Timeline&Flags'!IZ15","v":366},{"$f":"'Timeline&Flags'!JA15","v":366},{"$f":"'Timeline&Flags'!JB15","v":366},{"$f":"'Timeline&Flags'!JC15","v":366},{"$f":"'Timeline&Flags'!JD15","v":366},{"$f":"'Timeline&Flags'!JE15","v":366},{"$f":"'Timeline&Flags'!JF15","v":365},{"$f":"'Timeline&Flags'!JG15","v":365},{"$f":"'Timeline&Flags'!JH15","v":365},{"$f":"'Timeline&Flags'!JI15","v":365},{"$f":"'Timeline&Flags'!JJ15","v":365},{"$f":"'Timeline&Flags'!JK15","v":365},{"$f":"'Timeline&Flags'!JL15","v":365},{"$f":"'Timeline&Flags'!JM15","v":365},{"$f":"'Timeline&Flags'!JN15","v":365},{"$f":"'Timeline&Flags'!JO15","v":365},{"$f":"'Timeline&Flags'!JP15","v":365},{"$f":"'Timeline&Flags'!JQ15","v":365},{"$f":"'Timeline&Flags'!JR15","v":365},{"$f":"'Timeline&Flags'!JS15","v":365},{"$f":"'Timeline&Flags'!JT15","v":365},{"$f":"'Timeline&Flags'!JU15","v":365},{"$f":"'Timeline&Flags'!JV15","v":365},{"$f":"'Timeline&Flags'!JW15","v":365},{"$f":"'Timeline&Flags'!JX15","v":365},{"$f":"'Timeline&Flags'!JY15","v":365},{"$f":"'Timeline&Flags'!JZ15","v":365},{"$f":"'Timeline&Flags'!KA15","v":365},{"$f":"'Timeline&Flags'!KB15","v":365},{"$f":"'Timeline&Flags'!KC15","v":365},{"$f":"'Timeline&Flags'!KD15","v":365},{"$f":"'Timeline&Flags'!KE15","v":365},{"$f":"'Timeline&Flags'!KF15","v":365},{"$f":"'Timeline&Flags'!KG15","v":365},{"$f":"'Timeline&Flags'!KH15","v":365},{"$f":"'Timeline&Flags'!KI15","v":365},{"$f":"'Timeline&Flags'!KJ15","v":365},{"$f":"'Timeline&Flags'!KK15","v":365},{"$f":"'Timeline&Flags'!KL15","v":365},{"$f":"'Timeline&Flags'!KM15","v":365},{"$f":"'Timeline&Flags'!KN15","v":365},{"$f":"'Timeline&Flags'!KO15","v":365},{"$f":"'Timeline&Flags'!KP15","v":366},{"$f":"'Timeline&Flags'!KQ15","v":366},{"$f":"'Timeline&Flags'!KR15","v":366},{"$f":"'Timeline&Flags'!KS15","v":366},{"$f":"'Timeline&Flags'!KT15","v":366},{"$f":"'Timeline&Flags'!KU15","v":366},{"$f":"'Timeline&Flags'!KV15","v":366},{"$f":"'Timeline&Flags'!KW15","v":366},{"$f":"'Timeline&Flags'!KX15","v":366},{"$f":"'Timeline&Flags'!KY15","v":366},{"$f":"'Timeline&Flags'!KZ15","v":366},{"$f":"'Timeline&Flags'!LA15","v":366},{"$f":"'Timeline&Flags'!LB15","v":365},{"$f":"'Timeline&Flags'!LC15","v":365},{"$f":"'Timeline&Flags'!LD15","v":365},{"$f":"'Timeline&Flags'!LE15","v":365},{"$f":"'Timeline&Flags'!LF15","v":365},{"$f":"'Timeline&Flags'!LG15","v":365},{"$f":"'Timeline&Flags'!LH15","v":365},{"$f":"'Timeline&Flags'!LI15","v":365},{"$f":"'Timeline&Flags'!LJ15","v":365},{"$f":"'Timeline&Flags'!LK15","v":365},{"$f":"'Timeline&Flags'!LL15","v":365},{"$f":"'Timeline&Flags'!LM15","v":365},{"$f":"'Timeline&Flags'!LN15","v":365},{"$f":"'Timeline&Flags'!LO15","v":365},{"$f":"'Timeline&Flags'!LP15","v":365},{"$f":"'Timeline&Flags'!LQ15","v":365},{"$f":"'Timeline&Flags'!LR15","v":365},{"$f":"'Timeline&Flags'!LS15","v":365},{"$f":"'Timeline&Flags'!LT15","v":365},{"$f":"'Timeline&Flags'!LU15","v":365},{"$f":"'Timeline&Flags'!LV15","v":365},{"$f":"'Timeline&Flags'!LW15","v":365},{"$f":"'Timeline&Flags'!LX15","v":365},{"$f":"'Timeline&Flags'!LY15","v":365},{"$f":"'Timeline&Flags'!LZ15","v":365},{"$f":"'Timeline&Flags'!MA15","v":365},{"$f":"'Timeline&Flags'!MB15","v":365},{"$f":"'Timeline&Flags'!MC15","v":365},{"$f":"'Timeline&Flags'!MD15","v":365},{"$f":"'Timeline&Flags'!ME15","v":365},{"$f":"'Timeline&Flags'!MF15","v":365},{"$f":"'Timeline&Flags'!MG15","v":365},{"$f":"'Timeline&Flags'!MH15","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E16","v":"Column counter"},{"$nulls":13},{"$f":"'Timeline&Flags'!S16","v":3},{"$f":"'Timeline&Flags'!T16","v":15},{"$f":"'Timeline&Flags'!U16","v":27},{"$f":"'Timeline&Flags'!V16","v":39},{"$f":"'Timeline&Flags'!W16","v":51},{"$f":"'Timeline&Flags'!X16","v":63},{"$f":"'Timeline&Flags'!Y16","v":75},{"$f":"'Timeline&Flags'!Z16","v":87},{"$f":"'Timeline&Flags'!AA16","v":99},{"$f":"'Timeline&Flags'!AB16","v":111},{"$f":"'Timeline&Flags'!AC16","v":123},{"$f":"'Timeline&Flags'!AD16","v":135},{"$f":"'Timeline&Flags'!AE16","v":147},{"$f":"'Timeline&Flags'!AF16","v":159},{"$f":"'Timeline&Flags'!AG16","v":171},{"$f":"'Timeline&Flags'!AH16","v":183},{"$f":"'Timeline&Flags'!AI16","v":195},{"$f":"'Timeline&Flags'!AJ16","v":207},{"$f":"'Timeline&Flags'!AK16","v":219},{"$f":"'Timeline&Flags'!AL16","v":231},{"$f":"'Timeline&Flags'!AM16","v":243},{"$f":"'Timeline&Flags'!AN16","v":255},{"$f":"'Timeline&Flags'!AO16","v":267},{"$f":"'Timeline&Flags'!AP16","v":279},{"$f":"'Timeline&Flags'!AQ16","v":291},{"$nulls":3},{"$f":"'Timeline&Flags'!AU16","v":1},{"$f":"'Timeline&Flags'!AV16","v":2},{"$f":"'Timeline&Flags'!AW16","v":3},{"$f":"'Timeline&Flags'!AX16","v":4},{"$f":"'Timeline&Flags'!AY16","v":5},{"$f":"'Timeline&Flags'!AZ16","v":6},{"$f":"'Timeline&Flags'!BA16","v":7},{"$f":"'Timeline&Flags'!BB16","v":8},{"$f":"'Timeline&Flags'!BC16","v":9},{"$f":"'Timeline&Flags'!BD16","v":10},{"$f":"'Timeline&Flags'!BE16","v":11},{"$f":"'Timeline&Flags'!BF16","v":12},{"$f":"'Timeline&Flags'!BG16","v":13},{"$f":"'Timeline&Flags'!BH16","v":14},{"$f":"'Timeline&Flags'!BI16","v":15},{"$f":"'Timeline&Flags'!BJ16","v":16},{"$f":"'Timeline&Flags'!BK16","v":17},{"$f":"'Timeline&Flags'!BL16","v":18},{"$f":"'Timeline&Flags'!BM16","v":19},{"$f":"'Timeline&Flags'!BN16","v":20},{"$f":"'Timeline&Flags'!BO16","v":21},{"$f":"'Timeline&Flags'!BP16","v":22},{"$f":"'Timeline&Flags'!BQ16","v":23},{"$f":"'Timeline&Flags'!BR16","v":24},{"$f":"'Timeline&Flags'!BS16","v":25},{"$f":"'Timeline&Flags'!BT16","v":26},{"$f":"'Timeline&Flags'!BU16","v":27},{"$f":"'Timeline&Flags'!BV16","v":28},{"$f":"'Timeline&Flags'!BW16","v":29},{"$f":"'Timeline&Flags'!BX16","v":30},{"$f":"'Timeline&Flags'!BY16","v":31},{"$f":"'Timeline&Flags'!BZ16","v":32},{"$f":"'Timeline&Flags'!CA16","v":33},{"$f":"'Timeline&Flags'!CB16","v":34},{"$f":"'Timeline&Flags'!CC16","v":35},{"$f":"'Timeline&Flags'!CD16","v":36},{"$f":"'Timeline&Flags'!CE16","v":37},{"$f":"'Timeline&Flags'!CF16","v":38},{"$f":"'Timeline&Flags'!CG16","v":39},{"$f":"'Timeline&Flags'!CH16","v":40},{"$f":"'Timeline&Flags'!CI16","v":41},{"$f":"'Timeline&Flags'!CJ16","v":42},{"$f":"'Timeline&Flags'!CK16","v":43},{"$f":"'Timeline&Flags'!CL16","v":44},{"$f":"'Timeline&Flags'!CM16","v":45},{"$f":"'Timeline&Flags'!CN16","v":46},{"$f":"'Timeline&Flags'!CO16","v":47},{"$f":"'Timeline&Flags'!CP16","v":48},{"$f":"'Timeline&Flags'!CQ16","v":49},{"$f":"'Timeline&Flags'!CR16","v":50},{"$f":"'Timeline&Flags'!CS16","v":51},{"$f":"'Timeline&Flags'!CT16","v":52},{"$f":"'Timeline&Flags'!CU16","v":53},{"$f":"'Timeline&Flags'!CV16","v":54},{"$f":"'Timeline&Flags'!CW16","v":55},{"$f":"'Timeline&Flags'!CX16","v":56},{"$f":"'Timeline&Flags'!CY16","v":57},{"$f":"'Timeline&Flags'!CZ16","v":58},{"$f":"'Timeline&Flags'!DA16","v":59},{"$f":"'Timeline&Flags'!DB16","v":60},{"$f":"'Timeline&Flags'!DC16","v":61},{"$f":"'Timeline&Flags'!DD16","v":62},{"$f":"'Timeline&Flags'!DE16","v":63},{"$f":"'Timeline&Flags'!DF16","v":64},{"$f":"'Timeline&Flags'!DG16","v":65},{"$f":"'Timeline&Flags'!DH16","v":66},{"$f":"'Timeline&Flags'!DI16","v":67},{"$f":"'Timeline&Flags'!DJ16","v":68},{"$f":"'Timeline&Flags'!DK16","v":69},{"$f":"'Timeline&Flags'!DL16","v":70},{"$f":"'Timeline&Flags'!DM16","v":71},{"$f":"'Timeline&Flags'!DN16","v":72},{"$f":"'Timeline&Flags'!DO16","v":73},{"$f":"'Timeline&Flags'!DP16","v":74},{"$f":"'Timeline&Flags'!DQ16","v":75},{"$f":"'Timeline&Flags'!DR16","v":76},{"$f":"'Timeline&Flags'!DS16","v":77},{"$f":"'Timeline&Flags'!DT16","v":78},{"$f":"'Timeline&Flags'!DU16","v":79},{"$f":"'Timeline&Flags'!DV16","v":80},{"$f":"'Timeline&Flags'!DW16","v":81},{"$f":"'Timeline&Flags'!DX16","v":82},{"$f":"'Timeline&Flags'!DY16","v":83},{"$f":"'Timeline&Flags'!DZ16","v":84},{"$f":"'Timeline&Flags'!EA16","v":85},{"$f":"'Timeline&Flags'!EB16","v":86},{"$f":"'Timeline&Flags'!EC16","v":87},{"$f":"'Timeline&Flags'!ED16","v":88},{"$f":"'Timeline&Flags'!EE16","v":89},{"$f":"'Timeline&Flags'!EF16","v":90},{"$f":"'Timeline&Flags'!EG16","v":91},{"$f":"'Timeline&Flags'!EH16","v":92},{"$f":"'Timeline&Flags'!EI16","v":93},{"$f":"'Timeline&Flags'!EJ16","v":94},{"$f":"'Timeline&Flags'!EK16","v":95},{"$f":"'Timeline&Flags'!EL16","v":96},{"$f":"'Timeline&Flags'!EM16","v":97},{"$f":"'Timeline&Flags'!EN16","v":98},{"$f":"'Timeline&Flags'!EO16","v":99},{"$f":"'Timeline&Flags'!EP16","v":100},{"$f":"'Timeline&Flags'!EQ16","v":101},{"$f":"'Timeline&Flags'!ER16","v":102},{"$f":"'Timeline&Flags'!ES16","v":103},{"$f":"'Timeline&Flags'!ET16","v":104},{"$f":"'Timeline&Flags'!EU16","v":105},{"$f":"'Timeline&Flags'!EV16","v":106},{"$f":"'Timeline&Flags'!EW16","v":107},{"$f":"'Timeline&Flags'!EX16","v":108},{"$f":"'Timeline&Flags'!EY16","v":109},{"$f":"'Timeline&Flags'!EZ16","v":110},{"$f":"'Timeline&Flags'!FA16","v":111},{"$f":"'Timeline&Flags'!FB16","v":112},{"$f":"'Timeline&Flags'!FC16","v":113},{"$f":"'Timeline&Flags'!FD16","v":114},{"$f":"'Timeline&Flags'!FE16","v":115},{"$f":"'Timeline&Flags'!FF16","v":116},{"$f":"'Timeline&Flags'!FG16","v":117},{"$f":"'Timeline&Flags'!FH16","v":118},{"$f":"'Timeline&Flags'!FI16","v":119},{"$f":"'Timeline&Flags'!FJ16","v":120},{"$f":"'Timeline&Flags'!FK16","v":121},{"$f":"'Timeline&Flags'!FL16","v":122},{"$f":"'Timeline&Flags'!FM16","v":123},{"$f":"'Timeline&Flags'!FN16","v":124},{"$f":"'Timeline&Flags'!FO16","v":125},{"$f":"'Timeline&Flags'!FP16","v":126},{"$f":"'Timeline&Flags'!FQ16","v":127},{"$f":"'Timeline&Flags'!FR16","v":128},{"$f":"'Timeline&Flags'!FS16","v":129},{"$f":"'Timeline&Flags'!FT16","v":130},{"$f":"'Timeline&Flags'!FU16","v":131},{"$f":"'Timeline&Flags'!FV16","v":132},{"$f":"'Timeline&Flags'!FW16","v":133},{"$f":"'Timeline&Flags'!FX16","v":134},{"$f":"'Timeline&Flags'!FY16","v":135},{"$f":"'Timeline&Flags'!FZ16","v":136},{"$f":"'Timeline&Flags'!GA16","v":137},{"$f":"'Timeline&Flags'!GB16","v":138},{"$f":"'Timeline&Flags'!GC16","v":139},{"$f":"'Timeline&Flags'!GD16","v":140},{"$f":"'Timeline&Flags'!GE16","v":141},{"$f":"'Timeline&Flags'!GF16","v":142},{"$f":"'Timeline&Flags'!GG16","v":143},{"$f":"'Timeline&Flags'!GH16","v":144},{"$f":"'Timeline&Flags'!GI16","v":145},{"$f":"'Timeline&Flags'!GJ16","v":146},{"$f":"'Timeline&Flags'!GK16","v":147},{"$f":"'Timeline&Flags'!GL16","v":148},{"$f":"'Timeline&Flags'!GM16","v":149},{"$f":"'Timeline&Flags'!GN16","v":150},{"$f":"'Timeline&Flags'!GO16","v":151},{"$f":"'Timeline&Flags'!GP16","v":152},{"$f":"'Timeline&Flags'!GQ16","v":153},{"$f":"'Timeline&Flags'!GR16","v":154},{"$f":"'Timeline&Flags'!GS16","v":155},{"$f":"'Timeline&Flags'!GT16","v":156},{"$f":"'Timeline&Flags'!GU16","v":157},{"$f":"'Timeline&Flags'!GV16","v":158},{"$f":"'Timeline&Flags'!GW16","v":159},{"$f":"'Timeline&Flags'!GX16","v":160},{"$f":"'Timeline&Flags'!GY16","v":161},{"$f":"'Timeline&Flags'!GZ16","v":162},{"$f":"'Timeline&Flags'!HA16","v":163},{"$f":"'Timeline&Flags'!HB16","v":164},{"$f":"'Timeline&Flags'!HC16","v":165},{"$f":"'Timeline&Flags'!HD16","v":166},{"$f":"'Timeline&Flags'!HE16","v":167},{"$f":"'Timeline&Flags'!HF16","v":168},{"$f":"'Timeline&Flags'!HG16","v":169},{"$f":"'Timeline&Flags'!HH16","v":170},{"$f":"'Timeline&Flags'!HI16","v":171},{"$f":"'Timeline&Flags'!HJ16","v":172},{"$f":"'Timeline&Flags'!HK16","v":173},{"$f":"'Timeline&Flags'!HL16","v":174},{"$f":"'Timeline&Flags'!HM16","v":175},{"$f":"'Timeline&Flags'!HN16","v":176},{"$f":"'Timeline&Flags'!HO16","v":177},{"$f":"'Timeline&Flags'!HP16","v":178},{"$f":"'Timeline&Flags'!HQ16","v":179},{"$f":"'Timeline&Flags'!HR16","v":180},{"$f":"'Timeline&Flags'!HS16","v":181},{"$f":"'Timeline&Flags'!HT16","v":182},{"$f":"'Timeline&Flags'!HU16","v":183},{"$f":"'Timeline&Flags'!HV16","v":184},{"$f":"'Timeline&Flags'!HW16","v":185},{"$f":"'Timeline&Flags'!HX16","v":186},{"$f":"'Timeline&Flags'!HY16","v":187},{"$f":"'Timeline&Flags'!HZ16","v":188},{"$f":"'Timeline&Flags'!IA16","v":189},{"$f":"'Timeline&Flags'!IB16","v":190},{"$f":"'Timeline&Flags'!IC16","v":191},{"$f":"'Timeline&Flags'!ID16","v":192},{"$f":"'Timeline&Flags'!IE16","v":193},{"$f":"'Timeline&Flags'!IF16","v":194},{"$f":"'Timeline&Flags'!IG16","v":195},{"$f":"'Timeline&Flags'!IH16","v":196},{"$f":"'Timeline&Flags'!II16","v":197},{"$f":"'Timeline&Flags'!IJ16","v":198},{"$f":"'Timeline&Flags'!IK16","v":199},{"$f":"'Timeline&Flags'!IL16","v":200},{"$f":"'Timeline&Flags'!IM16","v":201},{"$f":"'Timeline&Flags'!IN16","v":202},{"$f":"'Timeline&Flags'!IO16","v":203},{"$f":"'Timeline&Flags'!IP16","v":204},{"$f":"'Timeline&Flags'!IQ16","v":205},{"$f":"'Timeline&Flags'!IR16","v":206},{"$f":"'Timeline&Flags'!IS16","v":207},{"$f":"'Timeline&Flags'!IT16","v":208},{"$f":"'Timeline&Flags'!IU16","v":209},{"$f":"'Timeline&Flags'!IV16","v":210},{"$f":"'Timeline&Flags'!IW16","v":211},{"$f":"'Timeline&Flags'!IX16","v":212},{"$f":"'Timeline&Flags'!IY16","v":213},{"$f":"'Timeline&Flags'!IZ16","v":214},{"$f":"'Timeline&Flags'!JA16","v":215},{"$f":"'Timeline&Flags'!JB16","v":216},{"$f":"'Timeline&Flags'!JC16","v":217},{"$f":"'Timeline&Flags'!JD16","v":218},{"$f":"'Timeline&Flags'!JE16","v":219},{"$f":"'Timeline&Flags'!JF16","v":220},{"$f":"'Timeline&Flags'!JG16","v":221},{"$f":"'Timeline&Flags'!JH16","v":222},{"$f":"'Timeline&Flags'!JI16","v":223},{"$f":"'Timeline&Flags'!JJ16","v":224},{"$f":"'Timeline&Flags'!JK16","v":225},{"$f":"'Timeline&Flags'!JL16","v":226},{"$f":"'Timeline&Flags'!JM16","v":227},{"$f":"'Timeline&Flags'!JN16","v":228},{"$f":"'Timeline&Flags'!JO16","v":229},{"$f":"'Timeline&Flags'!JP16","v":230},{"$f":"'Timeline&Flags'!JQ16","v":231},{"$f":"'Timeline&Flags'!JR16","v":232},{"$f":"'Timeline&Flags'!JS16","v":233},{"$f":"'Timeline&Flags'!JT16","v":234},{"$f":"'Timeline&Flags'!JU16","v":235},{"$f":"'Timeline&Flags'!JV16","v":236},{"$f":"'Timeline&Flags'!JW16","v":237},{"$f":"'Timeline&Flags'!JX16","v":238},{"$f":"'Timeline&Flags'!JY16","v":239},{"$f":"'Timeline&Flags'!JZ16","v":240},{"$f":"'Timeline&Flags'!KA16","v":241},{"$f":"'Timeline&Flags'!KB16","v":242},{"$f":"'Timeline&Flags'!KC16","v":243},{"$f":"'Timeline&Flags'!KD16","v":244},{"$f":"'Timeline&Flags'!KE16","v":245},{"$f":"'Timeline&Flags'!KF16","v":246},{"$f":"'Timeline&Flags'!KG16","v":247},{"$f":"'Timeline&Flags'!KH16","v":248},{"$f":"'Timeline&Flags'!KI16","v":249},{"$f":"'Timeline&Flags'!KJ16","v":250},{"$f":"'Timeline&Flags'!KK16","v":251},{"$f":"'Timeline&Flags'!KL16","v":252},{"$f":"'Timeline&Flags'!KM16","v":253},{"$f":"'Timeline&Flags'!KN16","v":254},{"$f":"'Timeline&Flags'!KO16","v":255},{"$f":"'Timeline&Flags'!KP16","v":256},{"$f":"'Timeline&Flags'!KQ16","v":257},{"$f":"'Timeline&Flags'!KR16","v":258},{"$f":"'Timeline&Flags'!KS16","v":259},{"$f":"'Timeline&Flags'!KT16","v":260},{"$f":"'Timeline&Flags'!KU16","v":261},{"$f":"'Timeline&Flags'!KV16","v":262},{"$f":"'Timeline&Flags'!KW16","v":263},{"$f":"'Timeline&Flags'!KX16","v":264},{"$f":"'Timeline&Flags'!KY16","v":265},{"$f":"'Timeline&Flags'!KZ16","v":266},{"$f":"'Timeline&Flags'!LA16","v":267},{"$f":"'Timeline&Flags'!LB16","v":268},{"$f":"'Timeline&Flags'!LC16","v":269},{"$f":"'Timeline&Flags'!LD16","v":270},{"$f":"'Timeline&Flags'!LE16","v":271},{"$f":"'Timeline&Flags'!LF16","v":272},{"$f":"'Timeline&Flags'!LG16","v":273},{"$f":"'Timeline&Flags'!LH16","v":274},{"$f":"'Timeline&Flags'!LI16","v":275},{"$f":"'Timeline&Flags'!LJ16","v":276},{"$f":"'Timeline&Flags'!LK16","v":277},{"$f":"'Timeline&Flags'!LL16","v":278},{"$f":"'Timeline&Flags'!LM16","v":279},{"$f":"'Timeline&Flags'!LN16","v":280},{"$f":"'Timeline&Flags'!LO16","v":281},{"$f":"'Timeline&Flags'!LP16","v":282},{"$f":"'Timeline&Flags'!LQ16","v":283},{"$f":"'Timeline&Flags'!LR16","v":284},{"$f":"'Timeline&Flags'!LS16","v":285},{"$f":"'Timeline&Flags'!LT16","v":286},{"$f":"'Timeline&Flags'!LU16","v":287},{"$f":"'Timeline&Flags'!LV16","v":288},{"$f":"'Timeline&Flags'!LW16","v":289},{"$f":"'Timeline&Flags'!LX16","v":290},{"$f":"'Timeline&Flags'!LY16","v":291},{"$f":"'Timeline&Flags'!LZ16","v":292},{"$f":"'Timeline&Flags'!MA16","v":293},{"$f":"'Timeline&Flags'!MB16","v":294},{"$f":"'Timeline&Flags'!MC16","v":295},{"$f":"'Timeline&Flags'!MD16","v":296},{"$f":"'Timeline&Flags'!ME16","v":297},{"$f":"'Timeline&Flags'!MF16","v":298},{"$f":"'Timeline&Flags'!MG16","v":299},{"$f":"'Timeline&Flags'!MH16","v":300}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E17","v":"Descending column count"},{"$nulls":13},{"$f":"'Timeline&Flags'!S17","v":298},{"$f":"'Timeline&Flags'!T17","v":286},{"$f":"'Timeline&Flags'!U17","v":274},{"$f":"'Timeline&Flags'!V17","v":262},{"$f":"'Timeline&Flags'!W17","v":250},{"$f":"'Timeline&Flags'!X17","v":238},{"$f":"'Timeline&Flags'!Y17","v":226},{"$f":"'Timeline&Flags'!Z17","v":214},{"$f":"'Timeline&Flags'!AA17","v":202},{"$f":"'Timeline&Flags'!AB17","v":190},{"$f":"'Timeline&Flags'!AC17","v":178},{"$f":"'Timeline&Flags'!AD17","v":166},{"$f":"'Timeline&Flags'!AE17","v":154},{"$f":"'Timeline&Flags'!AF17","v":142},{"$f":"'Timeline&Flags'!AG17","v":130},{"$f":"'Timeline&Flags'!AH17","v":118},{"$f":"'Timeline&Flags'!AI17","v":106},{"$f":"'Timeline&Flags'!AJ17","v":94},{"$f":"'Timeline&Flags'!AK17","v":82},{"$f":"'Timeline&Flags'!AL17","v":70},{"$f":"'Timeline&Flags'!AM17","v":58},{"$f":"'Timeline&Flags'!AN17","v":46},{"$f":"'Timeline&Flags'!AO17","v":34},{"$f":"'Timeline&Flags'!AP17","v":22},{"$f":"'Timeline&Flags'!AQ17","v":10},{"$nulls":3},{"$f":"'Timeline&Flags'!AU17","v":300},{"$f":"'Timeline&Flags'!AV17","v":299},{"$f":"'Timeline&Flags'!AW17","v":298},{"$f":"'Timeline&Flags'!AX17","v":297},{"$f":"'Timeline&Flags'!AY17","v":296},{"$f":"'Timeline&Flags'!AZ17","v":295},{"$f":"'Timeline&Flags'!BA17","v":294},{"$f":"'Timeline&Flags'!BB17","v":293},{"$f":"'Timeline&Flags'!BC17","v":292},{"$f":"'Timeline&Flags'!BD17","v":291},{"$f":"'Timeline&Flags'!BE17","v":290},{"$f":"'Timeline&Flags'!BF17","v":289},{"$f":"'Timeline&Flags'!BG17","v":288},{"$f":"'Timeline&Flags'!BH17","v":287},{"$f":"'Timeline&Flags'!BI17","v":286},{"$f":"'Timeline&Flags'!BJ17","v":285},{"$f":"'Timeline&Flags'!BK17","v":284},{"$f":"'Timeline&Flags'!BL17","v":283},{"$f":"'Timeline&Flags'!BM17","v":282},{"$f":"'Timeline&Flags'!BN17","v":281},{"$f":"'Timeline&Flags'!BO17","v":280},{"$f":"'Timeline&Flags'!BP17","v":279},{"$f":"'Timeline&Flags'!BQ17","v":278},{"$f":"'Timeline&Flags'!BR17","v":277},{"$f":"'Timeline&Flags'!BS17","v":276},{"$f":"'Timeline&Flags'!BT17","v":275},{"$f":"'Timeline&Flags'!BU17","v":274},{"$f":"'Timeline&Flags'!BV17","v":273},{"$f":"'Timeline&Flags'!BW17","v":272},{"$f":"'Timeline&Flags'!BX17","v":271},{"$f":"'Timeline&Flags'!BY17","v":270},{"$f":"'Timeline&Flags'!BZ17","v":269},{"$f":"'Timeline&Flags'!CA17","v":268},{"$f":"'Timeline&Flags'!CB17","v":267},{"$f":"'Timeline&Flags'!CC17","v":266},{"$f":"'Timeline&Flags'!CD17","v":265},{"$f":"'Timeline&Flags'!CE17","v":264},{"$f":"'Timeline&Flags'!CF17","v":263},{"$f":"'Timeline&Flags'!CG17","v":262},{"$f":"'Timeline&Flags'!CH17","v":261},{"$f":"'Timeline&Flags'!CI17","v":260},{"$f":"'Timeline&Flags'!CJ17","v":259},{"$f":"'Timeline&Flags'!CK17","v":258},{"$f":"'Timeline&Flags'!CL17","v":257},{"$f":"'Timeline&Flags'!CM17","v":256},{"$f":"'Timeline&Flags'!CN17","v":255},{"$f":"'Timeline&Flags'!CO17","v":254},{"$f":"'Timeline&Flags'!CP17","v":253},{"$f":"'Timeline&Flags'!CQ17","v":252},{"$f":"'Timeline&Flags'!CR17","v":251},{"$f":"'Timeline&Flags'!CS17","v":250},{"$f":"'Timeline&Flags'!CT17","v":249},{"$f":"'Timeline&Flags'!CU17","v":248},{"$f":"'Timeline&Flags'!CV17","v":247},{"$f":"'Timeline&Flags'!CW17","v":246},{"$f":"'Timeline&Flags'!CX17","v":245},{"$f":"'Timeline&Flags'!CY17","v":244},{"$f":"'Timeline&Flags'!CZ17","v":243},{"$f":"'Timeline&Flags'!DA17","v":242},{"$f":"'Timeline&Flags'!DB17","v":241},{"$f":"'Timeline&Flags'!DC17","v":240},{"$f":"'Timeline&Flags'!DD17","v":239},{"$f":"'Timeline&Flags'!DE17","v":238},{"$f":"'Timeline&Flags'!DF17","v":237},{"$f":"'Timeline&Flags'!DG17","v":236},{"$f":"'Timeline&Flags'!DH17","v":235},{"$f":"'Timeline&Flags'!DI17","v":234},{"$f":"'Timeline&Flags'!DJ17","v":233},{"$f":"'Timeline&Flags'!DK17","v":232},{"$f":"'Timeline&Flags'!DL17","v":231},{"$f":"'Timeline&Flags'!DM17","v":230},{"$f":"'Timeline&Flags'!DN17","v":229},{"$f":"'Timeline&Flags'!DO17","v":228},{"$f":"'Timeline&Flags'!DP17","v":227},{"$f":"'Timeline&Flags'!DQ17","v":226},{"$f":"'Timeline&Flags'!DR17","v":225},{"$f":"'Timeline&Flags'!DS17","v":224},{"$f":"'Timeline&Flags'!DT17","v":223},{"$f":"'Timeline&Flags'!DU17","v":222},{"$f":"'Timeline&Flags'!DV17","v":221},{"$f":"'Timeline&Flags'!DW17","v":220},{"$f":"'Timeline&Flags'!DX17","v":219},{"$f":"'Timeline&Flags'!DY17","v":218},{"$f":"'Timeline&Flags'!DZ17","v":217},{"$f":"'Timeline&Flags'!EA17","v":216},{"$f":"'Timeline&Flags'!EB17","v":215},{"$f":"'Timeline&Flags'!EC17","v":214},{"$f":"'Timeline&Flags'!ED17","v":213},{"$f":"'Timeline&Flags'!EE17","v":212},{"$f":"'Timeline&Flags'!EF17","v":211},{"$f":"'Timeline&Flags'!EG17","v":210},{"$f":"'Timeline&Flags'!EH17","v":209},{"$f":"'Timeline&Flags'!EI17","v":208},{"$f":"'Timeline&Flags'!EJ17","v":207},{"$f":"'Timeline&Flags'!EK17","v":206},{"$f":"'Timeline&Flags'!EL17","v":205},{"$f":"'Timeline&Flags'!EM17","v":204},{"$f":"'Timeline&Flags'!EN17","v":203},{"$f":"'Timeline&Flags'!EO17","v":202},{"$f":"'Timeline&Flags'!EP17","v":201},{"$f":"'Timeline&Flags'!EQ17","v":200},{"$f":"'Timeline&Flags'!ER17","v":199},{"$f":"'Timeline&Flags'!ES17","v":198},{"$f":"'Timeline&Flags'!ET17","v":197},{"$f":"'Timeline&Flags'!EU17","v":196},{"$f":"'Timeline&Flags'!EV17","v":195},{"$f":"'Timeline&Flags'!EW17","v":194},{"$f":"'Timeline&Flags'!EX17","v":193},{"$f":"'Timeline&Flags'!EY17","v":192},{"$f":"'Timeline&Flags'!EZ17","v":191},{"$f":"'Timeline&Flags'!FA17","v":190},{"$f":"'Timeline&Flags'!FB17","v":189},{"$f":"'Timeline&Flags'!FC17","v":188},{"$f":"'Timeline&Flags'!FD17","v":187},{"$f":"'Timeline&Flags'!FE17","v":186},{"$f":"'Timeline&Flags'!FF17","v":185},{"$f":"'Timeline&Flags'!FG17","v":184},{"$f":"'Timeline&Flags'!FH17","v":183},{"$f":"'Timeline&Flags'!FI17","v":182},{"$f":"'Timeline&Flags'!FJ17","v":181},{"$f":"'Timeline&Flags'!FK17","v":180},{"$f":"'Timeline&Flags'!FL17","v":179},{"$f":"'Timeline&Flags'!FM17","v":178},{"$f":"'Timeline&Flags'!FN17","v":177},{"$f":"'Timeline&Flags'!FO17","v":176},{"$f":"'Timeline&Flags'!FP17","v":175},{"$f":"'Timeline&Flags'!FQ17","v":174},{"$f":"'Timeline&Flags'!FR17","v":173},{"$f":"'Timeline&Flags'!FS17","v":172},{"$f":"'Timeline&Flags'!FT17","v":171},{"$f":"'Timeline&Flags'!FU17","v":170},{"$f":"'Timeline&Flags'!FV17","v":169},{"$f":"'Timeline&Flags'!FW17","v":168},{"$f":"'Timeline&Flags'!FX17","v":167},{"$f":"'Timeline&Flags'!FY17","v":166},{"$f":"'Timeline&Flags'!FZ17","v":165},{"$f":"'Timeline&Flags'!GA17","v":164},{"$f":"'Timeline&Flags'!GB17","v":163},{"$f":"'Timeline&Flags'!GC17","v":162},{"$f":"'Timeline&Flags'!GD17","v":161},{"$f":"'Timeline&Flags'!GE17","v":160},{"$f":"'Timeline&Flags'!GF17","v":159},{"$f":"'Timeline&Flags'!GG17","v":158},{"$f":"'Timeline&Flags'!GH17","v":157},{"$f":"'Timeline&Flags'!GI17","v":156},{"$f":"'Timeline&Flags'!GJ17","v":155},{"$f":"'Timeline&Flags'!GK17","v":154},{"$f":"'Timeline&Flags'!GL17","v":153},{"$f":"'Timeline&Flags'!GM17","v":152},{"$f":"'Timeline&Flags'!GN17","v":151},{"$f":"'Timeline&Flags'!GO17","v":150},{"$f":"'Timeline&Flags'!GP17","v":149},{"$f":"'Timeline&Flags'!GQ17","v":148},{"$f":"'Timeline&Flags'!GR17","v":147},{"$f":"'Timeline&Flags'!GS17","v":146},{"$f":"'Timeline&Flags'!GT17","v":145},{"$f":"'Timeline&Flags'!GU17","v":144},{"$f":"'Timeline&Flags'!GV17","v":143},{"$f":"'Timeline&Flags'!GW17","v":142},{"$f":"'Timeline&Flags'!GX17","v":141},{"$f":"'Timeline&Flags'!GY17","v":140},{"$f":"'Timeline&Flags'!GZ17","v":139},{"$f":"'Timeline&Flags'!HA17","v":138},{"$f":"'Timeline&Flags'!HB17","v":137},{"$f":"'Timeline&Flags'!HC17","v":136},{"$f":"'Timeline&Flags'!HD17","v":135},{"$f":"'Timeline&Flags'!HE17","v":134},{"$f":"'Timeline&Flags'!HF17","v":133},{"$f":"'Timeline&Flags'!HG17","v":132},{"$f":"'Timeline&Flags'!HH17","v":131},{"$f":"'Timeline&Flags'!HI17","v":130},{"$f":"'Timeline&Flags'!HJ17","v":129},{"$f":"'Timeline&Flags'!HK17","v":128},{"$f":"'Timeline&Flags'!HL17","v":127},{"$f":"'Timeline&Flags'!HM17","v":126},{"$f":"'Timeline&Flags'!HN17","v":125},{"$f":"'Timeline&Flags'!HO17","v":124},{"$f":"'Timeline&Flags'!HP17","v":123},{"$f":"'Timeline&Flags'!HQ17","v":122},{"$f":"'Timeline&Flags'!HR17","v":121},{"$f":"'Timeline&Flags'!HS17","v":120},{"$f":"'Timeline&Flags'!HT17","v":119},{"$f":"'Timeline&Flags'!HU17","v":118},{"$f":"'Timeline&Flags'!HV17","v":117},{"$f":"'Timeline&Flags'!HW17","v":116},{"$f":"'Timeline&Flags'!HX17","v":115},{"$f":"'Timeline&Flags'!HY17","v":114},{"$f":"'Timeline&Flags'!HZ17","v":113},{"$f":"'Timeline&Flags'!IA17","v":112},{"$f":"'Timeline&Flags'!IB17","v":111},{"$f":"'Timeline&Flags'!IC17","v":110},{"$f":"'Timeline&Flags'!ID17","v":109},{"$f":"'Timeline&Flags'!IE17","v":108},{"$f":"'Timeline&Flags'!IF17","v":107},{"$f":"'Timeline&Flags'!IG17","v":106},{"$f":"'Timeline&Flags'!IH17","v":105},{"$f":"'Timeline&Flags'!II17","v":104},{"$f":"'Timeline&Flags'!IJ17","v":103},{"$f":"'Timeline&Flags'!IK17","v":102},{"$f":"'Timeline&Flags'!IL17","v":101},{"$f":"'Timeline&Flags'!IM17","v":100},{"$f":"'Timeline&Flags'!IN17","v":99},{"$f":"'Timeline&Flags'!IO17","v":98},{"$f":"'Timeline&Flags'!IP17","v":97},{"$f":"'Timeline&Flags'!IQ17","v":96},{"$f":"'Timeline&Flags'!IR17","v":95},{"$f":"'Timeline&Flags'!IS17","v":94},{"$f":"'Timeline&Flags'!IT17","v":93},{"$f":"'Timeline&Flags'!IU17","v":92},{"$f":"'Timeline&Flags'!IV17","v":91},{"$f":"'Timeline&Flags'!IW17","v":90},{"$f":"'Timeline&Flags'!IX17","v":89},{"$f":"'Timeline&Flags'!IY17","v":88},{"$f":"'Timeline&Flags'!IZ17","v":87},{"$f":"'Timeline&Flags'!JA17","v":86},{"$f":"'Timeline&Flags'!JB17","v":85},{"$f":"'Timeline&Flags'!JC17","v":84},{"$f":"'Timeline&Flags'!JD17","v":83},{"$f":"'Timeline&Flags'!JE17","v":82},{"$f":"'Timeline&Flags'!JF17","v":81},{"$f":"'Timeline&Flags'!JG17","v":80},{"$f":"'Timeline&Flags'!JH17","v":79},{"$f":"'Timeline&Flags'!JI17","v":78},{"$f":"'Timeline&Flags'!JJ17","v":77},{"$f":"'Timeline&Flags'!JK17","v":76},{"$f":"'Timeline&Flags'!JL17","v":75},{"$f":"'Timeline&Flags'!JM17","v":74},{"$f":"'Timeline&Flags'!JN17","v":73},{"$f":"'Timeline&Flags'!JO17","v":72},{"$f":"'Timeline&Flags'!JP17","v":71},{"$f":"'Timeline&Flags'!JQ17","v":70},{"$f":"'Timeline&Flags'!JR17","v":69},{"$f":"'Timeline&Flags'!JS17","v":68},{"$f":"'Timeline&Flags'!JT17","v":67},{"$f":"'Timeline&Flags'!JU17","v":66},{"$f":"'Timeline&Flags'!JV17","v":65},{"$f":"'Timeline&Flags'!JW17","v":64},{"$f":"'Timeline&Flags'!JX17","v":63},{"$f":"'Timeline&Flags'!JY17","v":62},{"$f":"'Timeline&Flags'!JZ17","v":61},{"$f":"'Timeline&Flags'!KA17","v":60},{"$f":"'Timeline&Flags'!KB17","v":59},{"$f":"'Timeline&Flags'!KC17","v":58},{"$f":"'Timeline&Flags'!KD17","v":57},{"$f":"'Timeline&Flags'!KE17","v":56},{"$f":"'Timeline&Flags'!KF17","v":55},{"$f":"'Timeline&Flags'!KG17","v":54},{"$f":"'Timeline&Flags'!KH17","v":53},{"$f":"'Timeline&Flags'!KI17","v":52},{"$f":"'Timeline&Flags'!KJ17","v":51},{"$f":"'Timeline&Flags'!KK17","v":50},{"$f":"'Timeline&Flags'!KL17","v":49},{"$f":"'Timeline&Flags'!KM17","v":48},{"$f":"'Timeline&Flags'!KN17","v":47},{"$f":"'Timeline&Flags'!KO17","v":46},{"$f":"'Timeline&Flags'!KP17","v":45},{"$f":"'Timeline&Flags'!KQ17","v":44},{"$f":"'Timeline&Flags'!KR17","v":43},{"$f":"'Timeline&Flags'!KS17","v":42},{"$f":"'Timeline&Flags'!KT17","v":41},{"$f":"'Timeline&Flags'!KU17","v":40},{"$f":"'Timeline&Flags'!KV17","v":39},{"$f":"'Timeline&Flags'!KW17","v":38},{"$f":"'Timeline&Flags'!KX17","v":37},{"$f":"'Timeline&Flags'!KY17","v":36},{"$f":"'Timeline&Flags'!KZ17","v":35},{"$f":"'Timeline&Flags'!LA17","v":34},{"$f":"'Timeline&Flags'!LB17","v":33},{"$f":"'Timeline&Flags'!LC17","v":32},{"$f":"'Timeline&Flags'!LD17","v":31},{"$f":"'Timeline&Flags'!LE17","v":30},{"$f":"'Timeline&Flags'!LF17","v":29},{"$f":"'Timeline&Flags'!LG17","v":28},{"$f":"'Timeline&Flags'!LH17","v":27},{"$f":"'Timeline&Flags'!LI17","v":26},{"$f":"'Timeline&Flags'!LJ17","v":25},{"$f":"'Timeline&Flags'!LK17","v":24},{"$f":"'Timeline&Flags'!LL17","v":23},{"$f":"'Timeline&Flags'!LM17","v":22},{"$f":"'Timeline&Flags'!LN17","v":21},{"$f":"'Timeline&Flags'!LO17","v":20},{"$f":"'Timeline&Flags'!LP17","v":19},{"$f":"'Timeline&Flags'!LQ17","v":18},{"$f":"'Timeline&Flags'!LR17","v":17},{"$f":"'Timeline&Flags'!LS17","v":16},{"$f":"'Timeline&Flags'!LT17","v":15},{"$f":"'Timeline&Flags'!LU17","v":14},{"$f":"'Timeline&Flags'!LV17","v":13},{"$f":"'Timeline&Flags'!LW17","v":12},{"$f":"'Timeline&Flags'!LX17","v":11},{"$f":"'Timeline&Flags'!LY17","v":10},{"$f":"'Timeline&Flags'!LZ17","v":9},{"$f":"'Timeline&Flags'!MA17","v":8},{"$f":"'Timeline&Flags'!MB17","v":7},{"$f":"'Timeline&Flags'!MC17","v":6},{"$f":"'Timeline&Flags'!MD17","v":5},{"$f":"'Timeline&Flags'!ME17","v":4},{"$f":"'Timeline&Flags'!MF17","v":3},{"$f":"'Timeline&Flags'!MG17","v":2},{"$f":"'Timeline&Flags'!MH17","v":1}]
[]
[null,"Model Inputs",null,null,"hj",{"$nulls":9},"NOTES"]
[null,null,"Indexation Factor"]
[]
[{"$nulls":4},"Calculated Indexation Flags",null,null,"Date from which Base Value Applies","Base Value","Rate p.a","Uplift every",null,"Stored Rate p.a. for AR"]
[{"$nulls":4},"Electricty Price Inflation",null,null,"2018-01-01",{"v":1,"d":"1.000"},{"v":0,"d":"0.00%"},12,{"$f":"IFERROR(MATCH(H22,$AU$5:$XFD$5,0),0)","v":1},{"v":0.025,"d":"2.50%"},{"$nulls":33},{"$f":"IF(AND(AU$5>$H22,MOD(MOD(MONTH(AU$5)+1-MONTH($H22),12),$K22)=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,{"$f":"IF(AND(BK$5>$H22,MOD(MOD(MONTH(BK$5)+1-MONTH($H22),12),$K22)=1),1,0)","v":0},0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,{"$f":"IF(AND(DW$5>$H22,MOD(MOD(MONTH(DW$5)+1-MONTH($H22),12),$K22)=1),1,0)","v":0},0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GI$5>$H22,MOD(MOD(MONTH(GI$5)+1-MONTH($H22),12),$K22)=1),1,0)","v":{"v":1,"d":"1.000"}},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,{"$f":"IF(AND(IU$5>$H22,MOD(MOD(MONTH(IU$5)+1-MONTH($H22),12),$K22)=1),1,0)","v":0},0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,{"$f":"IF(AND(LG$5>$H22,MOD(MOD(MONTH(LG$5)+1-MONTH($H22),12),$K22)=1),1,0)","v":0},0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CPI",null,null,"2018-01-01",{"v":1,"d":"1.000"},{"v":0,"d":"0.00%"},12,1,{"v":0.02,"d":"2.00%"},{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"RPI",null,null,"2018-01-01",{"v":1,"d":"1.000"},{"v":0,"d":"0.00%"},12,1,{"v":0.025,"d":"2.50%"},{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Spare 1",null,null,"2018-01-01",{"v":1,"d":"1.000"},{"v":0,"d":"0.00%"},12,1,{"v":0,"d":"0.00%"},{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,{"$f":"IF(AND(DV$5>$H25,MOD(MOD(MONTH(DV$5)+1-MONTH($H25),12),$K25)=1),1,0)","v":0},0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,{"$f":"IF(AND(IT$5>$H25,MOD(MOD(MONTH(IT$5)+1-MONTH($H25),12),$K25)=1),1,0)","v":0},0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Spare 2",null,null,"2018-01-01",{"v":1,"d":"1.000"},{"v":0,"d":"0.00%"},12,1,{"v":0.025,"d":"2.50%"},{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,{"$f":"IF(AND(BK$5>$H26,MOD(MOD(MONTH(BK$5)+1-MONTH($H26),12),$K26)=1),1,0)","v":0},0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GI$5>$H26,MOD(MOD(MONTH(GI$5)+1-MONTH($H26),12),$K26)=1),1,0)","v":{"v":1,"d":"1.000"}},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Nil",null,null,"2018-01-01",{"v":1,"d":"1.000"},{"v":0,"d":"0.00%"},12,1,{"v":0,"d":"0.00%"},{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Calculated Indexation Factors"]
[{"$nulls":4},{"$f":"E22","v":"Electricty Price Inflation"},null,null,{"$f":"H22","v":"2018-01-01"},1,{"v":0,"d":"0.00%"},12,{"$nulls":35},{"$f":"IF(AU$5<$H30,1,IF(AU$5=$H30,$I30,AT30*(1+$J30*AU22)^($K30/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(DG$5<$H30,1,IF(DG$5=$H30,$I30,DF30*(1+$J30*DG22)^($K30/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(FS$5<$H30,1,IF(FS$5=$H30,$I30,FR30*(1+$J30*FS22)^($K30/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(IE$5<$H30,1,IF(IE$5=$H30,$I30,ID30*(1+$J30*IE22)^($K30/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(KQ$5<$H30,1,IF(KQ$5=$H30,$I30,KP30*(1+$J30*KQ22)^($K30/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"CPI",null,null,"2018-01-01",1,{"v":0,"d":"0.00%"},12,{"$nulls":35},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"RPI",null,null,"2018-01-01",1,{"v":0,"d":"0.00%"},12,{"$nulls":35},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"Spare 1",null,null,"2018-01-01",1,{"v":0,"d":"0.00%"},12,{"$nulls":35},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(DF$5<$H33,1,IF(DF$5=$H33,$I33,DE33*(1+$J33*DF25)^($K33/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(ID$5<$H33,1,IF(ID$5=$H33,$I33,IC33*(1+$J33*ID25)^($K33/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(KP$5<$H33,1,IF(KP$5=$H33,$I33,KO33*(1+$J33*KP25)^($K33/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"Spare 2",null,null,"2018-01-01",1,{"v":0,"d":"0.00%"},12,{"$nulls":35},{"$f":"IF(AU$5<$H34,1,IF(AU$5=$H34,$I34,AT34*(1+$J34*AU26)^($K34/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(DH$5<$H34,1,IF(DH$5=$H34,$I34,DG34*(1+$J34*DH26)^($K34/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(IE$5<$H34,1,IF(IE$5=$H34,$I34,ID34*(1+$J34*IE26)^($K34/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"Nil",null,null,"2018-01-01",1,{"v":0,"d":"0.00%"},12,{"$nulls":35},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF(LZ$5<$H35,1,IF(LZ$5=$H35,$I35,LY35*(1+$J35*LZ27)^($K35/12)))","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[]
[{"$nulls":4},"Manual Indexation Factors"]
[{"$nulls":4},{"$f":"E30","v":"Electricty Price Inflation"}]
[{"$nulls":4},"CPI"]
[{"$nulls":4},"RPI"]
[{"$nulls":4},"Spare 1"]
[{"$nulls":4},"Spare 2"]
[{"$nulls":4},"Nil"]
[]
[{"$nulls":4},"Chosen Indexation Factor","Select Indexation approach"]
[{"$nulls":4},{"$f":"E38","v":"Electricty Price Inflation"},"Calculation",{"$nulls":40},{"$f":"IF($F46=\"Manual\",AU38,AU30)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F46=\"Manual\",DG38,DG30)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F46=\"Manual\",FS38,FS30)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F46=\"Manual\",IE38,IE30)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F46=\"Manual\",KQ38,KQ30)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"CPI","Calculation",{"$nulls":40},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"RPI","Calculation",{"$nulls":40},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"Spare 1","Calculation",{"$nulls":40},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F49=\"Manual\",DF41,DF33)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F49=\"Manual\",FR41,FR33)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F49=\"Manual\",ID41,ID33)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F49=\"Manual\",KP41,KP33)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"Spare 2","Calculation",{"$nulls":40},{"$f":"IF($F50=\"Manual\",AU42,AU34)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F50=\"Manual\",DG42,DG34)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F50=\"Manual\",FS42,FS34)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F50=\"Manual\",IE42,IE34)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[{"$nulls":4},"Nil","Calculation",{"$nulls":40},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$f":"IF($F51=\"Manual\",LZ43,LZ35)","v":{"v":1,"d":"1.000"}},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[]
[null,null,"Seasonality"]
[]
[{"$nulls":4},"Calendar Month",{"$nulls":41},1,2,3,4,5,6,7,8,9,10,11,12]
[{"$f":"IF(SUM(AU56:BF56)=1,0,1)","v":0},{"$nulls":3},"Flat",{"$nulls":41},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"}]
[{"$f":"IF(SUM(AU57:BF57)=1,0,1)","v":0},{"$nulls":3},"Price Arbitrage",{"$nulls":41},{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"}]
[0,{"$nulls":3},"Profile 3",{"$nulls":41},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"}]
[0,{"$nulls":3},"Profile 4",{"$nulls":41},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"}]
[0,{"$nulls":3},"Profile 5",{"$nulls":41},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"}]
[0,{"$nulls":3},"Profile 6",{"$nulls":41},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.08333333333333333,"d":"8.33%"}]
[]
[{"$nulls":4},"Seasonality On/Off Flag",null,null,"Flag Options"]
[{"$nulls":4},{"$f":"E56","v":"Flat"},null,null,1,"= Use Seasonality",{"$nulls":37},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},{"$f":"E57","v":"Price Arbitrage"},null,null,0,"= Seasonality in period set to 0 therefore no revenue in those periods",{"$nulls":37},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},"Profile 3",{"$nulls":41},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},"Profile 4",{"$nulls":41},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},"Profile 5",{"$nulls":41},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},"Profile 6",{"$nulls":41},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":4},"Seasonality Profile"]
[{"$nulls":4},{"$f":"E56","v":"Flat"},{"$nulls":41},{"$f":"IF(AU64=1,INDEX($AU56:$BF56,MATCH(AU$9,$AU$55:$BF$55,0)),0)","v":{"v":0,"d":"0.0% "}},{"$f":"IF(AV64=1,INDEX($AU56:$BF56,MATCH(AV$9,$AU$55:$BF$55,0)),0)","v":{"v":0,"d":"0.0% "}},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(DH64=1,INDEX($AU56:$BF56,MATCH(DH$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(FT64=1,INDEX($AU56:$BF56,MATCH(FT$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(IF64=1,INDEX($AU56:$BF56,MATCH(IF$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(KR64=1,INDEX($AU56:$BF56,MATCH(KR$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "}]
[{"$nulls":4},"Price Arbitrage",{"$nulls":41},{"$f":"IF(AU65=1,INDEX($AU57:$BF57,MATCH(AU$9,$AU$55:$BF$55,0)),0)","v":{"v":0,"d":"0.0% "}},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.25,"d":"25.0% "},{"v":0.25,"d":"25.0% "}]
[{"$nulls":4},"Profile 3",{"$nulls":41},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "}]
[{"$nulls":4},"Profile 4",{"$nulls":41},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(FS67=1,INDEX($AU59:$BF59,MATCH(FS$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(KQ67=1,INDEX($AU59:$BF59,MATCH(KQ$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "}]
[{"$nulls":4},"Profile 5",{"$nulls":41},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(BY68=1,INDEX($AU60:$BF60,MATCH(BY$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(EK68=1,INDEX($AU60:$BF60,MATCH(EK$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(IF68=1,INDEX($AU60:$BF60,MATCH(IF$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "}]
[{"$nulls":4},"Profile 6",{"$nulls":41},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"IF(BK69=1,INDEX($AU61:$BF61,MATCH(BK$9,$AU$55:$BF$55,0)),0)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "}]
[]
[null,null,"Taxation"]
[]
[{"$nulls":4},"Tax Rate",{"$nulls":41},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.19,"d":"19%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"}]
[{"$nulls":4},"Tax Payment Months",{"$nulls":41},{"$f":"'Calculations M'!AU765","v":1},{"$f":"'Calculations M'!AV765","v":0},{"$f":"'Calculations M'!AW765","v":0},{"$f":"'Calculations M'!AX765","v":1},{"$f":"'Calculations M'!AY765","v":0},{"$f":"'Calculations M'!AZ765","v":0},{"$f":"'Calculations M'!BA765","v":1},{"$f":"'Calculations M'!BB765","v":0},{"$f":"'Calculations M'!BC765","v":0},{"$f":"'Calculations M'!BD765","v":1},{"$f":"'Calculations M'!BE765","v":0},{"$f":"'Calculations M'!BF765","v":0},{"$f":"'Calculations M'!BG765","v":1},{"$f":"'Calculations M'!BH765","v":0},{"$f":"'Calculations M'!BI765","v":0},{"$f":"'Calculations M'!BJ765","v":1},{"$f":"'Calculations M'!BK765","v":0},{"$f":"'Calculations M'!BL765","v":0},{"$f":"'Calculations M'!BM765","v":1},{"$f":"'Calculations M'!BN765","v":0},{"$f":"'Calculations M'!BO765","v":0},{"$f":"'Calculations M'!BP765","v":1},{"$f":"'Calculations M'!BQ765","v":0},{"$f":"'Calculations M'!BR765","v":0},{"$f":"'Calculations M'!BS765","v":1},{"$f":"'Calculations M'!BT765","v":0},{"$f":"'Calculations M'!BU765","v":0},{"$f":"'Calculations M'!BV765","v":1},{"$f":"'Calculations M'!BW765","v":0},{"$f":"'Calculations M'!BX765","v":0},{"$f":"'Calculations M'!BY765","v":1},{"$f":"'Calculations M'!BZ765","v":0},{"$f":"'Calculations M'!CA765","v":0},{"$f":"'Calculations M'!CB765","v":1},{"$f":"'Calculations M'!CC765","v":0},{"$f":"'Calculations M'!CD765","v":0},{"$f":"'Calculations M'!CE765","v":1},{"$f":"'Calculations M'!CF765","v":0},{"$f":"'Calculations M'!CG765","v":0},{"$f":"'Calculations M'!CH765","v":1},{"$f":"'Calculations M'!CI765","v":0},{"$f":"'Calculations M'!CJ765","v":0},{"$f":"'Calculations M'!CK765","v":1},{"$f":"'Calculations M'!CL765","v":0},{"$f":"'Calculations M'!CM765","v":0},{"$f":"'Calculations M'!CN765","v":1},{"$f":"'Calculations M'!CO765","v":0},{"$f":"'Calculations M'!CP765","v":0},{"$f":"'Calculations M'!CQ765","v":1},{"$f":"'Calculations M'!CR765","v":0},{"$f":"'Calculations M'!CS765","v":0},{"$f":"'Calculations M'!CT765","v":1},{"$f":"'Calculations M'!CU765","v":0},{"$f":"'Calculations M'!CV765","v":0},{"$f":"'Calculations M'!CW765","v":1},{"$f":"'Calculations M'!CX765","v":0},{"$f":"'Calculations M'!CY765","v":0},{"$f":"'Calculations M'!CZ765","v":1},{"$f":"'Calculations M'!DA765","v":0},{"$f":"'Calculations M'!DB765","v":0},{"$f":"'Calculations M'!DC765","v":1},{"$f":"'Calculations M'!DD765","v":0},{"$f":"'Calculations M'!DE765","v":0},{"$f":"'Calculations M'!DF765","v":1},{"$f":"'Calculations M'!DG765","v":0},{"$f":"'Calculations M'!DH765","v":0},{"$f":"'Calculations M'!DI765","v":1},{"$f":"'Calculations M'!DJ765","v":0},{"$f":"'Calculations M'!DK765","v":0},{"$f":"'Calculations M'!DL765","v":1},{"$f":"'Calculations M'!DM765","v":0},{"$f":"'Calculations M'!DN765","v":0},{"$f":"'Calculations M'!DO765","v":1},{"$f":"'Calculations M'!DP765","v":0},{"$f":"'Calculations M'!DQ765","v":0},{"$f":"'Calculations M'!DR765","v":1},{"$f":"'Calculations M'!DS765","v":0},{"$f":"'Calculations M'!DT765","v":0},{"$f":"'Calculations M'!DU765","v":1},{"$f":"'Calculations M'!DV765","v":0},{"$f":"'Calculations M'!DW765","v":0},{"$f":"'Calculations M'!DX765","v":1},{"$f":"'Calculations M'!DY765","v":0},{"$f":"'Calculations M'!DZ765","v":0},{"$f":"'Calculations M'!EA765","v":1},{"$f":"'Calculations M'!EB765","v":0},{"$f":"'Calculations M'!EC765","v":0},{"$f":"'Calculations M'!ED765","v":1},{"$f":"'Calculations M'!EE765","v":0},{"$f":"'Calculations M'!EF765","v":0},{"$f":"'Calculations M'!EG765","v":1},{"$f":"'Calculations M'!EH765","v":0},{"$f":"'Calculations M'!EI765","v":0},{"$f":"'Calculations M'!EJ765","v":1},{"$f":"'Calculations M'!EK765","v":0},{"$f":"'Calculations M'!EL765","v":0},{"$f":"'Calculations M'!EM765","v":1},{"$f":"'Calculations M'!EN765","v":0},{"$f":"'Calculations M'!EO765","v":0},{"$f":"'Calculations M'!EP765","v":1},{"$f":"'Calculations M'!EQ765","v":0},{"$f":"'Calculations M'!ER765","v":0},{"$f":"'Calculations M'!ES765","v":1},{"$f":"'Calculations M'!ET765","v":0},{"$f":"'Calculations M'!EU765","v":0},{"$f":"'Calculations M'!EV765","v":1},{"$f":"'Calculations M'!EW765","v":0},{"$f":"'Calculations M'!EX765","v":0},{"$f":"'Calculations M'!EY765","v":1},{"$f":"'Calculations M'!EZ765","v":0},{"$f":"'Calculations M'!FA765","v":0},{"$f":"'Calculations M'!FB765","v":1},{"$f":"'Calculations M'!FC765","v":0},{"$f":"'Calculations M'!FD765","v":0},{"$f":"'Calculations M'!FE765","v":1},{"$f":"'Calculations M'!FF765","v":0},{"$f":"'Calculations M'!FG765","v":0},{"$f":"'Calculations M'!FH765","v":1},{"$f":"'Calculations M'!FI765","v":0},{"$f":"'Calculations M'!FJ765","v":0},{"$f":"'Calculations M'!FK765","v":1},{"$f":"'Calculations M'!FL765","v":0},{"$f":"'Calculations M'!FM765","v":0},{"$f":"'Calculations M'!FN765","v":1},{"$f":"'Calculations M'!FO765","v":0},{"$f":"'Calculations M'!FP765","v":0},{"$f":"'Calculations M'!FQ765","v":1},{"$f":"'Calculations M'!FR765","v":0},{"$f":"'Calculations M'!FS765","v":0},{"$f":"'Calculations M'!FT765","v":1},{"$f":"'Calculations M'!FU765","v":0},{"$f":"'Calculations M'!FV765","v":0},{"$f":"'Calculations M'!FW765","v":1},{"$f":"'Calculations M'!FX765","v":0},{"$f":"'Calculations M'!FY765","v":0},{"$f":"'Calculations M'!FZ765","v":1},{"$f":"'Calculations M'!GA765","v":0},{"$f":"'Calculations M'!GB765","v":0},{"$f":"'Calculations M'!GC765","v":1},{"$f":"'Calculations M'!GD765","v":0},{"$f":"'Calculations M'!GE765","v":0},{"$f":"'Calculations M'!GF765","v":1},{"$f":"'Calculations M'!GG765","v":0},{"$f":"'Calculations M'!GH765","v":0},{"$f":"'Calculations M'!GI765","v":1},{"$f":"'Calculations M'!GJ765","v":0},{"$f":"'Calculations M'!GK765","v":0},{"$f":"'Calculations M'!GL765","v":1},{"$f":"'Calculations M'!GM765","v":0},{"$f":"'Calculations M'!GN765","v":0},{"$f":"'Calculations M'!GO765","v":1},{"$f":"'Calculations M'!GP765","v":0},{"$f":"'Calculations M'!GQ765","v":0},{"$f":"'Calculations M'!GR765","v":1},{"$f":"'Calculations M'!GS765","v":0},{"$f":"'Calculations M'!GT765","v":0},{"$f":"'Calculations M'!GU765","v":1},{"$f":"'Calculations M'!GV765","v":0},{"$f":"'Calculations M'!GW765","v":0},{"$f":"'Calculations M'!GX765","v":1},{"$f":"'Calculations M'!GY765","v":0},{"$f":"'Calculations M'!GZ765","v":0},{"$f":"'Calculations M'!HA765","v":1},{"$f":"'Calculations M'!HB765","v":0},{"$f":"'Calculations M'!HC765","v":0},{"$f":"'Calculations M'!HD765","v":1},{"$f":"'Calculations M'!HE765","v":0},{"$f":"'Calculations M'!HF765","v":0},{"$f":"'Calculations M'!HG765","v":1},{"$f":"'Calculations M'!HH765","v":0},{"$f":"'Calculations M'!HI765","v":0},{"$f":"'Calculations M'!HJ765","v":1},{"$f":"'Calculations M'!HK765","v":0},{"$f":"'Calculations M'!HL765","v":0},{"$f":"'Calculations M'!HM765","v":1},{"$f":"'Calculations M'!HN765","v":0},{"$f":"'Calculations M'!HO765","v":0},{"$f":"'Calculations M'!HP765","v":1},{"$f":"'Calculations M'!HQ765","v":0},{"$f":"'Calculations M'!HR765","v":0},{"$f":"'Calculations M'!HS765","v":1},{"$f":"'Calculations M'!HT765","v":0},{"$f":"'Calculations M'!HU765","v":0},{"$f":"'Calculations M'!HV765","v":1},{"$f":"'Calculations M'!HW765","v":0},{"$f":"'Calculations M'!HX765","v":0},{"$f":"'Calculations M'!HY765","v":1},{"$f":"'Calculations M'!HZ765","v":0},{"$f":"'Calculations M'!IA765","v":0},{"$f":"'Calculations M'!IB765","v":1},{"$f":"'Calculations M'!IC765","v":0},{"$f":"'Calculations M'!ID765","v":0},{"$f":"'Calculations M'!IE765","v":1},{"$f":"'Calculations M'!IF765","v":0},{"$f":"'Calculations M'!IG765","v":0},{"$f":"'Calculations M'!IH765","v":1},{"$f":"'Calculations M'!II765","v":0},{"$f":"'Calculations M'!IJ765","v":0},{"$f":"'Calculations M'!IK765","v":1},{"$f":"'Calculations M'!IL765","v":0},{"$f":"'Calculations M'!IM765","v":0},{"$f":"'Calculations M'!IN765","v":1},{"$f":"'Calculations M'!IO765","v":0},{"$f":"'Calculations M'!IP765","v":0},{"$f":"'Calculations M'!IQ765","v":1},{"$f":"'Calculations M'!IR765","v":0},{"$f":"'Calculations M'!IS765","v":0},{"$f":"'Calculations M'!IT765","v":1},{"$f":"'Calculations M'!IU765","v":0},{"$f":"'Calculations M'!IV765","v":0},{"$f":"'Calculations M'!IW765","v":1},{"$f":"'Calculations M'!IX765","v":0},{"$f":"'Calculations M'!IY765","v":0},{"$f":"'Calculations M'!IZ765","v":1},{"$f":"'Calculations M'!JA765","v":0},{"$f":"'Calculations M'!JB765","v":0},{"$f":"'Calculations M'!JC765","v":1},{"$f":"'Calculations M'!JD765","v":0},{"$f":"'Calculations M'!JE765","v":0},{"$f":"'Calculations M'!JF765","v":1},{"$f":"'Calculations M'!JG765","v":0},{"$f":"'Calculations M'!JH765","v":0},{"$f":"'Calculations M'!JI765","v":1},{"$f":"'Calculations M'!JJ765","v":0},{"$f":"'Calculations M'!JK765","v":0},{"$f":"'Calculations M'!JL765","v":1},{"$f":"'Calculations M'!JM765","v":0},{"$f":"'Calculations M'!JN765","v":0},{"$f":"'Calculations M'!JO765","v":1},{"$f":"'Calculations M'!JP765","v":0},{"$f":"'Calculations M'!JQ765","v":0},{"$f":"'Calculations M'!JR765","v":1},{"$f":"'Calculations M'!JS765","v":0},{"$f":"'Calculations M'!JT765","v":0},{"$f":"'Calculations M'!JU765","v":1},{"$f":"'Calculations M'!JV765","v":0},{"$f":"'Calculations M'!JW765","v":0},{"$f":"'Calculations M'!JX765","v":1},{"$f":"'Calculations M'!JY765","v":0},{"$f":"'Calculations M'!JZ765","v":0},{"$f":"'Calculations M'!KA765","v":1},{"$f":"'Calculations M'!KB765","v":0},{"$f":"'Calculations M'!KC765","v":0},{"$f":"'Calculations M'!KD765","v":1},{"$f":"'Calculations M'!KE765","v":0},{"$f":"'Calculations M'!KF765","v":0},{"$f":"'Calculations M'!KG765","v":1},{"$f":"'Calculations M'!KH765","v":0},{"$f":"'Calculations M'!KI765","v":0},{"$f":"'Calculations M'!KJ765","v":1},{"$f":"'Calculations M'!KK765","v":0},{"$f":"'Calculations M'!KL765","v":0},{"$f":"'Calculations M'!KM765","v":1},{"$f":"'Calculations M'!KN765","v":0},{"$f":"'Calculations M'!KO765","v":0},{"$f":"'Calculations M'!KP765","v":1},{"$f":"'Calculations M'!KQ765","v":0},{"$f":"'Calculations M'!KR765","v":0},{"$f":"'Calculations M'!KS765","v":1},{"$f":"'Calculations M'!KT765","v":0},{"$f":"'Calculations M'!KU765","v":0},{"$f":"'Calculations M'!KV765","v":1},{"$f":"'Calculations M'!KW765","v":0},{"$f":"'Calculations M'!KX765","v":0},{"$f":"'Calculations M'!KY765","v":1},{"$f":"'Calculations M'!KZ765","v":0},{"$f":"'Calculations M'!LA765","v":0},{"$f":"'Calculations M'!LB765","v":1},{"$f":"'Calculations M'!LC765","v":0},{"$f":"'Calculations M'!LD765","v":0},{"$f":"'Calculations M'!LE765","v":1},{"$f":"'Calculations M'!LF765","v":0},{"$f":"'Calculations M'!LG765","v":0},{"$f":"'Calculations M'!LH765","v":1},{"$f":"'Calculations M'!LI765","v":0},{"$f":"'Calculations M'!LJ765","v":0},{"$f":"'Calculations M'!LK765","v":1},{"$f":"'Calculations M'!LL765","v":0},{"$f":"'Calculations M'!LM765","v":0},{"$f":"'Calculations M'!LN765","v":1},{"$f":"'Calculations M'!LO765","v":0},{"$f":"'Calculations M'!LP765","v":0},{"$f":"'Calculations M'!LQ765","v":1},{"$f":"'Calculations M'!LR765","v":0},{"$f":"'Calculations M'!LS765","v":0},{"$f":"'Calculations M'!LT765","v":1},{"$f":"'Calculations M'!LU765","v":0},{"$f":"'Calculations M'!LV765","v":0},{"$f":"'Calculations M'!LW765","v":1},{"$f":"'Calculations M'!LX765","v":0},{"$f":"'Calculations M'!LY765","v":0},{"$f":"'Calculations M'!LZ765","v":1},{"$f":"'Calculations M'!MA765","v":0},{"$f":"'Calculations M'!MB765","v":0},{"$f":"'Calculations M'!MC765","v":1},{"$f":"'Calculations M'!MD765","v":0},{"$f":"'Calculations M'!ME765","v":0},{"$f":"'Calculations M'!MF765","v":1},{"$f":"'Calculations M'!MG765","v":0},{"$f":"'Calculations M'!MH765","v":0}]
[{"$f":"IF(J83=0,0,1)","v":0},{"$nulls":3},"Opening Corporation Tax Payments",null,null,{"$f":"'Opening BS'!E25","v":0},{"$f":"SUM(AU83:MH83)","v":0},{"$f":"H83-I83","v":0},"Check",{"$nulls":3},"To be negative number for a payment"]
[]
[null,null,"Triad hours"]
[]
[{"$nulls":4},"Calendar month",{"$nulls":41},{"$f":"AU9","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"DG9","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"FS9","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IE9","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"KQ9","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":4},"Days in Month",{"$nulls":41},{"$f":"AU12","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"DG12","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"FS12","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"IE12","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"KQ12","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31]
[{"$nulls":4},"Hours in Month",null,"Hours in day",{"$f":"NTBInputs!F12","v":24},{"$nulls":38},{"$f":"AU88*$H$89","v":744},{"$f":"AV88*$H$89","v":672},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"DH88*$H$89","v":720},744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,{"$f":"FT88*$H$89","v":744},720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,{"$f":"IF88*$H$89","v":672},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"KR88*$H$89","v":720},744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[{"$nulls":4},{"$f":"NTBInputs!E197","v":"Calendar Month"},{"$nulls":41},{"$f":"NTBInputs!F197","v":1},{"$f":"NTBInputs!G197","v":2},{"$f":"NTBInputs!H197","v":3},{"$f":"NTBInputs!I197","v":4},{"$f":"NTBInputs!J197","v":5},{"$f":"NTBInputs!K197","v":6},{"$f":"NTBInputs!L197","v":7},{"$f":"NTBInputs!M197","v":8},{"$f":"NTBInputs!N197","v":9},{"$f":"NTBInputs!O197","v":10},{"$f":"NTBInputs!P197","v":11},{"$f":"NTBInputs!Q197","v":12}]
[{"$nulls":4},{"$f":"NTBInputs!E199","v":"Triad Hours Per month"},{"$nulls":41},{"$f":"NTBInputs!F199","v":50},{"$f":"NTBInputs!G199","v":50},{"$f":"NTBInputs!H199","v":50},{"$f":"NTBInputs!I199","v":50},{"$f":"NTBInputs!J199","v":50},{"$f":"NTBInputs!K199","v":50},{"$f":"NTBInputs!L199","v":50},{"$f":"NTBInputs!M199","v":50},{"$f":"NTBInputs!N199","v":50},{"$f":"NTBInputs!O199","v":50},{"$f":"NTBInputs!P199","v":50},{"$f":"NTBInputs!Q199","v":50}]
[]
[{"$nulls":4},"Triad Hours",{"$nulls":41},{"$f":"INDEX($AU$92:$BF$92,MATCH(AU87,$AU$91:$BF$91,0))","v":50},{"$f":"INDEX($AU$92:$BF$92,MATCH(AV87,$AU$91:$BF$91,0))","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"INDEX($AU$92:$BF$92,MATCH(DH87,$AU$91:$BF$91,0))","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"INDEX($AU$92:$BF$92,MATCH(FT87,$AU$91:$BF$91,0))","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"INDEX($AU$92:$BF$92,MATCH(IF87,$AU$91:$BF$91,0))","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"INDEX($AU$92:$BF$92,MATCH(KR87,$AU$91:$BF$91,0))","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[{"$nulls":4},"Hours in a month minus Triad hours",{"$nulls":41},{"$f":"AU89-AU94","v":694},{"$f":"AV89-AV94","v":622},694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,646,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,{"$f":"DH89-DH94","v":670},694,694,670,694,670,694,694,646,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,646,694,670,694,670,694,694,670,{"$f":"FT89-FT94","v":694},670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,646,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,{"$f":"IF89-IF94","v":622},694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,646,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,{"$f":"KR89-KR94","v":670},694,694,670,694,670,694,694,646,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694,694,622,694,670,694,670,694,694,670,694,670,694]
[]
[{"$nulls":4},"Triad monthly Override Active (1) / Non Active (0)",{"$nulls":41},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"CM Revenue"]
[]
[{"$nulls":4},"DeRating Factor",{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Stored inputs for XYZ AR",{"$nulls":41},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.8634,"d":"86.34%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"},{"v":0.9629,"d":"96.29%"}]
[null,null,"Manual Cost adjustment"]
[]
[{"$nulls":4},{"$f":"NTBInputs!E287","v":"O&M"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E288","v":"Rent&Rates"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E289","v":"Energy Losses"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"},{"v":0.6,"d":"60%"}]
[{"$nulls":4},{"$f":"NTBInputs!E290","v":"All insurance"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E291","v":"Warranty Costs"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E292","v":"SG&A"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E293","v":"FFR Revenue Share"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E294","v":"Other Fees"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E295","v":"Spare 3"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E296","v":"Spare 4"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E297","v":"Spare 5"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":4},{"$f":"NTBInputs!E298","v":"Spare 6"},{"$nulls":41},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[]
[null,null,"FFR Revenue"]
[]
[{"$nulls":4},"Availability Factor",{"$nulls":41},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"},{"v":0.95,"d":"95%"}]
[]
[{"$nulls":3},"Contracted Revenue Price - Base Price / £MWH",{"$nulls":42},0.8]
[{"$nulls":4},{"$f":"E137","v":"Contract 1"},{"$nulls":41},{"v":14.4,"d":"14"},{"v":14.4,"d":"14"},{"v":14.4,"d":"14"},{"v":14.4,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E138","v":"Contract 2"},{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contract 3",{"$nulls":41},0,0,0,0,0,0,0,0,{"$f":"(13.56/0.65)*0.8","v":{"v":16.68923076923077,"d":"16.69"}},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"$f":"(13.56/0.65)*0.8","v":{"v":16.68923076923077,"d":"16.69"}},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"$f":"(13.56/0.65)*0.8","v":{"v":16.68923076923077,"d":"16.69"}},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"$f":"(13.56/0.65)*0.8","v":{"v":16.68923076923077,"d":"16.69"}},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"$f":"(13.56/0.65)*0.8","v":{"v":16.68923076923077,"d":"16.69"}},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"}]
[{"$nulls":4},"Contract 4",{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contract 5",{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Aggregation Factor"]
[{"$nulls":4},{"$f":"E137","v":"Contract 1"},{"$nulls":41},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":4},{"$f":"E138","v":"Contract 2"},{"$nulls":41},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":4},"Contract 3",{"$nulls":41},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":4},"Contract 4",{"$nulls":41},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":4},"Contract 5",{"$nulls":41},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[]
[{"$nulls":3},"Contracted Revenue Price / £MWH",{"$nulls":3},{"$f":"NTBInputs!F134","v":"Date From "},{"$f":"NTBInputs!G134","v":"Date to"}]
[{"$nulls":4},{"$f":"NTBInputs!C135","v":"Contract 1"},null,{"$f":"NTBInputs!E135","v":0},{"$f":"NTBInputs!F135","v":"00:00:00"},{"$f":"NTBInputs!G135","v":"00:00:00"},{"$nulls":37},{"$f":"AU123*AU130","v":{"v":14.4,"d":"14.40"}},{"$f":"AV123*AV130","v":{"v":14.4,"d":"14.40"}},{"v":14.4,"d":"14.40"},{"v":14.4,"d":"14.40"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH123*DH130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT123*FT130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF123*IF130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR123*KR130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C136","v":"Contract 2"},null,{"$f":"NTBInputs!E136","v":0},{"$f":"NTBInputs!F136","v":"00:00:00"},{"$f":"NTBInputs!G136","v":"00:00:00"},{"$nulls":37},{"$f":"AU124*AU131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C137","v":"Contract 3"},null,{"$f":"NTBInputs!E137","v":1},{"$f":"NTBInputs!F137","v":"2018-09-01"},{"$f":"NTBInputs!G137","v":"2020-01-31"},{"$nulls":37},0,0,0,0,0,0,0,0,{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"},{"v":16.68923076923077,"d":"16.69"}]
[{"$nulls":4},{"$f":"NTBInputs!C138","v":"Contract 4"},null,{"$f":"NTBInputs!E138","v":0},{"$f":"NTBInputs!F138","v":"00:00:00"},{"$f":"NTBInputs!G138","v":"00:00:00"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS126*FS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ126*KQ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C139","v":"Contract 5"},null,{"$f":"NTBInputs!E139","v":0},{"$f":"NTBInputs!F139","v":"00:00:00"},{"$f":"NTBInputs!G139","v":"00:00:00"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF127*DF134","v":0},0,{"$f":"DH127*DH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF127*IF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex"]
[{"$nulls":18},2017,2019,2019,2021,2021,2023,2023,2025,2025,2027,2027,2029,2029,2031,2031,2033,2033,2035,2035,2037,2037,2039,2039,2041,2041]
[{"$nulls":4},"Type",null,"Amount","Depreciation Method",null,"UEL / Years","Reducing Balance %","VAT%","Include in Cap allowances?"]
[{"$f":"IF(SUM(AU146:MH146)=G146,0,1)","v":0},{"$nulls":3},"Capex 1",null,null,"Straight Line",null,10,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$f":"IF(SUM(AU147:MH147)=G147,0,1)","v":0},{"$nulls":3},"Capex 2",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 3",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 4",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 5",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 6",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 7",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 8",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 9",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 10",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 11",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 12",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 13",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 14",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 15",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 16",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 17",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 18",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Capex 19",null,0,"Straight Line",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[0,{"$nulls":3},"Capex 20",null,0,"Reducing Balance",null,0,{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":1,"d":"100%"}]
[{"$nulls":4},"Total Capex",null,{"$f":"SUM(G146:G165)","v":0}]
[]
[null,"Manual adjustments"]
[]
[{"$nulls":4},"Other Debtor 1"]
[{"$nulls":4},"Intercompany Movements",null,"+ve = increase debtor, decrease cash",{"$nulls":48},{"v":1600000,"d":"1,600,000"},{"$nulls":14},{"v":150000,"d":"150,000"},{"$nulls":6},{"v":340000,"d":"340,000"},{"$nulls":7},{"v":400000,"d":"400,000"}]
[{"$nulls":4},"Other Creditor 1"]
[{"$nulls":4},"Other Creditor 2"]
[]
[null,"End of Sheet"]

{"sheet":"Opening BS","index":5,"n_rows":45,"n_cols":5,"rows_kept":45}
[null,{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"Opening BS"}]
[{"$f":"SUM(A5:A47)","v":0},{"$f":"A2&\" Errors in worksheet\"","v":"0 Errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"A3&\" Errors in workbook\"","v":"4 Errors in workbook"}]
["Opening Balance Sheet"]
[]
[null,"Fixed Assets",null,null,"£"]
[null,null,{"$f":"NTBInputs!D623","v":"Plant & machinery"},null,{"v":5000000,"d":"5,000,000"}]
[null,null,{"$f":"NTBInputs!D624","v":"Fixed Assets"},null,{"$f":"SUM(E7)","v":{"v":5000000,"d":"5,000,000"}}]
[]
[null,"Current Assets"]
[null,null,{"$f":"NTBInputs!D627","v":"Trade Debtors"}]
[null,null,{"$f":"NTBInputs!D628","v":"Prepayments"},null,{"v":5000,"d":"5,000"}]
[null,null,{"$f":"NTBInputs!D629","v":"Other Debtors"},null,{"v":500000,"d":"500,000"}]
[null,null,{"$f":"NTBInputs!D630","v":"Intercompany"},null,{"v":-4791480.97,"d":"(4,791,481)"}]
[null,null,{"$f":"NTBInputs!D631","v":"Free Cash/ (Overdraft)"},null,"-"]
[null,null,{"$f":"NTBInputs!D632","v":"Reserve Account"}]
[null,null,{"$f":"NTBInputs!D633","v":"Current Assets"},null,{"$f":"SUM(E11:E16)","v":{"v":-4286480.97,"d":"(4,286,481)"}}]
[]
[null,"Current Liabilities"]
[null,null,{"$f":"NTBInputs!D636","v":"Trade Creditors"},null,0]
[null,null,{"$f":"NTBInputs!D637","v":"Other Creditors"},null,{"$f":"-1136+1136","v":0}]
[null,null,{"$f":"NTBInputs!D638","v":"Other Creditor 2"},null,0]
[null,null,{"$f":"NTBInputs!D639","v":"Deferred Tax"},null,0]
[null,null,{"$f":"NTBInputs!D640","v":"VAT Control Account"},null,{"$f":"-211747.28+211747.28","v":0}]
[null,null,{"$f":"NTBInputs!D641","v":"Tax Creditor Account"},null,0]
[null,null,{"$f":"NTBInputs!D642","v":"Current Liabilities"},null,{"$f":"SUM(E20:E25)","v":0}]
[]
[null,"Net Current Assets",null,null,{"$f":"E17+E26","v":{"v":-4286480.97,"d":"(4,286,481)"}}]
[]
[null,"Long Term Liabilities"]
[null,null,{"$f":"NTBInputs!D647","v":"Shareholder loan"},null,0]
[null,null,{"$f":"NTBInputs!D648","v":"FFR Debt"},null,0]
[null,null,{"$f":"NTBInputs!D649","v":"CM Debt"},null,0]
[null,null,{"$f":"NTBInputs!D650","v":"Other Debt"},null,0]
[null,null,{"$f":"NTBInputs!D651","v":"Term Loan"},null,{"$f":"-1933641+1933641","v":0}]
[null,null,{"$f":"NTBInputs!D652","v":"Long Term Liabilities"},null,{"$f":"SUM(E30:E35)","v":0}]
[]
[null,"Net Assets",null,null,{"$f":"E36+E28+E8","v":{"v":713519.0300000003,"d":"713,519"}}]
[]
[null,null,{"$f":"NTBInputs!D656","v":"Share Capital"}]
[null,null,{"$f":"NTBInputs!D657","v":"Profit and Loss Reserve"},null,{"$f":"(740924.16+176843.48+77.84-4884.99-128609.76-55606.7-10224.99-5000.01)","v":{"v":713519.03,"d":"713,519"}}]
[]
[null,"Shareholders Funds",null,null,{"$f":"SUM(E40:E41)","v":{"v":713519.03,"d":"713,519"}}]
[]
[{"$f":"IF(E45=0,0,1)","v":0},"check",null,null,{"$f":"E43-E38","v":0}]

{"sheet":"Calculations M","index":6,"n_rows":1581,"n_cols":346,"rows_kept":281,"cut":true,"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"Calculations M"}]
[{"$f":"SUM(A18:A3473)","v":4},{"$f":"SUM(B18:B3473)","v":0},{"$f":"IF(A2>0,A2&\" Errors in worksheet\",IF(B2>0,B2&\" Financial issues in worksheet\",\"No errors in worksheet\"))","v":"4 Errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"SUM('Check start >>>:<<< Check End'!B2)","v":0},{"$f":"IF(A3>0,A3&\" Errors in workbook\",IF(B3>0,B3&\" Financial issues in workbook\",\"No errors in workbook\"))","v":"4 Errors in workbook"}]
[]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E6","v":"Start date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!T6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!U6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!V6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!W6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!X6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!Y6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!Z6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!AA6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!AB6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!AC6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!AD6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!AE6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!AF6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!AG6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!AH6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!AI6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!AJ6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!AK6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!AL6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!AM6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!AN6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!AO6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!AP6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!AQ6","v":"2041-04-01"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!AV6","v":"2018-02-01"},{"$f":"'Timeline&Flags'!AW6","v":"2018-03-01"},{"$f":"'Timeline&Flags'!AX6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!AY6","v":"2018-05-01"},{"$f":"'Timeline&Flags'!AZ6","v":"2018-06-01"},{"$f":"'Timeline&Flags'!BA6","v":"2018-07-01"},{"$f":"'Timeline&Flags'!BB6","v":"2018-08-01"},{"$f":"'Timeline&Flags'!BC6","v":"2018-09-01"},{"$f":"'Timeline&Flags'!BD6","v":"2018-10-01"},{"$f":"'Timeline&Flags'!BE6","v":"2018-11-01"},{"$f":"'Timeline&Flags'!BF6","v":"2018-12-01"},{"$f":"'Timeline&Flags'!BG6","v":"2019-01-01"},{"$f":"'Timeline&Flags'!BH6","v":"2019-02-01"},{"$f":"'Timeline&Flags'!BI6","v":"2019-03-01"},{"$f":"'Timeline&Flags'!BJ6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!BK6","v":"2019-05-01"},{"$f":"'Timeline&Flags'!BL6","v":"2019-06-01"},{"$f":"'Timeline&Flags'!BM6","v":"2019-07-01"},{"$f":"'Timeline&Flags'!BN6","v":"2019-08-01"},{"$f":"'Timeline&Flags'!BO6","v":"2019-09-01"},{"$f":"'Timeline&Flags'!BP6","v":"2019-10-01"},{"$f":"'Timeline&Flags'!BQ6","v":"2019-11-01"},{"$f":"'Timeline&Flags'!BR6","v":"2019-12-01"},{"$f":"'Timeline&Flags'!BS6","v":"2020-01-01"},{"$f":"'Timeline&Flags'!BT6","v":"2020-02-01"},{"$f":"'Timeline&Flags'!BU6","v":"2020-03-01"},{"$f":"'Timeline&Flags'!BV6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!BW6","v":"2020-05-01"},{"$f":"'Timeline&Flags'!BX6","v":"2020-06-01"},{"$f":"'Timeline&Flags'!BY6","v":"2020-07-01"},{"$f":"'Timeline&Flags'!BZ6","v":"2020-08-01"},{"$f":"'Timeline&Flags'!CA6","v":"2020-09-01"},{"$f":"'Timeline&Flags'!CB6","v":"2020-10-01"},{"$f":"'Timeline&Flags'!CC6","v":"2020-11-01"},{"$f":"'Timeline&Flags'!CD6","v":"2020-12-01"},{"$f":"'Timeline&Flags'!CE6","v":"2021-01-01"},{"$f":"'Timeline&Flags'!CF6","v":"2021-02-01"},{"$f":"'Timeline&Flags'!CG6","v":"2021-03-01"},{"$f":"'Timeline&Flags'!CH6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!CI6","v":"2021-05-01"},{"$f":"'Timeline&Flags'!CJ6","v":"2021-06-01"},{"$f":"'Timeline&Flags'!CK6","v":"2021-07-01"},{"$f":"'Timeline&Flags'!CL6","v":"2021-08-01"},{"$f":"'Timeline&Flags'!CM6","v":"2021-09-01"},{"$f":"'Timeline&Flags'!CN6","v":"2021-10-01"},{"$f":"'Timeline&Flags'!CO6","v":"2021-11-01"},{"$f":"'Timeline&Flags'!CP6","v":"2021-12-01"},{"$f":"'Timeline&Flags'!CQ6","v":"2022-01-01"},{"$f":"'Timeline&Flags'!CR6","v":"2022-02-01"},{"$f":"'Timeline&Flags'!CS6","v":"2022-03-01"},{"$f":"'Timeline&Flags'!CT6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!CU6","v":"2022-05-01"},{"$f":"'Timeline&Flags'!CV6","v":"2022-06-01"},{"$f":"'Timeline&Flags'!CW6","v":"2022-07-01"},{"$f":"'Timeline&Flags'!CX6","v":"2022-08-01"},{"$f":"'Timeline&Flags'!CY6","v":"2022-09-01"},{"$f":"'Timeline&Flags'!CZ6","v":"2022-10-01"},{"$f":"'Timeline&Flags'!DA6","v":"2022-11-01"},{"$f":"'Timeline&Flags'!DB6","v":"2022-12-01"},{"$f":"'Timeline&Flags'!DC6","v":"2023-01-01"},{"$f":"'Timeline&Flags'!DD6","v":"2023-02-01"},{"$f":"'Timeline&Flags'!DE6","v":"2023-03-01"},{"$f":"'Timeline&Flags'!DF6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!DG6","v":"2023-05-01"},{"$f":"'Timeline&Flags'!DH6","v":"2023-06-01"},{"$f":"'Timeline&Flags'!DI6","v":"2023-07-01"},{"$f":"'Timeline&Flags'!DJ6","v":"2023-08-01"},{"$f":"'Timeline&Flags'!DK6","v":"2023-09-01"},{"$f":"'Timeline&Flags'!DL6","v":"2023-10-01"},{"$f":"'Timeline&Flags'!DM6","v":"2023-11-01"},{"$f":"'Timeline&Flags'!DN6","v":"2023-12-01"},{"$f":"'Timeline&Flags'!DO6","v":"2024-01-01"},{"$f":"'Timeline&Flags'!DP6","v":"2024-02-01"},{"$f":"'Timeline&Flags'!DQ6","v":"2024-03-01"},{"$f":"'Timeline&Flags'!DR6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!DS6","v":"2024-05-01"},{"$f":"'Timeline&Flags'!DT6","v":"2024-06-01"},{"$f":"'Timeline&Flags'!DU6","v":"2024-07-01"},{"$f":"'Timeline&Flags'!DV6","v":"2024-08-01"},{"$f":"'Timeline&Flags'!DW6","v":"2024-09-01"},{"$f":"'Timeline&Flags'!DX6","v":"2024-10-01"},{"$f":"'Timeline&Flags'!DY6","v":"2024-11-01"},{"$f":"'Timeline&Flags'!DZ6","v":"2024-12-01"},{"$f":"'Timeline&Flags'!EA6","v":"2025-01-01"},{"$f":"'Timeline&Flags'!EB6","v":"2025-02-01"},{"$f":"'Timeline&Flags'!EC6","v":"2025-03-01"},{"$f":"'Timeline&Flags'!ED6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!EE6","v":"2025-05-01"},{"$f":"'Timeline&Flags'!EF6","v":"2025-06-01"},{"$f":"'Timeline&Flags'!EG6","v":"2025-07-01"},{"$f":"'Timeline&Flags'!EH6","v":"2025-08-01"},{"$f":"'Timeline&Flags'!EI6","v":"2025-09-01"},{"$f":"'Timeline&Flags'!EJ6","v":"2025-10-01"},{"$f":"'Timeline&Flags'!EK6","v":"2025-11-01"},{"$f":"'Timeline&Flags'!EL6","v":"2025-12-01"},{"$f":"'Timeline&Flags'!EM6","v":"2026-01-01"},{"$f":"'Timeline&Flags'!EN6","v":"2026-02-01"},{"$f":"'Timeline&Flags'!EO6","v":"2026-03-01"},{"$f":"'Timeline&Flags'!EP6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!EQ6","v":"2026-05-01"},{"$f":"'Timeline&Flags'!ER6","v":"2026-06-01"},{"$f":"'Timeline&Flags'!ES6","v":"2026-07-01"},{"$f":"'Timeline&Flags'!ET6","v":"2026-08-01"},{"$f":"'Timeline&Flags'!EU6","v":"2026-09-01"},{"$f":"'Timeline&Flags'!EV6","v":"2026-10-01"},{"$f":"'Timeline&Flags'!EW6","v":"2026-11-01"},{"$f":"'Timeline&Flags'!EX6","v":"2026-12-01"},{"$f":"'Timeline&Flags'!EY6","v":"2027-01-01"},{"$f":"'Timeline&Flags'!EZ6","v":"2027-02-01"},{"$f":"'Timeline&Flags'!FA6","v":"2027-03-01"},{"$f":"'Timeline&Flags'!FB6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!FC6","v":"2027-05-01"},{"$f":"'Timeline&Flags'!FD6","v":"2027-06-01"},{"$f":"'Timeline&Flags'!FE6","v":"2027-07-01"},{"$f":"'Timeline&Flags'!FF6","v":"2027-08-01"},{"$f":"'Timeline&Flags'!FG6","v":"2027-09-01"},{"$f":"'Timeline&Flags'!FH6","v":"2027-10-01"},{"$f":"'Timeline&Flags'!FI6","v":"2027-11-01"},{"$f":"'Timeline&Flags'!FJ6","v":"2027-12-01"},{"$f":"'Timeline&Flags'!FK6","v":"2028-01-01"},{"$f":"'Timeline&Flags'!FL6","v":"2028-02-01"},{"$f":"'Timeline&Flags'!FM6","v":"2028-03-01"},{"$f":"'Timeline&Flags'!FN6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!FO6","v":"2028-05-01"},{"$f":"'Timeline&Flags'!FP6","v":"2028-06-01"},{"$f":"'Timeline&Flags'!FQ6","v":"2028-07-01"},{"$f":"'Timeline&Flags'!FR6","v":"2028-08-01"},{"$f":"'Timeline&Flags'!FS6","v":"2028-09-01"},{"$f":"'Timeline&Flags'!FT6","v":"2028-10-01"},{"$f":"'Timeline&Flags'!FU6","v":"2028-11-01"},{"$f":"'Timeline&Flags'!FV6","v":"2028-12-01"},{"$f":"'Timeline&Flags'!FW6","v":"2029-01-01"},{"$f":"'Timeline&Flags'!FX6","v":"2029-02-01"},{"$f":"'Timeline&Flags'!FY6","v":"2029-03-01"},{"$f":"'Timeline&Flags'!FZ6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!GA6","v":"2029-05-01"},{"$f":"'Timeline&Flags'!GB6","v":"2029-06-01"},{"$f":"'Timeline&Flags'!GC6","v":"2029-07-01"},{"$f":"'Timeline&Flags'!GD6","v":"2029-08-01"},{"$f":"'Timeline&Flags'!GE6","v":"2029-09-01"},{"$f":"'Timeline&Flags'!GF6","v":"2029-10-01"},{"$f":"'Timeline&Flags'!GG6","v":"2029-11-01"},{"$f":"'Timeline&Flags'!GH6","v":"2029-12-01"},{"$f":"'Timeline&Flags'!GI6","v":"2030-01-01"},{"$f":"'Timeline&Flags'!GJ6","v":"2030-02-01"},{"$f":"'Timeline&Flags'!GK6","v":"2030-03-01"},{"$f":"'Timeline&Flags'!GL6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!GM6","v":"2030-05-01"},{"$f":"'Timeline&Flags'!GN6","v":"2030-06-01"},{"$f":"'Timeline&Flags'!GO6","v":"2030-07-01"},{"$f":"'Timeline&Flags'!GP6","v":"2030-08-01"},{"$f":"'Timeline&Flags'!GQ6","v":"2030-09-01"},{"$f":"'Timeline&Flags'!GR6","v":"2030-10-01"},{"$f":"'Timeline&Flags'!GS6","v":"2030-11-01"},{"$f":"'Timeline&Flags'!GT6","v":"2030-12-01"},{"$f":"'Timeline&Flags'!GU6","v":"2031-01-01"},{"$f":"'Timeline&Flags'!GV6","v":"2031-02-01"},{"$f":"'Timeline&Flags'!GW6","v":"2031-03-01"},{"$f":"'Timeline&Flags'!GX6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!GY6","v":"2031-05-01"},{"$f":"'Timeline&Flags'!GZ6","v":"2031-06-01"},{"$f":"'Timeline&Flags'!HA6","v":"2031-07-01"},{"$f":"'Timeline&Flags'!HB6","v":"2031-08-01"},{"$f":"'Timeline&Flags'!HC6","v":"2031-09-01"},{"$f":"'Timeline&Flags'!HD6","v":"2031-10-01"},{"$f":"'Timeline&Flags'!HE6","v":"2031-11-01"},{"$f":"'Timeline&Flags'!HF6","v":"2031-12-01"},{"$f":"'Timeline&Flags'!HG6","v":"2032-01-01"},{"$f":"'Timeline&Flags'!HH6","v":"2032-02-01"},{"$f":"'Timeline&Flags'!HI6","v":"2032-03-01"},{"$f":"'Timeline&Flags'!HJ6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!HK6","v":"2032-05-01"},{"$f":"'Timeline&Flags'!HL6","v":"2032-06-01"},{"$f":"'Timeline&Flags'!HM6","v":"2032-07-01"},{"$f":"'Timeline&Flags'!HN6","v":"2032-08-01"},{"$f":"'Timeline&Flags'!HO6","v":"2032-09-01"},{"$f":"'Timeline&Flags'!HP6","v":"2032-10-01"},{"$f":"'Timeline&Flags'!HQ6","v":"2032-11-01"},{"$f":"'Timeline&Flags'!HR6","v":"2032-12-01"},{"$f":"'Timeline&Flags'!HS6","v":"2033-01-01"},{"$f":"'Timeline&Flags'!HT6","v":"2033-02-01"},{"$f":"'Timeline&Flags'!HU6","v":"2033-03-01"},{"$f":"'Timeline&Flags'!HV6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!HW6","v":"2033-05-01"},{"$f":"'Timeline&Flags'!HX6","v":"2033-06-01"},{"$f":"'Timeline&Flags'!HY6","v":"2033-07-01"},{"$f":"'Timeline&Flags'!HZ6","v":"2033-08-01"},{"$f":"'Timeline&Flags'!IA6","v":"2033-09-01"},{"$f":"'Timeline&Flags'!IB6","v":"2033-10-01"},{"$f":"'Timeline&Flags'!IC6","v":"2033-11-01"},{"$f":"'Timeline&Flags'!ID6","v":"2033-12-01"},{"$f":"'Timeline&Flags'!IE6","v":"2034-01-01"},{"$f":"'Timeline&Flags'!IF6","v":"2034-02-01"},{"$f":"'Timeline&Flags'!IG6","v":"2034-03-01"},{"$f":"'Timeline&Flags'!IH6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!II6","v":"2034-05-01"},{"$f":"'Timeline&Flags'!IJ6","v":"2034-06-01"},{"$f":"'Timeline&Flags'!IK6","v":"2034-07-01"},{"$f":"'Timeline&Flags'!IL6","v":"2034-08-01"},{"$f":"'Timeline&Flags'!IM6","v":"2034-09-01"},{"$f":"'Timeline&Flags'!IN6","v":"2034-10-01"},{"$f":"'Timeline&Flags'!IO6","v":"2034-11-01"},{"$f":"'Timeline&Flags'!IP6","v":"2034-12-01"},{"$f":"'Timeline&Flags'!IQ6","v":"2035-01-01"},{"$f":"'Timeline&Flags'!IR6","v":"2035-02-01"},{"$f":"'Timeline&Flags'!IS6","v":"2035-03-01"},{"$f":"'Timeline&Flags'!IT6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!IU6","v":"2035-05-01"},{"$f":"'Timeline&Flags'!IV6","v":"2035-06-01"},{"$f":"'Timeline&Flags'!IW6","v":"2035-07-01"},{"$f":"'Timeline&Flags'!IX6","v":"2035-08-01"},{"$f":"'Timeline&Flags'!IY6","v":"2035-09-01"},{"$f":"'Timeline&Flags'!IZ6","v":"2035-10-01"},{"$f":"'Timeline&Flags'!JA6","v":"2035-11-01"},{"$f":"'Timeline&Flags'!JB6","v":"2035-12-01"},{"$f":"'Timeline&Flags'!JC6","v":"2036-01-01"},{"$f":"'Timeline&Flags'!JD6","v":"2036-02-01"},{"$f":"'Timeline&Flags'!JE6","v":"2036-03-01"},{"$f":"'Timeline&Flags'!JF6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!JG6","v":"2036-05-01"},{"$f":"'Timeline&Flags'!JH6","v":"2036-06-01"},{"$f":"'Timeline&Flags'!JI6","v":"2036-07-01"},{"$f":"'Timeline&Flags'!JJ6","v":"2036-08-01"},{"$f":"'Timeline&Flags'!JK6","v":"2036-09-01"},{"$f":"'Timeline&Flags'!JL6","v":"2036-10-01"},{"$f":"'Timeline&Flags'!JM6","v":"2036-11-01"},{"$f":"'Timeline&Flags'!JN6","v":"2036-12-01"},{"$f":"'Timeline&Flags'!JO6","v":"2037-01-01"},{"$f":"'Timeline&Flags'!JP6","v":"2037-02-01"},{"$f":"'Timeline&Flags'!JQ6","v":"2037-03-01"},{"$f":"'Timeline&Flags'!JR6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!JS6","v":"2037-05-01"},{"$f":"'Timeline&Flags'!JT6","v":"2037-06-01"},{"$f":"'Timeline&Flags'!JU6","v":"2037-07-01"},{"$f":"'Timeline&Flags'!JV6","v":"2037-08-01"},{"$f":"'Timeline&Flags'!JW6","v":"2037-09-01"},{"$f":"'Timeline&Flags'!JX6","v":"2037-10-01"},{"$f":"'Timeline&Flags'!JY6","v":"2037-11-01"},{"$f":"'Timeline&Flags'!JZ6","v":"2037-12-01"},{"$f":"'Timeline&Flags'!KA6","v":"2038-01-01"},{"$f":"'Timeline&Flags'!KB6","v":"2038-02-01"},{"$f":"'Timeline&Flags'!KC6","v":"2038-03-01"},{"$f":"'Timeline&Flags'!KD6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!KE6","v":"2038-05-01"},{"$f":"'Timeline&Flags'!KF6","v":"2038-06-01"},{"$f":"'Timeline&Flags'!KG6","v":"2038-07-01"},{"$f":"'Timeline&Flags'!KH6","v":"2038-08-01"},{"$f":"'Timeline&Flags'!KI6","v":"2038-09-01"},{"$f":"'Timeline&Flags'!KJ6","v":"2038-10-01"},{"$f":"'Timeline&Flags'!KK6","v":"2038-11-01"},{"$f":"'Timeline&Flags'!KL6","v":"2038-12-01"},{"$f":"'Timeline&Flags'!KM6","v":"2039-01-01"},{"$f":"'Timeline&Flags'!KN6","v":"2039-02-01"},{"$f":"'Timeline&Flags'!KO6","v":"2039-03-01"},{"$f":"'Timeline&Flags'!KP6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!KQ6","v":"2039-05-01"},{"$f":"'Timeline&Flags'!KR6","v":"2039-06-01"},{"$f":"'Timeline&Flags'!KS6","v":"2039-07-01"},{"$f":"'Timeline&Flags'!KT6","v":"2039-08-01"},{"$f":"'Timeline&Flags'!KU6","v":"2039-09-01"},{"$f":"'Timeline&Flags'!KV6","v":"2039-10-01"},{"$f":"'Timeline&Flags'!KW6","v":"2039-11-01"},{"$f":"'Timeline&Flags'!KX6","v":"2039-12-01"},{"$f":"'Timeline&Flags'!KY6","v":"2040-01-01"},{"$f":"'Timeline&Flags'!KZ6","v":"2040-02-01"},{"$f":"'Timeline&Flags'!LA6","v":"2040-03-01"},{"$f":"'Timeline&Flags'!LB6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!LC6","v":"2040-05-01"},{"$f":"'Timeline&Flags'!LD6","v":"2040-06-01"},{"$f":"'Timeline&Flags'!LE6","v":"2040-07-01"},{"$f":"'Timeline&Flags'!LF6","v":"2040-08-01"},{"$f":"'Timeline&Flags'!LG6","v":"2040-09-01"},{"$f":"'Timeline&Flags'!LH6","v":"2040-10-01"},{"$f":"'Timeline&Flags'!LI6","v":"2040-11-01"},{"$f":"'Timeline&Flags'!LJ6","v":"2040-12-01"},{"$f":"'Timeline&Flags'!LK6","v":"2041-01-01"},{"$f":"'Timeline&Flags'!LL6","v":"2041-02-01"},{"$f":"'Timeline&Flags'!LM6","v":"2041-03-01"},{"$f":"'Timeline&Flags'!LN6","v":"2041-04-01"},{"$f":"'Timeline&Flags'!LO6","v":"2041-05-01"},{"$f":"'Timeline&Flags'!LP6","v":"2041-06-01"},{"$f":"'Timeline&Flags'!LQ6","v":"2041-07-01"},{"$f":"'Timeline&Flags'!LR6","v":"2041-08-01"},{"$f":"'Timeline&Flags'!LS6","v":"2041-09-01"},{"$f":"'Timeline&Flags'!LT6","v":"2041-10-01"},{"$f":"'Timeline&Flags'!LU6","v":"2041-11-01"},{"$f":"'Timeline&Flags'!LV6","v":"2041-12-01"},{"$f":"'Timeline&Flags'!LW6","v":"2042-01-01"},{"$f":"'Timeline&Flags'!LX6","v":"2042-02-01"},{"$f":"'Timeline&Flags'!LY6","v":"2042-03-01"},{"$f":"'Timeline&Flags'!LZ6","v":"2042-04-01"},{"$f":"'Timeline&Flags'!MA6","v":"2042-05-01"},{"$f":"'Timeline&Flags'!MB6","v":"2042-06-01"},{"$f":"'Timeline&Flags'!MC6","v":"2042-07-01"},{"$f":"'Timeline&Flags'!MD6","v":"2042-08-01"},{"$f":"'Timeline&Flags'!ME6","v":"2042-09-01"},{"$f":"'Timeline&Flags'!MF6","v":"2042-10-01"},{"$f":"'Timeline&Flags'!MG6","v":"2042-11-01"},{"$f":"'Timeline&Flags'!MH6","v":"2042-12-01"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E7","v":"End date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!T7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!U7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!V7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!W7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!X7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!Y7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!Z7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!AA7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!AB7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!AC7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!AD7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!AE7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!AF7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!AG7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!AH7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!AI7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!AJ7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!AK7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!AL7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!AM7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!AN7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!AO7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!AP7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!AQ7","v":"2042-03-31"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU7","v":"2018-01-31"},{"$f":"'Timeline&Flags'!AV7","v":"2018-02-28"},{"$f":"'Timeline&Flags'!AW7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!AX7","v":"2018-04-30"},{"$f":"'Timeline&Flags'!AY7","v":"2018-05-31"},{"$f":"'Timeline&Flags'!AZ7","v":"2018-06-30"},{"$f":"'Timeline&Flags'!BA7","v":"2018-07-31"},{"$f":"'Timeline&Flags'!BB7","v":"2018-08-31"},{"$f":"'Timeline&Flags'!BC7","v":"2018-09-30"},{"$f":"'Timeline&Flags'!BD7","v":"2018-10-31"},{"$f":"'Timeline&Flags'!BE7","v":"2018-11-30"},{"$f":"'Timeline&Flags'!BF7","v":"2018-12-31"},{"$f":"'Timeline&Flags'!BG7","v":"2019-01-31"},{"$f":"'Timeline&Flags'!BH7","v":"2019-02-28"},{"$f":"'Timeline&Flags'!BI7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!BJ7","v":"2019-04-30"},{"$f":"'Timeline&Flags'!BK7","v":"2019-05-31"},{"$f":"'Timeline&Flags'!BL7","v":"2019-06-30"},{"$f":"'Timeline&Flags'!BM7","v":"2019-07-31"},{"$f":"'Timeline&Flags'!BN7","v":"2019-08-31"},{"$f":"'Timeline&Flags'!BO7","v":"2019-09-30"},{"$f":"'Timeline&Flags'!BP7","v":"2019-10-31"},{"$f":"'Timeline&Flags'!BQ7","v":"2019-11-30"},{"$f":"'Timeline&Flags'!BR7","v":"2019-12-31"},{"$f":"'Timeline&Flags'!BS7","v":"2020-01-31"},{"$f":"'Timeline&Flags'!BT7","v":"2020-02-29"},{"$f":"'Timeline&Flags'!BU7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!BV7","v":"2020-04-30"},{"$f":"'Timeline&Flags'!BW7","v":"2020-05-31"},{"$f":"'Timeline&Flags'!BX7","v":"2020-06-30"},{"$f":"'Timeline&Flags'!BY7","v":"2020-07-31"},{"$f":"'Timeline&Flags'!BZ7","v":"2020-08-31"},{"$f":"'Timeline&Flags'!CA7","v":"2020-09-30"},{"$f":"'Timeline&Flags'!CB7","v":"2020-10-31"},{"$f":"'Timeline&Flags'!CC7","v":"2020-11-30"},{"$f":"'Timeline&Flags'!CD7","v":"2020-12-31"},{"$f":"'Timeline&Flags'!CE7","v":"2021-01-31"},{"$f":"'Timeline&Flags'!CF7","v":"2021-02-28"},{"$f":"'Timeline&Flags'!CG7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!CH7","v":"2021-04-30"},{"$f":"'Timeline&Flags'!CI7","v":"2021-05-31"},{"$f":"'Timeline&Flags'!CJ7","v":"2021-06-30"},{"$f":"'Timeline&Flags'!CK7","v":"2021-07-31"},{"$f":"'Timeline&Flags'!CL7","v":"2021-08-31"},{"$f":"'Timeline&Flags'!CM7","v":"2021-09-30"},{"$f":"'Timeline&Flags'!CN7","v":"2021-10-31"},{"$f":"'Timeline&Flags'!CO7","v":"2021-11-30"},{"$f":"'Timeline&Flags'!CP7","v":"2021-12-31"},{"$f":"'Timeline&Flags'!CQ7","v":"2022-01-31"},{"$f":"'Timeline&Flags'!CR7","v":"2022-02-28"},{"$f":"'Timeline&Flags'!CS7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!CT7","v":"2022-04-30"},{"$f":"'Timeline&Flags'!CU7","v":"2022-05-31"},{"$f":"'Timeline&Flags'!CV7","v":"2022-06-30"},{"$f":"'Timeline&Flags'!CW7","v":"2022-07-31"},{"$f":"'Timeline&Flags'!CX7","v":"2022-08-31"},{"$f":"'Timeline&Flags'!CY7","v":"2022-09-30"},{"$f":"'Timeline&Flags'!CZ7","v":"2022-10-31"},{"$f":"'Timeline&Flags'!DA7","v":"2022-11-30"},{"$f":"'Timeline&Flags'!DB7","v":"2022-12-31"},{"$f":"'Timeline&Flags'!DC7","v":"2023-01-31"},{"$f":"'Timeline&Flags'!DD7","v":"2023-02-28"},{"$f":"'Timeline&Flags'!DE7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!DF7","v":"2023-04-30"},{"$f":"'Timeline&Flags'!DG7","v":"2023-05-31"},{"$f":"'Timeline&Flags'!DH7","v":"2023-06-30"},{"$f":"'Timeline&Flags'!DI7","v":"2023-07-31"},{"$f":"'Timeline&Flags'!DJ7","v":"2023-08-31"},{"$f":"'Timeline&Flags'!DK7","v":"2023-09-30"},{"$f":"'Timeline&Flags'!DL7","v":"2023-10-31"},{"$f":"'Timeline&Flags'!DM7","v":"2023-11-30"},{"$f":"'Timeline&Flags'!DN7","v":"2023-12-31"},{"$f":"'Timeline&Flags'!DO7","v":"2024-01-31"},{"$f":"'Timeline&Flags'!DP7","v":"2024-02-29"},{"$f":"'Timeline&Flags'!DQ7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!DR7","v":"2024-04-30"},{"$f":"'Timeline&Flags'!DS7","v":"2024-05-31"},{"$f":"'Timeline&Flags'!DT7","v":"2024-06-30"},{"$f":"'Timeline&Flags'!DU7","v":"2024-07-31"},{"$f":"'Timeline&Flags'!DV7","v":"2024-08-31"},{"$f":"'Timeline&Flags'!DW7","v":"2024-09-30"},{"$f":"'Timeline&Flags'!DX7","v":"2024-10-31"},{"$f":"'Timeline&Flags'!DY7","v":"2024-11-30"},{"$f":"'Timeline&Flags'!DZ7","v":"2024-12-31"},{"$f":"'Timeline&Flags'!EA7","v":"2025-01-31"},{"$f":"'Timeline&Flags'!EB7","v":"2025-02-28"},{"$f":"'Timeline&Flags'!EC7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!ED7","v":"2025-04-30"},{"$f":"'Timeline&Flags'!EE7","v":"2025-05-31"},{"$f":"'Timeline&Flags'!EF7","v":"2025-06-30"},{"$f":"'Timeline&Flags'!EG7","v":"2025-07-31"},{"$f":"'Timeline&Flags'!EH7","v":"2025-08-31"},{"$f":"'Timeline&Flags'!EI7","v":"2025-09-30"},{"$f":"'Timeline&Flags'!EJ7","v":"2025-10-31"},{"$f":"'Timeline&Flags'!EK7","v":"2025-11-30"},{"$f":"'Timeline&Flags'!EL7","v":"2025-12-31"},{"$f":"'Timeline&Flags'!EM7","v":"2026-01-31"},{"$f":"'Timeline&Flags'!EN7","v":"2026-02-28"},{"$f":"'Timeline&Flags'!EO7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!EP7","v":"2026-04-30"},{"$f":"'Timeline&Flags'!EQ7","v":"2026-05-31"},{"$f":"'Timeline&Flags'!ER7","v":"2026-06-30"},{"$f":"'Timeline&Flags'!ES7","v":"2026-07-31"},{"$f":"'Timeline&Flags'!ET7","v":"2026-08-31"},{"$f":"'Timeline&Flags'!EU7","v":"2026-09-30"},{"$f":"'Timeline&Flags'!EV7","v":"2026-10-31"},{"$f":"'Timeline&Flags'!EW7","v":"2026-11-30"},{"$f":"'Timeline&Flags'!EX7","v":"2026-12-31"},{"$f":"'Timeline&Flags'!EY7","v":"2027-01-31"},{"$f":"'Timeline&Flags'!EZ7","v":"2027-02-28"},{"$f":"'Timeline&Flags'!FA7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!FB7","v":"2027-04-30"},{"$f":"'Timeline&Flags'!FC7","v":"2027-05-31"},{"$f":"'Timeline&Flags'!FD7","v":"2027-06-30"},{"$f":"'Timeline&Flags'!FE7","v":"2027-07-31"},{"$f":"'Timeline&Flags'!FF7","v":"2027-08-31"},{"$f":"'Timeline&Flags'!FG7","v":"2027-09-30"},{"$f":"'Timeline&Flags'!FH7","v":"2027-10-31"},{"$f":"'Timeline&Flags'!FI7","v":"2027-11-30"},{"$f":"'Timeline&Flags'!FJ7","v":"2027-12-31"},{"$f":"'Timeline&Flags'!FK7","v":"2028-01-31"},{"$f":"'Timeline&Flags'!FL7","v":"2028-02-29"},{"$f":"'Timeline&Flags'!FM7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!FN7","v":"2028-04-30"},{"$f":"'Timeline&Flags'!FO7","v":"2028-05-31"},{"$f":"'Timeline&Flags'!FP7","v":"2028-06-30"},{"$f":"'Timeline&Flags'!FQ7","v":"2028-07-31"},{"$f":"'Timeline&Flags'!FR7","v":"2028-08-31"},{"$f":"'Timeline&Flags'!FS7","v":"2028-09-30"},{"$f":"'Timeline&Flags'!FT7","v":"2028-10-31"},{"$f":"'Timeline&Flags'!FU7","v":"2028-11-30"},{"$f":"'Timeline&Flags'!FV7","v":"2028-12-31"},{"$f":"'Timeline&Flags'!FW7","v":"2029-01-31"},{"$f":"'Timeline&Flags'!FX7","v":"2029-02-28"},{"$f":"'Timeline&Flags'!FY7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!FZ7","v":"2029-04-30"},{"$f":"'Timeline&Flags'!GA7","v":"2029-05-31"},{"$f":"'Timeline&Flags'!GB7","v":"2029-06-30"},{"$f":"'Timeline&Flags'!GC7","v":"2029-07-31"},{"$f":"'Timeline&Flags'!GD7","v":"2029-08-31"},{"$f":"'Timeline&Flags'!GE7","v":"2029-09-30"},{"$f":"'Timeline&Flags'!GF7","v":"2029-10-31"},{"$f":"'Timeline&Flags'!GG7","v":"2029-11-30"},{"$f":"'Timeline&Flags'!GH7","v":"2029-12-31"},{"$f":"'Timeline&Flags'!GI7","v":"2030-01-31"},{"$f":"'Timeline&Flags'!GJ7","v":"2030-02-28"},{"$f":"'Timeline&Flags'!GK7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!GL7","v":"2030-04-30"},{"$f":"'Timeline&Flags'!GM7","v":"2030-05-31"},{"$f":"'Timeline&Flags'!GN7","v":"2030-06-30"},{"$f":"'Timeline&Flags'!GO7","v":"2030-07-31"},{"$f":"'Timeline&Flags'!GP7","v":"2030-08-31"},{"$f":"'Timeline&Flags'!GQ7","v":"2030-09-30"},{"$f":"'Timeline&Flags'!GR7","v":"2030-10-31"},{"$f":"'Timeline&Flags'!GS7","v":"2030-11-30"},{"$f":"'Timeline&Flags'!GT7","v":"2030-12-31"},{"$f":"'Timeline&Flags'!GU7","v":"2031-01-31"},{"$f":"'Timeline&Flags'!GV7","v":"2031-02-28"},{"$f":"'Timeline&Flags'!GW7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!GX7","v":"2031-04-30"},{"$f":"'Timeline&Flags'!GY7","v":"2031-05-31"},{"$f":"'Timeline&Flags'!GZ7","v":"2031-06-30"},{"$f":"'Timeline&Flags'!HA7","v":"2031-07-31"},{"$f":"'Timeline&Flags'!HB7","v":"2031-08-31"},{"$f":"'Timeline&Flags'!HC7","v":"2031-09-30"},{"$f":"'Timeline&Flags'!HD7","v":"2031-10-31"},{"$f":"'Timeline&Flags'!HE7","v":"2031-11-30"},{"$f":"'Timeline&Flags'!HF7","v":"2031-12-31"},{"$f":"'Timeline&Flags'!HG7","v":"2032-01-31"},{"$f":"'Timeline&Flags'!HH7","v":"2032-02-29"},{"$f":"'Timeline&Flags'!HI7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!HJ7","v":"2032-04-30"},{"$f":"'Timeline&Flags'!HK7","v":"2032-05-31"},{"$f":"'Timeline&Flags'!HL7","v":"2032-06-30"},{"$f":"'Timeline&Flags'!HM7","v":"2032-07-31"},{"$f":"'Timeline&Flags'!HN7","v":"2032-08-31"},{"$f":"'Timeline&Flags'!HO7","v":"2032-09-30"},{"$f":"'Timeline&Flags'!HP7","v":"2032-10-31"},{"$f":"'Timeline&Flags'!HQ7","v":"2032-11-30"},{"$f":"'Timeline&Flags'!HR7","v":"2032-12-31"},{"$f":"'Timeline&Flags'!HS7","v":"2033-01-31"},{"$f":"'Timeline&Flags'!HT7","v":"2033-02-28"},{"$f":"'Timeline&Flags'!HU7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!HV7","v":"2033-04-30"},{"$f":"'Timeline&Flags'!HW7","v":"2033-05-31"},{"$f":"'Timeline&Flags'!HX7","v":"2033-06-30"},{"$f":"'Timeline&Flags'!HY7","v":"2033-07-31"},{"$f":"'Timeline&Flags'!HZ7","v":"2033-08-31"},{"$f":"'Timeline&Flags'!IA7","v":"2033-09-30"},{"$f":"'Timeline&Flags'!IB7","v":"2033-10-31"},{"$f":"'Timeline&Flags'!IC7","v":"2033-11-30"},{"$f":"'Timeline&Flags'!ID7","v":"2033-12-31"},{"$f":"'Timeline&Flags'!IE7","v":"2034-01-31"},{"$f":"'Timeline&Flags'!IF7","v":"2034-02-28"},{"$f":"'Timeline&Flags'!IG7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!IH7","v":"2034-04-30"},{"$f":"'Timeline&Flags'!II7","v":"2034-05-31"},{"$f":"'Timeline&Flags'!IJ7","v":"2034-06-30"},{"$f":"'Timeline&Flags'!IK7","v":"2034-07-31"},{"$f":"'Timeline&Flags'!IL7","v":"2034-08-31"},{"$f":"'Timeline&Flags'!IM7","v":"2034-09-30"},{"$f":"'Timeline&Flags'!IN7","v":"2034-10-31"},{"$f":"'Timeline&Flags'!IO7","v":"2034-11-30"},{"$f":"'Timeline&Flags'!IP7","v":"2034-12-31"},{"$f":"'Timeline&Flags'!IQ7","v":"2035-01-31"},{"$f":"'Timeline&Flags'!IR7","v":"2035-02-28"},{"$f":"'Timeline&Flags'!IS7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!IT7","v":"2035-04-30"},{"$f":"'Timeline&Flags'!IU7","v":"2035-05-31"},{"$f":"'Timeline&Flags'!IV7","v":"2035-06-30"},{"$f":"'Timeline&Flags'!IW7","v":"2035-07-31"},{"$f":"'Timeline&Flags'!IX7","v":"2035-08-31"},{"$f":"'Timeline&Flags'!IY7","v":"2035-09-30"},{"$f":"'Timeline&Flags'!IZ7","v":"2035-10-31"},{"$f":"'Timeline&Flags'!JA7","v":"2035-11-30"},{"$f":"'Timeline&Flags'!JB7","v":"2035-12-31"},{"$f":"'Timeline&Flags'!JC7","v":"2036-01-31"},{"$f":"'Timeline&Flags'!JD7","v":"2036-02-29"},{"$f":"'Timeline&Flags'!JE7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!JF7","v":"2036-04-30"},{"$f":"'Timeline&Flags'!JG7","v":"2036-05-31"},{"$f":"'Timeline&Flags'!JH7","v":"2036-06-30"},{"$f":"'Timeline&Flags'!JI7","v":"2036-07-31"},{"$f":"'Timeline&Flags'!JJ7","v":"2036-08-31"},{"$f":"'Timeline&Flags'!JK7","v":"2036-09-30"},{"$f":"'Timeline&Flags'!JL7","v":"2036-10-31"},{"$f":"'Timeline&Flags'!JM7","v":"2036-11-30"},{"$f":"'Timeline&Flags'!JN7","v":"2036-12-31"},{"$f":"'Timeline&Flags'!JO7","v":"2037-01-31"},{"$f":"'Timeline&Flags'!JP7","v":"2037-02-28"},{"$f":"'Timeline&Flags'!JQ7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!JR7","v":"2037-04-30"},{"$f":"'Timeline&Flags'!JS7","v":"2037-05-31"},{"$f":"'Timeline&Flags'!JT7","v":"2037-06-30"},{"$f":"'Timeline&Flags'!JU7","v":"2037-07-31"},{"$f":"'Timeline&Flags'!JV7","v":"2037-08-31"},{"$f":"'Timeline&Flags'!JW7","v":"2037-09-30"},{"$f":"'Timeline&Flags'!JX7","v":"2037-10-31"},{"$f":"'Timeline&Flags'!JY7","v":"2037-11-30"},{"$f":"'Timeline&Flags'!JZ7","v":"2037-12-31"},{"$f":"'Timeline&Flags'!KA7","v":"2038-01-31"},{"$f":"'Timeline&Flags'!KB7","v":"2038-02-28"},{"$f":"'Timeline&Flags'!KC7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!KD7","v":"2038-04-30"},{"$f":"'Timeline&Flags'!KE7","v":"2038-05-31"},{"$f":"'Timeline&Flags'!KF7","v":"2038-06-30"},{"$f":"'Timeline&Flags'!KG7","v":"2038-07-31"},{"$f":"'Timeline&Flags'!KH7","v":"2038-08-31"},{"$f":"'Timeline&Flags'!KI7","v":"2038-09-30"},{"$f":"'Timeline&Flags'!KJ7","v":"2038-10-31"},{"$f":"'Timeline&Flags'!KK7","v":"2038-11-30"},{"$f":"'Timeline&Flags'!KL7","v":"2038-12-31"},{"$f":"'Timeline&Flags'!KM7","v":"2039-01-31"},{"$f":"'Timeline&Flags'!KN7","v":"2039-02-28"},{"$f":"'Timeline&Flags'!KO7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!KP7","v":"2039-04-30"},{"$f":"'Timeline&Flags'!KQ7","v":"2039-05-31"},{"$f":"'Timeline&Flags'!KR7","v":"2039-06-30"},{"$f":"'Timeline&Flags'!KS7","v":"2039-07-31"},{"$f":"'Timeline&Flags'!KT7","v":"2039-08-31"},{"$f":"'Timeline&Flags'!KU7","v":"2039-09-30"},{"$f":"'Timeline&Flags'!KV7","v":"2039-10-31"},{"$f":"'Timeline&Flags'!KW7","v":"2039-11-30"},{"$f":"'Timeline&Flags'!KX7","v":"2039-12-31"},{"$f":"'Timeline&Flags'!KY7","v":"2040-01-31"},{"$f":"'Timeline&Flags'!KZ7","v":"2040-02-29"},{"$f":"'Timeline&Flags'!LA7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!LB7","v":"2040-04-30"},{"$f":"'Timeline&Flags'!LC7","v":"2040-05-31"},{"$f":"'Timeline&Flags'!LD7","v":"2040-06-30"},{"$f":"'Timeline&Flags'!LE7","v":"2040-07-31"},{"$f":"'Timeline&Flags'!LF7","v":"2040-08-31"},{"$f":"'Timeline&Flags'!LG7","v":"2040-09-30"},{"$f":"'Timeline&Flags'!LH7","v":"2040-10-31"},{"$f":"'Timeline&Flags'!LI7","v":"2040-11-30"},{"$f":"'Timeline&Flags'!LJ7","v":"2040-12-31"},{"$f":"'Timeline&Flags'!LK7","v":"2041-01-31"},{"$f":"'Timeline&Flags'!LL7","v":"2041-02-28"},{"$f":"'Timeline&Flags'!LM7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!LN7","v":"2041-04-30"},{"$f":"'Timeline&Flags'!LO7","v":"2041-05-31"},{"$f":"'Timeline&Flags'!LP7","v":"2041-06-30"},{"$f":"'Timeline&Flags'!LQ7","v":"2041-07-31"},{"$f":"'Timeline&Flags'!LR7","v":"2041-08-31"},{"$f":"'Timeline&Flags'!LS7","v":"2041-09-30"},{"$f":"'Timeline&Flags'!LT7","v":"2041-10-31"},{"$f":"'Timeline&Flags'!LU7","v":"2041-11-30"},{"$f":"'Timeline&Flags'!LV7","v":"2041-12-31"},{"$f":"'Timeline&Flags'!LW7","v":"2042-01-31"},{"$f":"'Timeline&Flags'!LX7","v":"2042-02-28"},{"$f":"'Timeline&Flags'!LY7","v":"2042-03-31"},{"$f":"'Timeline&Flags'!LZ7","v":"2042-04-30"},{"$f":"'Timeline&Flags'!MA7","v":"2042-05-31"},{"$f":"'Timeline&Flags'!MB7","v":"2042-06-30"},{"$f":"'Timeline&Flags'!MC7","v":"2042-07-31"},{"$f":"'Timeline&Flags'!MD7","v":"2042-08-31"},{"$f":"'Timeline&Flags'!ME7","v":"2042-09-30"},{"$f":"'Timeline&Flags'!MF7","v":"2042-10-31"},{"$f":"'Timeline&Flags'!MG7","v":"2042-11-30"},{"$f":"'Timeline&Flags'!MH7","v":"2042-12-31"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E8","v":"Summary period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S8","v":1},{"$f":"'Timeline&Flags'!T8","v":2},{"$f":"'Timeline&Flags'!U8","v":3},{"$f":"'Timeline&Flags'!V8","v":4},{"$f":"'Timeline&Flags'!W8","v":5},{"$f":"'Timeline&Flags'!X8","v":6},{"$f":"'Timeline&Flags'!Y8","v":7},{"$f":"'Timeline&Flags'!Z8","v":8},{"$f":"'Timeline&Flags'!AA8","v":9},{"$f":"'Timeline&Flags'!AB8","v":10},{"$f":"'Timeline&Flags'!AC8","v":11},{"$f":"'Timeline&Flags'!AD8","v":12},{"$f":"'Timeline&Flags'!AE8","v":13},{"$f":"'Timeline&Flags'!AF8","v":14},{"$f":"'Timeline&Flags'!AG8","v":15},{"$f":"'Timeline&Flags'!AH8","v":16},{"$f":"'Timeline&Flags'!AI8","v":17},{"$f":"'Timeline&Flags'!AJ8","v":18},{"$f":"'Timeline&Flags'!AK8","v":19},{"$f":"'Timeline&Flags'!AL8","v":20},{"$f":"'Timeline&Flags'!AM8","v":21},{"$f":"'Timeline&Flags'!AN8","v":22},{"$f":"'Timeline&Flags'!AO8","v":23},{"$f":"'Timeline&Flags'!AP8","v":24},{"$f":"'Timeline&Flags'!AQ8","v":25},{"$nulls":3},{"$f":"'Timeline&Flags'!AU8","v":1},{"$f":"'Timeline&Flags'!AV8","v":1},{"$f":"'Timeline&Flags'!AW8","v":1},{"$f":"'Timeline&Flags'!AX8","v":2},{"$f":"'Timeline&Flags'!AY8","v":2},{"$f":"'Timeline&Flags'!AZ8","v":2},{"$f":"'Timeline&Flags'!BA8","v":2},{"$f":"'Timeline&Flags'!BB8","v":2},{"$f":"'Timeline&Flags'!BC8","v":2},{"$f":"'Timeline&Flags'!BD8","v":2},{"$f":"'Timeline&Flags'!BE8","v":2},{"$f":"'Timeline&Flags'!BF8","v":2},{"$f":"'Timeline&Flags'!BG8","v":2},{"$f":"'Timeline&Flags'!BH8","v":2},{"$f":"'Timeline&Flags'!BI8","v":2},{"$f":"'Timeline&Flags'!BJ8","v":3},{"$f":"'Timeline&Flags'!BK8","v":3},{"$f":"'Timeline&Flags'!BL8","v":3},{"$f":"'Timeline&Flags'!BM8","v":3},{"$f":"'Timeline&Flags'!BN8","v":3},{"$f":"'Timeline&Flags'!BO8","v":3},{"$f":"'Timeline&Flags'!BP8","v":3},{"$f":"'Timeline&Flags'!BQ8","v":3},{"$f":"'Timeline&Flags'!BR8","v":3},{"$f":"'Timeline&Flags'!BS8","v":3},{"$f":"'Timeline&Flags'!BT8","v":3},{"$f":"'Timeline&Flags'!BU8","v":3},{"$f":"'Timeline&Flags'!BV8","v":4},{"$f":"'Timeline&Flags'!BW8","v":4},{"$f":"'Timeline&Flags'!BX8","v":4},{"$f":"'Timeline&Flags'!BY8","v":4},{"$f":"'Timeline&Flags'!BZ8","v":4},{"$f":"'Timeline&Flags'!CA8","v":4},{"$f":"'Timeline&Flags'!CB8","v":4},{"$f":"'Timeline&Flags'!CC8","v":4},{"$f":"'Timeline&Flags'!CD8","v":4},{"$f":"'Timeline&Flags'!CE8","v":4},{"$f":"'Timeline&Flags'!CF8","v":4},{"$f":"'Timeline&Flags'!CG8","v":4},{"$f":"'Timeline&Flags'!CH8","v":5},{"$f":"'Timeline&Flags'!CI8","v":5},{"$f":"'Timeline&Flags'!CJ8","v":5},{"$f":"'Timeline&Flags'!CK8","v":5},{"$f":"'Timeline&Flags'!CL8","v":5},{"$f":"'Timeline&Flags'!CM8","v":5},{"$f":"'Timeline&Flags'!CN8","v":5},{"$f":"'Timeline&Flags'!CO8","v":5},{"$f":"'Timeline&Flags'!CP8","v":5},{"$f":"'Timeline&Flags'!CQ8","v":5},{"$f":"'Timeline&Flags'!CR8","v":5},{"$f":"'Timeline&Flags'!CS8","v":5},{"$f":"'Timeline&Flags'!CT8","v":6},{"$f":"'Timeline&Flags'!CU8","v":6},{"$f":"'Timeline&Flags'!CV8","v":6},{"$f":"'Timeline&Flags'!CW8","v":6},{"$f":"'Timeline&Flags'!CX8","v":6},{"$f":"'Timeline&Flags'!CY8","v":6},{"$f":"'Timeline&Flags'!CZ8","v":6},{"$f":"'Timeline&Flags'!DA8","v":6},{"$f":"'Timeline&Flags'!DB8","v":6},{"$f":"'Timeline&Flags'!DC8","v":6},{"$f":"'Timeline&Flags'!DD8","v":6},{"$f":"'Timeline&Flags'!DE8","v":6},{"$f":"'Timeline&Flags'!DF8","v":7},{"$f":"'Timeline&Flags'!DG8","v":7},{"$f":"'Timeline&Flags'!DH8","v":7},{"$f":"'Timeline&Flags'!DI8","v":7},{"$f":"'Timeline&Flags'!DJ8","v":7},{"$f":"'Timeline&Flags'!DK8","v":7},{"$f":"'Timeline&Flags'!DL8","v":7},{"$f":"'Timeline&Flags'!DM8","v":7},{"$f":"'Timeline&Flags'!DN8","v":7},{"$f":"'Timeline&Flags'!DO8","v":7},{"$f":"'Timeline&Flags'!DP8","v":7},{"$f":"'Timeline&Flags'!DQ8","v":7},{"$f":"'Timeline&Flags'!DR8","v":8},{"$f":"'Timeline&Flags'!DS8","v":8},{"$f":"'Timeline&Flags'!DT8","v":8},{"$f":"'Timeline&Flags'!DU8","v":8},{"$f":"'Timeline&Flags'!DV8","v":8},{"$f":"'Timeline&Flags'!DW8","v":8},{"$f":"'Timeline&Flags'!DX8","v":8},{"$f":"'Timeline&Flags'!DY8","v":8},{"$f":"'Timeline&Flags'!DZ8","v":8},{"$f":"'Timeline&Flags'!EA8","v":8},{"$f":"'Timeline&Flags'!EB8","v":8},{"$f":"'Timeline&Flags'!EC8","v":8},{"$f":"'Timeline&Flags'!ED8","v":9},{"$f":"'Timeline&Flags'!EE8","v":9},{"$f":"'Timeline&Flags'!EF8","v":9},{"$f":"'Timeline&Flags'!EG8","v":9},{"$f":"'Timeline&Flags'!EH8","v":9},{"$f":"'Timeline&Flags'!EI8","v":9},{"$f":"'Timeline&Flags'!EJ8","v":9},{"$f":"'Timeline&Flags'!EK8","v":9},{"$f":"'Timeline&Flags'!EL8","v":9},{"$f":"'Timeline&Flags'!EM8","v":9},{"$f":"'Timeline&Flags'!EN8","v":9},{"$f":"'Timeline&Flags'!EO8","v":9},{"$f":"'Timeline&Flags'!EP8","v":10},{"$f":"'Timeline&Flags'!EQ8","v":10},{"$f":"'Timeline&Flags'!ER8","v":10},{"$f":"'Timeline&Flags'!ES8","v":10},{"$f":"'Timeline&Flags'!ET8","v":10},{"$f":"'Timeline&Flags'!EU8","v":10},{"$f":"'Timeline&Flags'!EV8","v":10},{"$f":"'Timeline&Flags'!EW8","v":10},{"$f":"'Timeline&Flags'!EX8","v":10},{"$f":"'Timeline&Flags'!EY8","v":10},{"$f":"'Timeline&Flags'!EZ8","v":10},{"$f":"'Timeline&Flags'!FA8","v":10},{"$f":"'Timeline&Flags'!FB8","v":11},{"$f":"'Timeline&Flags'!FC8","v":11},{"$f":"'Timeline&Flags'!FD8","v":11},{"$f":"'Timeline&Flags'!FE8","v":11},{"$f":"'Timeline&Flags'!FF8","v":11},{"$f":"'Timeline&Flags'!FG8","v":11},{"$f":"'Timeline&Flags'!FH8","v":11},{"$f":"'Timeline&Flags'!FI8","v":11},{"$f":"'Timeline&Flags'!FJ8","v":11},{"$f":"'Timeline&Flags'!FK8","v":11},{"$f":"'Timeline&Flags'!FL8","v":11},{"$f":"'Timeline&Flags'!FM8","v":11},{"$f":"'Timeline&Flags'!FN8","v":12},{"$f":"'Timeline&Flags'!FO8","v":12},{"$f":"'Timeline&Flags'!FP8","v":12},{"$f":"'Timeline&Flags'!FQ8","v":12},{"$f":"'Timeline&Flags'!FR8","v":12},{"$f":"'Timeline&Flags'!FS8","v":12},{"$f":"'Timeline&Flags'!FT8","v":12},{"$f":"'Timeline&Flags'!FU8","v":12},{"$f":"'Timeline&Flags'!FV8","v":12},{"$f":"'Timeline&Flags'!FW8","v":12},{"$f":"'Timeline&Flags'!FX8","v":12},{"$f":"'Timeline&Flags'!FY8","v":12},{"$f":"'Timeline&Flags'!FZ8","v":13},{"$f":"'Timeline&Flags'!GA8","v":13},{"$f":"'Timeline&Flags'!GB8","v":13},{"$f":"'Timeline&Flags'!GC8","v":13},{"$f":"'Timeline&Flags'!GD8","v":13},{"$f":"'Timeline&Flags'!GE8","v":13},{"$f":"'Timeline&Flags'!GF8","v":13},{"$f":"'Timeline&Flags'!GG8","v":13},{"$f":"'Timeline&Flags'!GH8","v":13},{"$f":"'Timeline&Flags'!GI8","v":13},{"$f":"'Timeline&Flags'!GJ8","v":13},{"$f":"'Timeline&Flags'!GK8","v":13},{"$f":"'Timeline&Flags'!GL8","v":14},{"$f":"'Timeline&Flags'!GM8","v":14},{"$f":"'Timeline&Flags'!GN8","v":14},{"$f":"'Timeline&Flags'!GO8","v":14},{"$f":"'Timeline&Flags'!GP8","v":14},{"$f":"'Timeline&Flags'!GQ8","v":14},{"$f":"'Timeline&Flags'!GR8","v":14},{"$f":"'Timeline&Flags'!GS8","v":14},{"$f":"'Timeline&Flags'!GT8","v":14},{"$f":"'Timeline&Flags'!GU8","v":14},{"$f":"'Timeline&Flags'!GV8","v":14},{"$f":"'Timeline&Flags'!GW8","v":14},{"$f":"'Timeline&Flags'!GX8","v":15},{"$f":"'Timeline&Flags'!GY8","v":15},{"$f":"'Timeline&Flags'!GZ8","v":15},{"$f":"'Timeline&Flags'!HA8","v":15},{"$f":"'Timeline&Flags'!HB8","v":15},{"$f":"'Timeline&Flags'!HC8","v":15},{"$f":"'Timeline&Flags'!HD8","v":15},{"$f":"'Timeline&Flags'!HE8","v":15},{"$f":"'Timeline&Flags'!HF8","v":15},{"$f":"'Timeline&Flags'!HG8","v":15},{"$f":"'Timeline&Flags'!HH8","v":15},{"$f":"'Timeline&Flags'!HI8","v":15},{"$f":"'Timeline&Flags'!HJ8","v":16},{"$f":"'Timeline&Flags'!HK8","v":16},{"$f":"'Timeline&Flags'!HL8","v":16},{"$f":"'Timeline&Flags'!HM8","v":16},{"$f":"'Timeline&Flags'!HN8","v":16},{"$f":"'Timeline&Flags'!HO8","v":16},{"$f":"'Timeline&Flags'!HP8","v":16},{"$f":"'Timeline&Flags'!HQ8","v":16},{"$f":"'Timeline&Flags'!HR8","v":16},{"$f":"'Timeline&Flags'!HS8","v":16},{"$f":"'Timeline&Flags'!HT8","v":16},{"$f":"'Timeline&Flags'!HU8","v":16},{"$f":"'Timeline&Flags'!HV8","v":17},{"$f":"'Timeline&Flags'!HW8","v":17},{"$f":"'Timeline&Flags'!HX8","v":17},{"$f":"'Timeline&Flags'!HY8","v":17},{"$f":"'Timeline&Flags'!HZ8","v":17},{"$f":"'Timeline&Flags'!IA8","v":17},{"$f":"'Timeline&Flags'!IB8","v":17},{"$f":"'Timeline&Flags'!IC8","v":17},{"$f":"'Timeline&Flags'!ID8","v":17},{"$f":"'Timeline&Flags'!IE8","v":17},{"$f":"'Timeline&Flags'!IF8","v":17},{"$f":"'Timeline&Flags'!IG8","v":17},{"$f":"'Timeline&Flags'!IH8","v":18},{"$f":"'Timeline&Flags'!II8","v":18},{"$f":"'Timeline&Flags'!IJ8","v":18},{"$f":"'Timeline&Flags'!IK8","v":18},{"$f":"'Timeline&Flags'!IL8","v":18},{"$f":"'Timeline&Flags'!IM8","v":18},{"$f":"'Timeline&Flags'!IN8","v":18},{"$f":"'Timeline&Flags'!IO8","v":18},{"$f":"'Timeline&Flags'!IP8","v":18},{"$f":"'Timeline&Flags'!IQ8","v":18},{"$f":"'Timeline&Flags'!IR8","v":18},{"$f":"'Timeline&Flags'!IS8","v":18},{"$f":"'Timeline&Flags'!IT8","v":19},{"$f":"'Timeline&Flags'!IU8","v":19},{"$f":"'Timeline&Flags'!IV8","v":19},{"$f":"'Timeline&Flags'!IW8","v":19},{"$f":"'Timeline&Flags'!IX8","v":19},{"$f":"'Timeline&Flags'!IY8","v":19},{"$f":"'Timeline&Flags'!IZ8","v":19},{"$f":"'Timeline&Flags'!JA8","v":19},{"$f":"'Timeline&Flags'!JB8","v":19},{"$f":"'Timeline&Flags'!JC8","v":19},{"$f":"'Timeline&Flags'!JD8","v":19},{"$f":"'Timeline&Flags'!JE8","v":19},{"$f":"'Timeline&Flags'!JF8","v":20},{"$f":"'Timeline&Flags'!JG8","v":20},{"$f":"'Timeline&Flags'!JH8","v":20},{"$f":"'Timeline&Flags'!JI8","v":20},{"$f":"'Timeline&Flags'!JJ8","v":20},{"$f":"'Timeline&Flags'!JK8","v":20},{"$f":"'Timeline&Flags'!JL8","v":20},{"$f":"'Timeline&Flags'!JM8","v":20},{"$f":"'Timeline&Flags'!JN8","v":20},{"$f":"'Timeline&Flags'!JO8","v":20},{"$f":"'Timeline&Flags'!JP8","v":20},{"$f":"'Timeline&Flags'!JQ8","v":20},{"$f":"'Timeline&Flags'!JR8","v":21},{"$f":"'Timeline&Flags'!JS8","v":21},{"$f":"'Timeline&Flags'!JT8","v":21},{"$f":"'Timeline&Flags'!JU8","v":21},{"$f":"'Timeline&Flags'!JV8","v":21},{"$f":"'Timeline&Flags'!JW8","v":21},{"$f":"'Timeline&Flags'!JX8","v":21},{"$f":"'Timeline&Flags'!JY8","v":21},{"$f":"'Timeline&Flags'!JZ8","v":21},{"$f":"'Timeline&Flags'!KA8","v":21},{"$f":"'Timeline&Flags'!KB8","v":21},{"$f":"'Timeline&Flags'!KC8","v":21},{"$f":"'Timeline&Flags'!KD8","v":22},{"$f":"'Timeline&Flags'!KE8","v":22},{"$f":"'Timeline&Flags'!KF8","v":22},{"$f":"'Timeline&Flags'!KG8","v":22},{"$f":"'Timeline&Flags'!KH8","v":22},{"$f":"'Timeline&Flags'!KI8","v":22},{"$f":"'Timeline&Flags'!KJ8","v":22},{"$f":"'Timeline&Flags'!KK8","v":22},{"$f":"'Timeline&Flags'!KL8","v":22},{"$f":"'Timeline&Flags'!KM8","v":22},{"$f":"'Timeline&Flags'!KN8","v":22},{"$f":"'Timeline&Flags'!KO8","v":22},{"$f":"'Timeline&Flags'!KP8","v":23},{"$f":"'Timeline&Flags'!KQ8","v":23},{"$f":"'Timeline&Flags'!KR8","v":23},{"$f":"'Timeline&Flags'!KS8","v":23},{"$f":"'Timeline&Flags'!KT8","v":23},{"$f":"'Timeline&Flags'!KU8","v":23},{"$f":"'Timeline&Flags'!KV8","v":23},{"$f":"'Timeline&Flags'!KW8","v":23},{"$f":"'Timeline&Flags'!KX8","v":23},{"$f":"'Timeline&Flags'!KY8","v":23},{"$f":"'Timeline&Flags'!KZ8","v":23},{"$f":"'Timeline&Flags'!LA8","v":23},{"$f":"'Timeline&Flags'!LB8","v":24},{"$f":"'Timeline&Flags'!LC8","v":24},{"$f":"'Timeline&Flags'!LD8","v":24},{"$f":"'Timeline&Flags'!LE8","v":24},{"$f":"'Timeline&Flags'!LF8","v":24},{"$f":"'Timeline&Flags'!LG8","v":24},{"$f":"'Timeline&Flags'!LH8","v":24},{"$f":"'Timeline&Flags'!LI8","v":24},{"$f":"'Timeline&Flags'!LJ8","v":24},{"$f":"'Timeline&Flags'!LK8","v":24},{"$f":"'Timeline&Flags'!LL8","v":24},{"$f":"'Timeline&Flags'!LM8","v":24},{"$f":"'Timeline&Flags'!LN8","v":25},{"$f":"'Timeline&Flags'!LO8","v":25},{"$f":"'Timeline&Flags'!LP8","v":25},{"$f":"'Timeline&Flags'!LQ8","v":25},{"$f":"'Timeline&Flags'!LR8","v":25},{"$f":"'Timeline&Flags'!LS8","v":25},{"$f":"'Timeline&Flags'!LT8","v":25},{"$f":"'Timeline&Flags'!LU8","v":25},{"$f":"'Timeline&Flags'!LV8","v":25},{"$f":"'Timeline&Flags'!LW8","v":25},{"$f":"'Timeline&Flags'!LX8","v":25},{"$f":"'Timeline&Flags'!LY8","v":25},{"$f":"'Timeline&Flags'!LZ8","v":25},{"$f":"'Timeline&Flags'!MA8","v":25},{"$f":"'Timeline&Flags'!MB8","v":25},{"$f":"'Timeline&Flags'!MC8","v":25},{"$f":"'Timeline&Flags'!MD8","v":25},{"$f":"'Timeline&Flags'!ME8","v":25},{"$f":"'Timeline&Flags'!MF8","v":25},{"$f":"'Timeline&Flags'!MG8","v":25},{"$f":"'Timeline&Flags'!MH8","v":25}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E9","v":"Calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S9","v":2018},{"$f":"'Timeline&Flags'!T9","v":2019},{"$f":"'Timeline&Flags'!U9","v":2020},{"$f":"'Timeline&Flags'!V9","v":2021},{"$f":"'Timeline&Flags'!W9","v":2022},{"$f":"'Timeline&Flags'!X9","v":2023},{"$f":"'Timeline&Flags'!Y9","v":2024},{"$f":"'Timeline&Flags'!Z9","v":2025},{"$f":"'Timeline&Flags'!AA9","v":2026},{"$f":"'Timeline&Flags'!AB9","v":2027},{"$f":"'Timeline&Flags'!AC9","v":2028},{"$f":"'Timeline&Flags'!AD9","v":2029},{"$f":"'Timeline&Flags'!AE9","v":2030},{"$f":"'Timeline&Flags'!AF9","v":2031},{"$f":"'Timeline&Flags'!AG9","v":2032},{"$f":"'Timeline&Flags'!AH9","v":2033},{"$f":"'Timeline&Flags'!AI9","v":2034},{"$f":"'Timeline&Flags'!AJ9","v":2035},{"$f":"'Timeline&Flags'!AK9","v":2036},{"$f":"'Timeline&Flags'!AL9","v":2037},{"$f":"'Timeline&Flags'!AM9","v":2038},{"$f":"'Timeline&Flags'!AN9","v":2039},{"$f":"'Timeline&Flags'!AO9","v":2040},{"$f":"'Timeline&Flags'!AP9","v":2041},{"$f":"'Timeline&Flags'!AQ9","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU9","v":2018},{"$f":"'Timeline&Flags'!AV9","v":2018},{"$f":"'Timeline&Flags'!AW9","v":2018},{"$f":"'Timeline&Flags'!AX9","v":2018},{"$f":"'Timeline&Flags'!AY9","v":2018},{"$f":"'Timeline&Flags'!AZ9","v":2018},{"$f":"'Timeline&Flags'!BA9","v":2018},{"$f":"'Timeline&Flags'!BB9","v":2018},{"$f":"'Timeline&Flags'!BC9","v":2018},{"$f":"'Timeline&Flags'!BD9","v":2018},{"$f":"'Timeline&Flags'!BE9","v":2018},{"$f":"'Timeline&Flags'!BF9","v":2018},{"$f":"'Timeline&Flags'!BG9","v":2019},{"$f":"'Timeline&Flags'!BH9","v":2019},{"$f":"'Timeline&Flags'!BI9","v":2019},{"$f":"'Timeline&Flags'!BJ9","v":2019},{"$f":"'Timeline&Flags'!BK9","v":2019},{"$f":"'Timeline&Flags'!BL9","v":2019},{"$f":"'Timeline&Flags'!BM9","v":2019},{"$f":"'Timeline&Flags'!BN9","v":2019},{"$f":"'Timeline&Flags'!BO9","v":2019},{"$f":"'Timeline&Flags'!BP9","v":2019},{"$f":"'Timeline&Flags'!BQ9","v":2019},{"$f":"'Timeline&Flags'!BR9","v":2019},{"$f":"'Timeline&Flags'!BS9","v":2020},{"$f":"'Timeline&Flags'!BT9","v":2020},{"$f":"'Timeline&Flags'!BU9","v":2020},{"$f":"'Timeline&Flags'!BV9","v":2020},{"$f":"'Timeline&Flags'!BW9","v":2020},{"$f":"'Timeline&Flags'!BX9","v":2020},{"$f":"'Timeline&Flags'!BY9","v":2020},{"$f":"'Timeline&Flags'!BZ9","v":2020},{"$f":"'Timeline&Flags'!CA9","v":2020},{"$f":"'Timeline&Flags'!CB9","v":2020},{"$f":"'Timeline&Flags'!CC9","v":2020},{"$f":"'Timeline&Flags'!CD9","v":2020},{"$f":"'Timeline&Flags'!CE9","v":2021},{"$f":"'Timeline&Flags'!CF9","v":2021},{"$f":"'Timeline&Flags'!CG9","v":2021},{"$f":"'Timeline&Flags'!CH9","v":2021},{"$f":"'Timeline&Flags'!CI9","v":2021},{"$f":"'Timeline&Flags'!CJ9","v":2021},{"$f":"'Timeline&Flags'!CK9","v":2021},{"$f":"'Timeline&Flags'!CL9","v":2021},{"$f":"'Timeline&Flags'!CM9","v":2021},{"$f":"'Timeline&Flags'!CN9","v":2021},{"$f":"'Timeline&Flags'!CO9","v":2021},{"$f":"'Timeline&Flags'!CP9","v":2021},{"$f":"'Timeline&Flags'!CQ9","v":2022},{"$f":"'Timeline&Flags'!CR9","v":2022},{"$f":"'Timeline&Flags'!CS9","v":2022},{"$f":"'Timeline&Flags'!CT9","v":2022},{"$f":"'Timeline&Flags'!CU9","v":2022},{"$f":"'Timeline&Flags'!CV9","v":2022},{"$f":"'Timeline&Flags'!CW9","v":2022},{"$f":"'Timeline&Flags'!CX9","v":2022},{"$f":"'Timeline&Flags'!CY9","v":2022},{"$f":"'Timeline&Flags'!CZ9","v":2022},{"$f":"'Timeline&Flags'!DA9","v":2022},{"$f":"'Timeline&Flags'!DB9","v":2022},{"$f":"'Timeline&Flags'!DC9","v":2023},{"$f":"'Timeline&Flags'!DD9","v":2023},{"$f":"'Timeline&Flags'!DE9","v":2023},{"$f":"'Timeline&Flags'!DF9","v":2023},{"$f":"'Timeline&Flags'!DG9","v":2023},{"$f":"'Timeline&Flags'!DH9","v":2023},{"$f":"'Timeline&Flags'!DI9","v":2023},{"$f":"'Timeline&Flags'!DJ9","v":2023},{"$f":"'Timeline&Flags'!DK9","v":2023},{"$f":"'Timeline&Flags'!DL9","v":2023},{"$f":"'Timeline&Flags'!DM9","v":2023},{"$f":"'Timeline&Flags'!DN9","v":2023},{"$f":"'Timeline&Flags'!DO9","v":2024},{"$f":"'Timeline&Flags'!DP9","v":2024},{"$f":"'Timeline&Flags'!DQ9","v":2024},{"$f":"'Timeline&Flags'!DR9","v":2024},{"$f":"'Timeline&Flags'!DS9","v":2024},{"$f":"'Timeline&Flags'!DT9","v":2024},{"$f":"'Timeline&Flags'!DU9","v":2024},{"$f":"'Timeline&Flags'!DV9","v":2024},{"$f":"'Timeline&Flags'!DW9","v":2024},{"$f":"'Timeline&Flags'!DX9","v":2024},{"$f":"'Timeline&Flags'!DY9","v":2024},{"$f":"'Timeline&Flags'!DZ9","v":2024},{"$f":"'Timeline&Flags'!EA9","v":2025},{"$f":"'Timeline&Flags'!EB9","v":2025},{"$f":"'Timeline&Flags'!EC9","v":2025},{"$f":"'Timeline&Flags'!ED9","v":2025},{"$f":"'Timeline&Flags'!EE9","v":2025},{"$f":"'Timeline&Flags'!EF9","v":2025},{"$f":"'Timeline&Flags'!EG9","v":2025},{"$f":"'Timeline&Flags'!EH9","v":2025},{"$f":"'Timeline&Flags'!EI9","v":2025},{"$f":"'Timeline&Flags'!EJ9","v":2025},{"$f":"'Timeline&Flags'!EK9","v":2025},{"$f":"'Timeline&Flags'!EL9","v":2025},{"$f":"'Timeline&Flags'!EM9","v":2026},{"$f":"'Timeline&Flags'!EN9","v":2026},{"$f":"'Timeline&Flags'!EO9","v":2026},{"$f":"'Timeline&Flags'!EP9","v":2026},{"$f":"'Timeline&Flags'!EQ9","v":2026},{"$f":"'Timeline&Flags'!ER9","v":2026},{"$f":"'Timeline&Flags'!ES9","v":2026},{"$f":"'Timeline&Flags'!ET9","v":2026},{"$f":"'Timeline&Flags'!EU9","v":2026},{"$f":"'Timeline&Flags'!EV9","v":2026},{"$f":"'Timeline&Flags'!EW9","v":2026},{"$f":"'Timeline&Flags'!EX9","v":2026},{"$f":"'Timeline&Flags'!EY9","v":2027},{"$f":"'Timeline&Flags'!EZ9","v":2027},{"$f":"'Timeline&Flags'!FA9","v":2027},{"$f":"'Timeline&Flags'!FB9","v":2027},{"$f":"'Timeline&Flags'!FC9","v":2027},{"$f":"'Timeline&Flags'!FD9","v":2027},{"$f":"'Timeline&Flags'!FE9","v":2027},{"$f":"'Timeline&Flags'!FF9","v":2027},{"$f":"'Timeline&Flags'!FG9","v":2027},{"$f":"'Timeline&Flags'!FH9","v":2027},{"$f":"'Timeline&Flags'!FI9","v":2027},{"$f":"'Timeline&Flags'!FJ9","v":2027},{"$f":"'Timeline&Flags'!FK9","v":2028},{"$f":"'Timeline&Flags'!FL9","v":2028},{"$f":"'Timeline&Flags'!FM9","v":2028},{"$f":"'Timeline&Flags'!FN9","v":2028},{"$f":"'Timeline&Flags'!FO9","v":2028},{"$f":"'Timeline&Flags'!FP9","v":2028},{"$f":"'Timeline&Flags'!FQ9","v":2028},{"$f":"'Timeline&Flags'!FR9","v":2028},{"$f":"'Timeline&Flags'!FS9","v":2028},{"$f":"'Timeline&Flags'!FT9","v":2028},{"$f":"'Timeline&Flags'!FU9","v":2028},{"$f":"'Timeline&Flags'!FV9","v":2028},{"$f":"'Timeline&Flags'!FW9","v":2029},{"$f":"'Timeline&Flags'!FX9","v":2029},{"$f":"'Timeline&Flags'!FY9","v":2029},{"$f":"'Timeline&Flags'!FZ9","v":2029},{"$f":"'Timeline&Flags'!GA9","v":2029},{"$f":"'Timeline&Flags'!GB9","v":2029},{"$f":"'Timeline&Flags'!GC9","v":2029},{"$f":"'Timeline&Flags'!GD9","v":2029},{"$f":"'Timeline&Flags'!GE9","v":2029},{"$f":"'Timeline&Flags'!GF9","v":2029},{"$f":"'Timeline&Flags'!GG9","v":2029},{"$f":"'Timeline&Flags'!GH9","v":2029},{"$f":"'Timeline&Flags'!GI9","v":2030},{"$f":"'Timeline&Flags'!GJ9","v":2030},{"$f":"'Timeline&Flags'!GK9","v":2030},{"$f":"'Timeline&Flags'!GL9","v":2030},{"$f":"'Timeline&Flags'!GM9","v":2030},{"$f":"'Timeline&Flags'!GN9","v":2030},{"$f":"'Timeline&Flags'!GO9","v":2030},{"$f":"'Timeline&Flags'!GP9","v":2030},{"$f":"'Timeline&Flags'!GQ9","v":2030},{"$f":"'Timeline&Flags'!GR9","v":2030},{"$f":"'Timeline&Flags'!GS9","v":2030},{"$f":"'Timeline&Flags'!GT9","v":2030},{"$f":"'Timeline&Flags'!GU9","v":2031},{"$f":"'Timeline&Flags'!GV9","v":2031},{"$f":"'Timeline&Flags'!GW9","v":2031},{"$f":"'Timeline&Flags'!GX9","v":2031},{"$f":"'Timeline&Flags'!GY9","v":2031},{"$f":"'Timeline&Flags'!GZ9","v":2031},{"$f":"'Timeline&Flags'!HA9","v":2031},{"$f":"'Timeline&Flags'!HB9","v":2031},{"$f":"'Timeline&Flags'!HC9","v":2031},{"$f":"'Timeline&Flags'!HD9","v":2031},{"$f":"'Timeline&Flags'!HE9","v":2031},{"$f":"'Timeline&Flags'!HF9","v":2031},{"$f":"'Timeline&Flags'!HG9","v":2032},{"$f":"'Timeline&Flags'!HH9","v":2032},{"$f":"'Timeline&Flags'!HI9","v":2032},{"$f":"'Timeline&Flags'!HJ9","v":2032},{"$f":"'Timeline&Flags'!HK9","v":2032},{"$f":"'Timeline&Flags'!HL9","v":2032},{"$f":"'Timeline&Flags'!HM9","v":2032},{"$f":"'Timeline&Flags'!HN9","v":2032},{"$f":"'Timeline&Flags'!HO9","v":2032},{"$f":"'Timeline&Flags'!HP9","v":2032},{"$f":"'Timeline&Flags'!HQ9","v":2032},{"$f":"'Timeline&Flags'!HR9","v":2032},{"$f":"'Timeline&Flags'!HS9","v":2033},{"$f":"'Timeline&Flags'!HT9","v":2033},{"$f":"'Timeline&Flags'!HU9","v":2033},{"$f":"'Timeline&Flags'!HV9","v":2033},{"$f":"'Timeline&Flags'!HW9","v":2033},{"$f":"'Timeline&Flags'!HX9","v":2033},{"$f":"'Timeline&Flags'!HY9","v":2033},{"$f":"'Timeline&Flags'!HZ9","v":2033},{"$f":"'Timeline&Flags'!IA9","v":2033},{"$f":"'Timeline&Flags'!IB9","v":2033},{"$f":"'Timeline&Flags'!IC9","v":2033},{"$f":"'Timeline&Flags'!ID9","v":2033},{"$f":"'Timeline&Flags'!IE9","v":2034},{"$f":"'Timeline&Flags'!IF9","v":2034},{"$f":"'Timeline&Flags'!IG9","v":2034},{"$f":"'Timeline&Flags'!IH9","v":2034},{"$f":"'Timeline&Flags'!II9","v":2034},{"$f":"'Timeline&Flags'!IJ9","v":2034},{"$f":"'Timeline&Flags'!IK9","v":2034},{"$f":"'Timeline&Flags'!IL9","v":2034},{"$f":"'Timeline&Flags'!IM9","v":2034},{"$f":"'Timeline&Flags'!IN9","v":2034},{"$f":"'Timeline&Flags'!IO9","v":2034},{"$f":"'Timeline&Flags'!IP9","v":2034},{"$f":"'Timeline&Flags'!IQ9","v":2035},{"$f":"'Timeline&Flags'!IR9","v":2035},{"$f":"'Timeline&Flags'!IS9","v":2035},{"$f":"'Timeline&Flags'!IT9","v":2035},{"$f":"'Timeline&Flags'!IU9","v":2035},{"$f":"'Timeline&Flags'!IV9","v":2035},{"$f":"'Timeline&Flags'!IW9","v":2035},{"$f":"'Timeline&Flags'!IX9","v":2035},{"$f":"'Timeline&Flags'!IY9","v":2035},{"$f":"'Timeline&Flags'!IZ9","v":2035},{"$f":"'Timeline&Flags'!JA9","v":2035},{"$f":"'Timeline&Flags'!JB9","v":2035},{"$f":"'Timeline&Flags'!JC9","v":2036},{"$f":"'Timeline&Flags'!JD9","v":2036},{"$f":"'Timeline&Flags'!JE9","v":2036},{"$f":"'Timeline&Flags'!JF9","v":2036},{"$f":"'Timeline&Flags'!JG9","v":2036},{"$f":"'Timeline&Flags'!JH9","v":2036},{"$f":"'Timeline&Flags'!JI9","v":2036},{"$f":"'Timeline&Flags'!JJ9","v":2036},{"$f":"'Timeline&Flags'!JK9","v":2036},{"$f":"'Timeline&Flags'!JL9","v":2036},{"$f":"'Timeline&Flags'!JM9","v":2036},{"$f":"'Timeline&Flags'!JN9","v":2036},{"$f":"'Timeline&Flags'!JO9","v":2037},{"$f":"'Timeline&Flags'!JP9","v":2037},{"$f":"'Timeline&Flags'!JQ9","v":2037},{"$f":"'Timeline&Flags'!JR9","v":2037},{"$f":"'Timeline&Flags'!JS9","v":2037},{"$f":"'Timeline&Flags'!JT9","v":2037},{"$f":"'Timeline&Flags'!JU9","v":2037},{"$f":"'Timeline&Flags'!JV9","v":2037},{"$f":"'Timeline&Flags'!JW9","v":2037},{"$f":"'Timeline&Flags'!JX9","v":2037},{"$f":"'Timeline&Flags'!JY9","v":2037},{"$f":"'Timeline&Flags'!JZ9","v":2037},{"$f":"'Timeline&Flags'!KA9","v":2038},{"$f":"'Timeline&Flags'!KB9","v":2038},{"$f":"'Timeline&Flags'!KC9","v":2038},{"$f":"'Timeline&Flags'!KD9","v":2038},{"$f":"'Timeline&Flags'!KE9","v":2038},{"$f":"'Timeline&Flags'!KF9","v":2038},{"$f":"'Timeline&Flags'!KG9","v":2038},{"$f":"'Timeline&Flags'!KH9","v":2038},{"$f":"'Timeline&Flags'!KI9","v":2038},{"$f":"'Timeline&Flags'!KJ9","v":2038},{"$f":"'Timeline&Flags'!KK9","v":2038},{"$f":"'Timeline&Flags'!KL9","v":2038},{"$f":"'Timeline&Flags'!KM9","v":2039},{"$f":"'Timeline&Flags'!KN9","v":2039},{"$f":"'Timeline&Flags'!KO9","v":2039},{"$f":"'Timeline&Flags'!KP9","v":2039},{"$f":"'Timeline&Flags'!KQ9","v":2039},{"$f":"'Timeline&Flags'!KR9","v":2039},{"$f":"'Timeline&Flags'!KS9","v":2039},{"$f":"'Timeline&Flags'!KT9","v":2039},{"$f":"'Timeline&Flags'!KU9","v":2039},{"$f":"'Timeline&Flags'!KV9","v":2039},{"$f":"'Timeline&Flags'!KW9","v":2039},{"$f":"'Timeline&Flags'!KX9","v":2039},{"$f":"'Timeline&Flags'!KY9","v":2040},{"$f":"'Timeline&Flags'!KZ9","v":2040},{"$f":"'Timeline&Flags'!LA9","v":2040},{"$f":"'Timeline&Flags'!LB9","v":2040},{"$f":"'Timeline&Flags'!LC9","v":2040},{"$f":"'Timeline&Flags'!LD9","v":2040},{"$f":"'Timeline&Flags'!LE9","v":2040},{"$f":"'Timeline&Flags'!LF9","v":2040},{"$f":"'Timeline&Flags'!LG9","v":2040},{"$f":"'Timeline&Flags'!LH9","v":2040},{"$f":"'Timeline&Flags'!LI9","v":2040},{"$f":"'Timeline&Flags'!LJ9","v":2040},{"$f":"'Timeline&Flags'!LK9","v":2041},{"$f":"'Timeline&Flags'!LL9","v":2041},{"$f":"'Timeline&Flags'!LM9","v":2041},{"$f":"'Timeline&Flags'!LN9","v":2041},{"$f":"'Timeline&Flags'!LO9","v":2041},{"$f":"'Timeline&Flags'!LP9","v":2041},{"$f":"'Timeline&Flags'!LQ9","v":2041},{"$f":"'Timeline&Flags'!LR9","v":2041},{"$f":"'Timeline&Flags'!LS9","v":2041},{"$f":"'Timeline&Flags'!LT9","v":2041},{"$f":"'Timeline&Flags'!LU9","v":2041},{"$f":"'Timeline&Flags'!LV9","v":2041},{"$f":"'Timeline&Flags'!LW9","v":2042},{"$f":"'Timeline&Flags'!LX9","v":2042},{"$f":"'Timeline&Flags'!LY9","v":2042},{"$f":"'Timeline&Flags'!LZ9","v":2042},{"$f":"'Timeline&Flags'!MA9","v":2042},{"$f":"'Timeline&Flags'!MB9","v":2042},{"$f":"'Timeline&Flags'!MC9","v":2042},{"$f":"'Timeline&Flags'!MD9","v":2042},{"$f":"'Timeline&Flags'!ME9","v":2042},{"$f":"'Timeline&Flags'!MF9","v":2042},{"$f":"'Timeline&Flags'!MG9","v":2042},{"$f":"'Timeline&Flags'!MH9","v":2042}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E10","v":"Month in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S10","v":3},{"$f":"'Timeline&Flags'!T10","v":3},{"$f":"'Timeline&Flags'!U10","v":3},{"$f":"'Timeline&Flags'!V10","v":3},{"$f":"'Timeline&Flags'!W10","v":3},{"$f":"'Timeline&Flags'!X10","v":3},{"$f":"'Timeline&Flags'!Y10","v":3},{"$f":"'Timeline&Flags'!Z10","v":3},{"$f":"'Timeline&Flags'!AA10","v":3},{"$f":"'Timeline&Flags'!AB10","v":3},{"$f":"'Timeline&Flags'!AC10","v":3},{"$f":"'Timeline&Flags'!AD10","v":3},{"$f":"'Timeline&Flags'!AE10","v":3},{"$f":"'Timeline&Flags'!AF10","v":3},{"$f":"'Timeline&Flags'!AG10","v":3},{"$f":"'Timeline&Flags'!AH10","v":3},{"$f":"'Timeline&Flags'!AI10","v":3},{"$f":"'Timeline&Flags'!AJ10","v":3},{"$f":"'Timeline&Flags'!AK10","v":3},{"$f":"'Timeline&Flags'!AL10","v":3},{"$f":"'Timeline&Flags'!AM10","v":3},{"$f":"'Timeline&Flags'!AN10","v":3},{"$f":"'Timeline&Flags'!AO10","v":3},{"$f":"'Timeline&Flags'!AP10","v":3},{"$f":"'Timeline&Flags'!AQ10","v":3},{"$nulls":3},{"$f":"'Timeline&Flags'!AU10","v":1},{"$f":"'Timeline&Flags'!AV10","v":2},{"$f":"'Timeline&Flags'!AW10","v":3},{"$f":"'Timeline&Flags'!AX10","v":4},{"$f":"'Timeline&Flags'!AY10","v":5},{"$f":"'Timeline&Flags'!AZ10","v":6},{"$f":"'Timeline&Flags'!BA10","v":7},{"$f":"'Timeline&Flags'!BB10","v":8},{"$f":"'Timeline&Flags'!BC10","v":9},{"$f":"'Timeline&Flags'!BD10","v":10},{"$f":"'Timeline&Flags'!BE10","v":11},{"$f":"'Timeline&Flags'!BF10","v":12},{"$f":"'Timeline&Flags'!BG10","v":1},{"$f":"'Timeline&Flags'!BH10","v":2},{"$f":"'Timeline&Flags'!BI10","v":3},{"$f":"'Timeline&Flags'!BJ10","v":4},{"$f":"'Timeline&Flags'!BK10","v":5},{"$f":"'Timeline&Flags'!BL10","v":6},{"$f":"'Timeline&Flags'!BM10","v":7},{"$f":"'Timeline&Flags'!BN10","v":8},{"$f":"'Timeline&Flags'!BO10","v":9},{"$f":"'Timeline&Flags'!BP10","v":10},{"$f":"'Timeline&Flags'!BQ10","v":11},{"$f":"'Timeline&Flags'!BR10","v":12},{"$f":"'Timeline&Flags'!BS10","v":1},{"$f":"'Timeline&Flags'!BT10","v":2},{"$f":"'Timeline&Flags'!BU10","v":3},{"$f":"'Timeline&Flags'!BV10","v":4},{"$f":"'Timeline&Flags'!BW10","v":5},{"$f":"'Timeline&Flags'!BX10","v":6},{"$f":"'Timeline&Flags'!BY10","v":7},{"$f":"'Timeline&Flags'!BZ10","v":8},{"$f":"'Timeline&Flags'!CA10","v":9},{"$f":"'Timeline&Flags'!CB10","v":10},{"$f":"'Timeline&Flags'!CC10","v":11},{"$f":"'Timeline&Flags'!CD10","v":12},{"$f":"'Timeline&Flags'!CE10","v":1},{"$f":"'Timeline&Flags'!CF10","v":2},{"$f":"'Timeline&Flags'!CG10","v":3},{"$f":"'Timeline&Flags'!CH10","v":4},{"$f":"'Timeline&Flags'!CI10","v":5},{"$f":"'Timeline&Flags'!CJ10","v":6},{"$f":"'Timeline&Flags'!CK10","v":7},{"$f":"'Timeline&Flags'!CL10","v":8},{"$f":"'Timeline&Flags'!CM10","v":9},{"$f":"'Timeline&Flags'!CN10","v":10},{"$f":"'Timeline&Flags'!CO10","v":11},{"$f":"'Timeline&Flags'!CP10","v":12},{"$f":"'Timeline&Flags'!CQ10","v":1},{"$f":"'Timeline&Flags'!CR10","v":2},{"$f":"'Timeline&Flags'!CS10","v":3},{"$f":"'Timeline&Flags'!CT10","v":4},{"$f":"'Timeline&Flags'!CU10","v":5},{"$f":"'Timeline&Flags'!CV10","v":6},{"$f":"'Timeline&Flags'!CW10","v":7},{"$f":"'Timeline&Flags'!CX10","v":8},{"$f":"'Timeline&Flags'!CY10","v":9},{"$f":"'Timeline&Flags'!CZ10","v":10},{"$f":"'Timeline&Flags'!DA10","v":11},{"$f":"'Timeline&Flags'!DB10","v":12},{"$f":"'Timeline&Flags'!DC10","v":1},{"$f":"'Timeline&Flags'!DD10","v":2},{"$f":"'Timeline&Flags'!DE10","v":3},{"$f":"'Timeline&Flags'!DF10","v":4},{"$f":"'Timeline&Flags'!DG10","v":5},{"$f":"'Timeline&Flags'!DH10","v":6},{"$f":"'Timeline&Flags'!DI10","v":7},{"$f":"'Timeline&Flags'!DJ10","v":8},{"$f":"'Timeline&Flags'!DK10","v":9},{"$f":"'Timeline&Flags'!DL10","v":10},{"$f":"'Timeline&Flags'!DM10","v":11},{"$f":"'Timeline&Flags'!DN10","v":12},{"$f":"'Timeline&Flags'!DO10","v":1},{"$f":"'Timeline&Flags'!DP10","v":2},{"$f":"'Timeline&Flags'!DQ10","v":3},{"$f":"'Timeline&Flags'!DR10","v":4},{"$f":"'Timeline&Flags'!DS10","v":5},{"$f":"'Timeline&Flags'!DT10","v":6},{"$f":"'Timeline&Flags'!DU10","v":7},{"$f":"'Timeline&Flags'!DV10","v":8},{"$f":"'Timeline&Flags'!DW10","v":9},{"$f":"'Timeline&Flags'!DX10","v":10},{"$f":"'Timeline&Flags'!DY10","v":11},{"$f":"'Timeline&Flags'!DZ10","v":12},{"$f":"'Timeline&Flags'!EA10","v":1},{"$f":"'Timeline&Flags'!EB10","v":2},{"$f":"'Timeline&Flags'!EC10","v":3},{"$f":"'Timeline&Flags'!ED10","v":4},{"$f":"'Timeline&Flags'!EE10","v":5},{"$f":"'Timeline&Flags'!EF10","v":6},{"$f":"'Timeline&Flags'!EG10","v":7},{"$f":"'Timeline&Flags'!EH10","v":8},{"$f":"'Timeline&Flags'!EI10","v":9},{"$f":"'Timeline&Flags'!EJ10","v":10},{"$f":"'Timeline&Flags'!EK10","v":11},{"$f":"'Timeline&Flags'!EL10","v":12},{"$f":"'Timeline&Flags'!EM10","v":1},{"$f":"'Timeline&Flags'!EN10","v":2},{"$f":"'Timeline&Flags'!EO10","v":3},{"$f":"'Timeline&Flags'!EP10","v":4},{"$f":"'Timeline&Flags'!EQ10","v":5},{"$f":"'Timeline&Flags'!ER10","v":6},{"$f":"'Timeline&Flags'!ES10","v":7},{"$f":"'Timeline&Flags'!ET10","v":8},{"$f":"'Timeline&Flags'!EU10","v":9},{"$f":"'Timeline&Flags'!EV10","v":10},{"$f":"'Timeline&Flags'!EW10","v":11},{"$f":"'Timeline&Flags'!EX10","v":12},{"$f":"'Timeline&Flags'!EY10","v":1},{"$f":"'Timeline&Flags'!EZ10","v":2},{"$f":"'Timeline&Flags'!FA10","v":3},{"$f":"'Timeline&Flags'!FB10","v":4},{"$f":"'Timeline&Flags'!FC10","v":5},{"$f":"'Timeline&Flags'!FD10","v":6},{"$f":"'Timeline&Flags'!FE10","v":7},{"$f":"'Timeline&Flags'!FF10","v":8},{"$f":"'Timeline&Flags'!FG10","v":9},{"$f":"'Timeline&Flags'!FH10","v":10},{"$f":"'Timeline&Flags'!FI10","v":11},{"$f":"'Timeline&Flags'!FJ10","v":12},{"$f":"'Timeline&Flags'!FK10","v":1},{"$f":"'Timeline&Flags'!FL10","v":2},{"$f":"'Timeline&Flags'!FM10","v":3},{"$f":"'Timeline&Flags'!FN10","v":4},{"$f":"'Timeline&Flags'!FO10","v":5},{"$f":"'Timeline&Flags'!FP10","v":6},{"$f":"'Timeline&Flags'!FQ10","v":7},{"$f":"'Timeline&Flags'!FR10","v":8},{"$f":"'Timeline&Flags'!FS10","v":9},{"$f":"'Timeline&Flags'!FT10","v":10},{"$f":"'Timeline&Flags'!FU10","v":11},{"$f":"'Timeline&Flags'!FV10","v":12},{"$f":"'Timeline&Flags'!FW10","v":1},{"$f":"'Timeline&Flags'!FX10","v":2},{"$f":"'Timeline&Flags'!FY10","v":3},{"$f":"'Timeline&Flags'!FZ10","v":4},{"$f":"'Timeline&Flags'!GA10","v":5},{"$f":"'Timeline&Flags'!GB10","v":6},{"$f":"'Timeline&Flags'!GC10","v":7},{"$f":"'Timeline&Flags'!GD10","v":8},{"$f":"'Timeline&Flags'!GE10","v":9},{"$f":"'Timeline&Flags'!GF10","v":10},{"$f":"'Timeline&Flags'!GG10","v":11},{"$f":"'Timeline&Flags'!GH10","v":12},{"$f":"'Timeline&Flags'!GI10","v":1},{"$f":"'Timeline&Flags'!GJ10","v":2},{"$f":"'Timeline&Flags'!GK10","v":3},{"$f":"'Timeline&Flags'!GL10","v":4},{"$f":"'Timeline&Flags'!GM10","v":5},{"$f":"'Timeline&Flags'!GN10","v":6},{"$f":"'Timeline&Flags'!GO10","v":7},{"$f":"'Timeline&Flags'!GP10","v":8},{"$f":"'Timeline&Flags'!GQ10","v":9},{"$f":"'Timeline&Flags'!GR10","v":10},{"$f":"'Timeline&Flags'!GS10","v":11},{"$f":"'Timeline&Flags'!GT10","v":12},{"$f":"'Timeline&Flags'!GU10","v":1},{"$f":"'Timeline&Flags'!GV10","v":2},{"$f":"'Timeline&Flags'!GW10","v":3},{"$f":"'Timeline&Flags'!GX10","v":4},{"$f":"'Timeline&Flags'!GY10","v":5},{"$f":"'Timeline&Flags'!GZ10","v":6},{"$f":"'Timeline&Flags'!HA10","v":7},{"$f":"'Timeline&Flags'!HB10","v":8},{"$f":"'Timeline&Flags'!HC10","v":9},{"$f":"'Timeline&Flags'!HD10","v":10},{"$f":"'Timeline&Flags'!HE10","v":11},{"$f":"'Timeline&Flags'!HF10","v":12},{"$f":"'Timeline&Flags'!HG10","v":1},{"$f":"'Timeline&Flags'!HH10","v":2},{"$f":"'Timeline&Flags'!HI10","v":3},{"$f":"'Timeline&Flags'!HJ10","v":4},{"$f":"'Timeline&Flags'!HK10","v":5},{"$f":"'Timeline&Flags'!HL10","v":6},{"$f":"'Timeline&Flags'!HM10","v":7},{"$f":"'Timeline&Flags'!HN10","v":8},{"$f":"'Timeline&Flags'!HO10","v":9},{"$f":"'Timeline&Flags'!HP10","v":10},{"$f":"'Timeline&Flags'!HQ10","v":11},{"$f":"'Timeline&Flags'!HR10","v":12},{"$f":"'Timeline&Flags'!HS10","v":1},{"$f":"'Timeline&Flags'!HT10","v":2},{"$f":"'Timeline&Flags'!HU10","v":3},{"$f":"'Timeline&Flags'!HV10","v":4},{"$f":"'Timeline&Flags'!HW10","v":5},{"$f":"'Timeline&Flags'!HX10","v":6},{"$f":"'Timeline&Flags'!HY10","v":7},{"$f":"'Timeline&Flags'!HZ10","v":8},{"$f":"'Timeline&Flags'!IA10","v":9},{"$f":"'Timeline&Flags'!IB10","v":10},{"$f":"'Timeline&Flags'!IC10","v":11},{"$f":"'Timeline&Flags'!ID10","v":12},{"$f":"'Timeline&Flags'!IE10","v":1},{"$f":"'Timeline&Flags'!IF10","v":2},{"$f":"'Timeline&Flags'!IG10","v":3},{"$f":"'Timeline&Flags'!IH10","v":4},{"$f":"'Timeline&Flags'!II10","v":5},{"$f":"'Timeline&Flags'!IJ10","v":6},{"$f":"'Timeline&Flags'!IK10","v":7},{"$f":"'Timeline&Flags'!IL10","v":8},{"$f":"'Timeline&Flags'!IM10","v":9},{"$f":"'Timeline&Flags'!IN10","v":10},{"$f":"'Timeline&Flags'!IO10","v":11},{"$f":"'Timeline&Flags'!IP10","v":12},{"$f":"'Timeline&Flags'!IQ10","v":1},{"$f":"'Timeline&Flags'!IR10","v":2},{"$f":"'Timeline&Flags'!IS10","v":3},{"$f":"'Timeline&Flags'!IT10","v":4},{"$f":"'Timeline&Flags'!IU10","v":5},{"$f":"'Timeline&Flags'!IV10","v":6},{"$f":"'Timeline&Flags'!IW10","v":7},{"$f":"'Timeline&Flags'!IX10","v":8},{"$f":"'Timeline&Flags'!IY10","v":9},{"$f":"'Timeline&Flags'!IZ10","v":10},{"$f":"'Timeline&Flags'!JA10","v":11},{"$f":"'Timeline&Flags'!JB10","v":12},{"$f":"'Timeline&Flags'!JC10","v":1},{"$f":"'Timeline&Flags'!JD10","v":2},{"$f":"'Timeline&Flags'!JE10","v":3},{"$f":"'Timeline&Flags'!JF10","v":4},{"$f":"'Timeline&Flags'!JG10","v":5},{"$f":"'Timeline&Flags'!JH10","v":6},{"$f":"'Timeline&Flags'!JI10","v":7},{"$f":"'Timeline&Flags'!JJ10","v":8},{"$f":"'Timeline&Flags'!JK10","v":9},{"$f":"'Timeline&Flags'!JL10","v":10},{"$f":"'Timeline&Flags'!JM10","v":11},{"$f":"'Timeline&Flags'!JN10","v":12},{"$f":"'Timeline&Flags'!JO10","v":1},{"$f":"'Timeline&Flags'!JP10","v":2},{"$f":"'Timeline&Flags'!JQ10","v":3},{"$f":"'Timeline&Flags'!JR10","v":4},{"$f":"'Timeline&Flags'!JS10","v":5},{"$f":"'Timeline&Flags'!JT10","v":6},{"$f":"'Timeline&Flags'!JU10","v":7},{"$f":"'Timeline&Flags'!JV10","v":8},{"$f":"'Timeline&Flags'!JW10","v":9},{"$f":"'Timeline&Flags'!JX10","v":10},{"$f":"'Timeline&Flags'!JY10","v":11},{"$f":"'Timeline&Flags'!JZ10","v":12},{"$f":"'Timeline&Flags'!KA10","v":1},{"$f":"'Timeline&Flags'!KB10","v":2},{"$f":"'Timeline&Flags'!KC10","v":3},{"$f":"'Timeline&Flags'!KD10","v":4},{"$f":"'Timeline&Flags'!KE10","v":5},{"$f":"'Timeline&Flags'!KF10","v":6},{"$f":"'Timeline&Flags'!KG10","v":7},{"$f":"'Timeline&Flags'!KH10","v":8},{"$f":"'Timeline&Flags'!KI10","v":9},{"$f":"'Timeline&Flags'!KJ10","v":10},{"$f":"'Timeline&Flags'!KK10","v":11},{"$f":"'Timeline&Flags'!KL10","v":12},{"$f":"'Timeline&Flags'!KM10","v":1},{"$f":"'Timeline&Flags'!KN10","v":2},{"$f":"'Timeline&Flags'!KO10","v":3},{"$f":"'Timeline&Flags'!KP10","v":4},{"$f":"'Timeline&Flags'!KQ10","v":5},{"$f":"'Timeline&Flags'!KR10","v":6},{"$f":"'Timeline&Flags'!KS10","v":7},{"$f":"'Timeline&Flags'!KT10","v":8},{"$f":"'Timeline&Flags'!KU10","v":9},{"$f":"'Timeline&Flags'!KV10","v":10},{"$f":"'Timeline&Flags'!KW10","v":11},{"$f":"'Timeline&Flags'!KX10","v":12},{"$f":"'Timeline&Flags'!KY10","v":1},{"$f":"'Timeline&Flags'!KZ10","v":2},{"$f":"'Timeline&Flags'!LA10","v":3},{"$f":"'Timeline&Flags'!LB10","v":4},{"$f":"'Timeline&Flags'!LC10","v":5},{"$f":"'Timeline&Flags'!LD10","v":6},{"$f":"'Timeline&Flags'!LE10","v":7},{"$f":"'Timeline&Flags'!LF10","v":8},{"$f":"'Timeline&Flags'!LG10","v":9},{"$f":"'Timeline&Flags'!LH10","v":10},{"$f":"'Timeline&Flags'!LI10","v":11},{"$f":"'Timeline&Flags'!LJ10","v":12},{"$f":"'Timeline&Flags'!LK10","v":1},{"$f":"'Timeline&Flags'!LL10","v":2},{"$f":"'Timeline&Flags'!LM10","v":3},{"$f":"'Timeline&Flags'!LN10","v":4},{"$f":"'Timeline&Flags'!LO10","v":5},{"$f":"'Timeline&Flags'!LP10","v":6},{"$f":"'Timeline&Flags'!LQ10","v":7},{"$f":"'Timeline&Flags'!LR10","v":8},{"$f":"'Timeline&Flags'!LS10","v":9},{"$f":"'Timeline&Flags'!LT10","v":10},{"$f":"'Timeline&Flags'!LU10","v":11},{"$f":"'Timeline&Flags'!LV10","v":12},{"$f":"'Timeline&Flags'!LW10","v":1},{"$f":"'Timeline&Flags'!LX10","v":2},{"$f":"'Timeline&Flags'!LY10","v":3},{"$f":"'Timeline&Flags'!LZ10","v":4},{"$f":"'Timeline&Flags'!MA10","v":5},{"$f":"'Timeline&Flags'!MB10","v":6},{"$f":"'Timeline&Flags'!MC10","v":7},{"$f":"'Timeline&Flags'!MD10","v":8},{"$f":"'Timeline&Flags'!ME10","v":9},{"$f":"'Timeline&Flags'!MF10","v":10},{"$f":"'Timeline&Flags'!MG10","v":11},{"$f":"'Timeline&Flags'!MH10","v":12}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E11","v":"Financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S11","v":2018},{"$f":"'Timeline&Flags'!T11","v":2019},{"$f":"'Timeline&Flags'!U11","v":2020},{"$f":"'Timeline&Flags'!V11","v":2021},{"$f":"'Timeline&Flags'!W11","v":2022},{"$f":"'Timeline&Flags'!X11","v":2023},{"$f":"'Timeline&Flags'!Y11","v":2024},{"$f":"'Timeline&Flags'!Z11","v":2025},{"$f":"'Timeline&Flags'!AA11","v":2026},{"$f":"'Timeline&Flags'!AB11","v":2027},{"$f":"'Timeline&Flags'!AC11","v":2028},{"$f":"'Timeline&Flags'!AD11","v":2029},{"$f":"'Timeline&Flags'!AE11","v":2030},{"$f":"'Timeline&Flags'!AF11","v":2031},{"$f":"'Timeline&Flags'!AG11","v":2032},{"$f":"'Timeline&Flags'!AH11","v":2033},{"$f":"'Timeline&Flags'!AI11","v":2034},{"$f":"'Timeline&Flags'!AJ11","v":2035},{"$f":"'Timeline&Flags'!AK11","v":2036},{"$f":"'Timeline&Flags'!AL11","v":2037},{"$f":"'Timeline&Flags'!AM11","v":2038},{"$f":"'Timeline&Flags'!AN11","v":2039},{"$f":"'Timeline&Flags'!AO11","v":2040},{"$f":"'Timeline&Flags'!AP11","v":2041},{"$f":"'Timeline&Flags'!AQ11","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU11","v":2018},{"$f":"'Timeline&Flags'!AV11","v":2018},{"$f":"'Timeline&Flags'!AW11","v":2018},{"$f":"'Timeline&Flags'!AX11","v":2019},{"$f":"'Timeline&Flags'!AY11","v":2019},{"$f":"'Timeline&Flags'!AZ11","v":2019},{"$f":"'Timeline&Flags'!BA11","v":2019},{"$f":"'Timeline&Flags'!BB11","v":2019},{"$f":"'Timeline&Flags'!BC11","v":2019},{"$f":"'Timeline&Flags'!BD11","v":2019},{"$f":"'Timeline&Flags'!BE11","v":2019},{"$f":"'Timeline&Flags'!BF11","v":2019},{"$f":"'Timeline&Flags'!BG11","v":2019},{"$f":"'Timeline&Flags'!BH11","v":2019},{"$f":"'Timeline&Flags'!BI11","v":2019},{"$f":"'Timeline&Flags'!BJ11","v":2020},{"$f":"'Timeline&Flags'!BK11","v":2020},{"$f":"'Timeline&Flags'!BL11","v":2020},{"$f":"'Timeline&Flags'!BM11","v":2020},{"$f":"'Timeline&Flags'!BN11","v":2020},{"$f":"'Timeline&Flags'!BO11","v":2020},{"$f":"'Timeline&Flags'!BP11","v":2020},{"$f":"'Timeline&Flags'!BQ11","v":2020},{"$f":"'Timeline&Flags'!BR11","v":2020},{"$f":"'Timeline&Flags'!BS11","v":2020},{"$f":"'Timeline&Flags'!BT11","v":2020},{"$f":"'Timeline&Flags'!BU11","v":2020},{"$f":"'Timeline&Flags'!BV11","v":2021},{"$f":"'Timeline&Flags'!BW11","v":2021},{"$f":"'Timeline&Flags'!BX11","v":2021},{"$f":"'Timeline&Flags'!BY11","v":2021},{"$f":"'Timeline&Flags'!BZ11","v":2021},{"$f":"'Timeline&Flags'!CA11","v":2021},{"$f":"'Timeline&Flags'!CB11","v":2021},{"$f":"'Timeline&Flags'!CC11","v":2021},{"$f":"'Timeline&Flags'!CD11","v":2021},{"$f":"'Timeline&Flags'!CE11","v":2021},{"$f":"'Timeline&Flags'!CF11","v":2021},{"$f":"'Timeline&Flags'!CG11","v":2021},{"$f":"'Timeline&Flags'!CH11","v":2022},{"$f":"'Timeline&Flags'!CI11","v":2022},{"$f":"'Timeline&Flags'!CJ11","v":2022},{"$f":"'Timeline&Flags'!CK11","v":2022},{"$f":"'Timeline&Flags'!CL11","v":2022},{"$f":"'Timeline&Flags'!CM11","v":2022},{"$f":"'Timeline&Flags'!CN11","v":2022},{"$f":"'Timeline&Flags'!CO11","v":2022},{"$f":"'Timeline&Flags'!CP11","v":2022},{"$f":"'Timeline&Flags'!CQ11","v":2022},{"$f":"'Timeline&Flags'!CR11","v":2022},{"$f":"'Timeline&Flags'!CS11","v":2022},{"$f":"'Timeline&Flags'!CT11","v":2023},{"$f":"'Timeline&Flags'!CU11","v":2023},{"$f":"'Timeline&Flags'!CV11","v":2023},{"$f":"'Timeline&Flags'!CW11","v":2023},{"$f":"'Timeline&Flags'!CX11","v":2023},{"$f":"'Timeline&Flags'!CY11","v":2023},{"$f":"'Timeline&Flags'!CZ11","v":2023},{"$f":"'Timeline&Flags'!DA11","v":2023},{"$f":"'Timeline&Flags'!DB11","v":2023},{"$f":"'Timeline&Flags'!DC11","v":2023},{"$f":"'Timeline&Flags'!DD11","v":2023},{"$f":"'Timeline&Flags'!DE11","v":2023},{"$f":"'Timeline&Flags'!DF11","v":2024},{"$f":"'Timeline&Flags'!DG11","v":2024},{"$f":"'Timeline&Flags'!DH11","v":2024},{"$f":"'Timeline&Flags'!DI11","v":2024},{"$f":"'Timeline&Flags'!DJ11","v":2024},{"$f":"'Timeline&Flags'!DK11","v":2024},{"$f":"'Timeline&Flags'!DL11","v":2024},{"$f":"'Timeline&Flags'!DM11","v":2024},{"$f":"'Timeline&Flags'!DN11","v":2024},{"$f":"'Timeline&Flags'!DO11","v":2024},{"$f":"'Timeline&Flags'!DP11","v":2024},{"$f":"'Timeline&Flags'!DQ11","v":2024},{"$f":"'Timeline&Flags'!DR11","v":2025},{"$f":"'Timeline&Flags'!DS11","v":2025},{"$f":"'Timeline&Flags'!DT11","v":2025},{"$f":"'Timeline&Flags'!DU11","v":2025},{"$f":"'Timeline&Flags'!DV11","v":2025},{"$f":"'Timeline&Flags'!DW11","v":2025},{"$f":"'Timeline&Flags'!DX11","v":2025},{"$f":"'Timeline&Flags'!DY11","v":2025},{"$f":"'Timeline&Flags'!DZ11","v":2025},{"$f":"'Timeline&Flags'!EA11","v":2025},{"$f":"'Timeline&Flags'!EB11","v":2025},{"$f":"'Timeline&Flags'!EC11","v":2025},{"$f":"'Timeline&Flags'!ED11","v":2026},{"$f":"'Timeline&Flags'!EE11","v":2026},{"$f":"'Timeline&Flags'!EF11","v":2026},{"$f":"'Timeline&Flags'!EG11","v":2026},{"$f":"'Timeline&Flags'!EH11","v":2026},{"$f":"'Timeline&Flags'!EI11","v":2026},{"$f":"'Timeline&Flags'!EJ11","v":2026},{"$f":"'Timeline&Flags'!EK11","v":2026},{"$f":"'Timeline&Flags'!EL11","v":2026},{"$f":"'Timeline&Flags'!EM11","v":2026},{"$f":"'Timeline&Flags'!EN11","v":2026},{"$f":"'Timeline&Flags'!EO11","v":2026},{"$f":"'Timeline&Flags'!EP11","v":2027},{"$f":"'Timeline&Flags'!EQ11","v":2027},{"$f":"'Timeline&Flags'!ER11","v":2027},{"$f":"'Timeline&Flags'!ES11","v":2027},{"$f":"'Timeline&Flags'!ET11","v":2027},{"$f":"'Timeline&Flags'!EU11","v":2027},{"$f":"'Timeline&Flags'!EV11","v":2027},{"$f":"'Timeline&Flags'!EW11","v":2027},{"$f":"'Timeline&Flags'!EX11","v":2027},{"$f":"'Timeline&Flags'!EY11","v":2027},{"$f":"'Timeline&Flags'!EZ11","v":2027},{"$f":"'Timeline&Flags'!FA11","v":2027},{"$f":"'Timeline&Flags'!FB11","v":2028},{"$f":"'Timeline&Flags'!FC11","v":2028},{"$f":"'Timeline&Flags'!FD11","v":2028},{"$f":"'Timeline&Flags'!FE11","v":2028},{"$f":"'Timeline&Flags'!FF11","v":2028},{"$f":"'Timeline&Flags'!FG11","v":2028},{"$f":"'Timeline&Flags'!FH11","v":2028},{"$f":"'Timeline&Flags'!FI11","v":2028},{"$f":"'Timeline&Flags'!FJ11","v":2028},{"$f":"'Timeline&Flags'!FK11","v":2028},{"$f":"'Timeline&Flags'!FL11","v":2028},{"$f":"'Timeline&Flags'!FM11","v":2028},{"$f":"'Timeline&Flags'!FN11","v":2029},{"$f":"'Timeline&Flags'!FO11","v":2029},{"$f":"'Timeline&Flags'!FP11","v":2029},{"$f":"'Timeline&Flags'!FQ11","v":2029},{"$f":"'Timeline&Flags'!FR11","v":2029},{"$f":"'Timeline&Flags'!FS11","v":2029},{"$f":"'Timeline&Flags'!FT11","v":2029},{"$f":"'Timeline&Flags'!FU11","v":2029},{"$f":"'Timeline&Flags'!FV11","v":2029},{"$f":"'Timeline&Flags'!FW11","v":2029},{"$f":"'Timeline&Flags'!FX11","v":2029},{"$f":"'Timeline&Flags'!FY11","v":2029},{"$f":"'Timeline&Flags'!FZ11","v":2030},{"$f":"'Timeline&Flags'!GA11","v":2030},{"$f":"'Timeline&Flags'!GB11","v":2030},{"$f":"'Timeline&Flags'!GC11","v":2030},{"$f":"'Timeline&Flags'!GD11","v":2030},{"$f":"'Timeline&Flags'!GE11","v":2030},{"$f":"'Timeline&Flags'!GF11","v":2030},{"$f":"'Timeline&Flags'!GG11","v":2030},{"$f":"'Timeline&Flags'!GH11","v":2030},{"$f":"'Timeline&Flags'!GI11","v":2030},{"$f":"'Timeline&Flags'!GJ11","v":2030},{"$f":"'Timeline&Flags'!GK11","v":2030},{"$f":"'Timeline&Flags'!GL11","v":2031},{"$f":"'Timeline&Flags'!GM11","v":2031},{"$f":"'Timeline&Flags'!GN11","v":2031},{"$f":"'Timeline&Flags'!GO11","v":2031},{"$f":"'Timeline&Flags'!GP11","v":2031},{"$f":"'Timeline&Flags'!GQ11","v":2031},{"$f":"'Timeline&Flags'!GR11","v":2031},{"$f":"'Timeline&Flags'!GS11","v":2031},{"$f":"'Timeline&Flags'!GT11","v":2031},{"$f":"'Timeline&Flags'!GU11","v":2031},{"$f":"'Timeline&Flags'!GV11","v":2031},{"$f":"'Timeline&Flags'!GW11","v":2031},{"$f":"'Timeline&Flags'!GX11","v":2032},{"$f":"'Timeline&Flags'!GY11","v":2032},{"$f":"'Timeline&Flags'!GZ11","v":2032},{"$f":"'Timeline&Flags'!HA11","v":2032},{"$f":"'Timeline&Flags'!HB11","v":2032},{"$f":"'Timeline&Flags'!HC11","v":2032},{"$f":"'Timeline&Flags'!HD11","v":2032},{"$f":"'Timeline&Flags'!HE11","v":2032},{"$f":"'Timeline&Flags'!HF11","v":2032},{"$f":"'Timeline&Flags'!HG11","v":2032},{"$f":"'Timeline&Flags'!HH11","v":2032},{"$f":"'Timeline&Flags'!HI11","v":2032},{"$f":"'Timeline&Flags'!HJ11","v":2033},{"$f":"'Timeline&Flags'!HK11","v":2033},{"$f":"'Timeline&Flags'!HL11","v":2033},{"$f":"'Timeline&Flags'!HM11","v":2033},{"$f":"'Timeline&Flags'!HN11","v":2033},{"$f":"'Timeline&Flags'!HO11","v":2033},{"$f":"'Timeline&Flags'!HP11","v":2033},{"$f":"'Timeline&Flags'!HQ11","v":2033},{"$f":"'Timeline&Flags'!HR11","v":2033},{"$f":"'Timeline&Flags'!HS11","v":2033},{"$f":"'Timeline&Flags'!HT11","v":2033},{"$f":"'Timeline&Flags'!HU11","v":2033},{"$f":"'Timeline&Flags'!HV11","v":2034},{"$f":"'Timeline&Flags'!HW11","v":2034},{"$f":"'Timeline&Flags'!HX11","v":2034},{"$f":"'Timeline&Flags'!HY11","v":2034},{"$f":"'Timeline&Flags'!HZ11","v":2034},{"$f":"'Timeline&Flags'!IA11","v":2034},{"$f":"'Timeline&Flags'!IB11","v":2034},{"$f":"'Timeline&Flags'!IC11","v":2034},{"$f":"'Timeline&Flags'!ID11","v":2034},{"$f":"'Timeline&Flags'!IE11","v":2034},{"$f":"'Timeline&Flags'!IF11","v":2034},{"$f":"'Timeline&Flags'!IG11","v":2034},{"$f":"'Timeline&Flags'!IH11","v":2035},{"$f":"'Timeline&Flags'!II11","v":2035},{"$f":"'Timeline&Flags'!IJ11","v":2035},{"$f":"'Timeline&Flags'!IK11","v":2035},{"$f":"'Timeline&Flags'!IL11","v":2035},{"$f":"'Timeline&Flags'!IM11","v":2035},{"$f":"'Timeline&Flags'!IN11","v":2035},{"$f":"'Timeline&Flags'!IO11","v":2035},{"$f":"'Timeline&Flags'!IP11","v":2035},{"$f":"'Timeline&Flags'!IQ11","v":2035},{"$f":"'Timeline&Flags'!IR11","v":2035},{"$f":"'Timeline&Flags'!IS11","v":2035},{"$f":"'Timeline&Flags'!IT11","v":2036},{"$f":"'Timeline&Flags'!IU11","v":2036},{"$f":"'Timeline&Flags'!IV11","v":2036},{"$f":"'Timeline&Flags'!IW11","v":2036},{"$f":"'Timeline&Flags'!IX11","v":2036},{"$f":"'Timeline&Flags'!IY11","v":2036},{"$f":"'Timeline&Flags'!IZ11","v":2036},{"$f":"'Timeline&Flags'!JA11","v":2036},{"$f":"'Timeline&Flags'!JB11","v":2036},{"$f":"'Timeline&Flags'!JC11","v":2036},{"$f":"'Timeline&Flags'!JD11","v":2036},{"$f":"'Timeline&Flags'!JE11","v":2036},{"$f":"'Timeline&Flags'!JF11","v":2037},{"$f":"'Timeline&Flags'!JG11","v":2037},{"$f":"'Timeline&Flags'!JH11","v":2037},{"$f":"'Timeline&Flags'!JI11","v":2037},{"$f":"'Timeline&Flags'!JJ11","v":2037},{"$f":"'Timeline&Flags'!JK11","v":2037},{"$f":"'Timeline&Flags'!JL11","v":2037},{"$f":"'Timeline&Flags'!JM11","v":2037},{"$f":"'Timeline&Flags'!JN11","v":2037},{"$f":"'Timeline&Flags'!JO11","v":2037},{"$f":"'Timeline&Flags'!JP11","v":2037},{"$f":"'Timeline&Flags'!JQ11","v":2037},{"$f":"'Timeline&Flags'!JR11","v":2038},{"$f":"'Timeline&Flags'!JS11","v":2038},{"$f":"'Timeline&Flags'!JT11","v":2038},{"$f":"'Timeline&Flags'!JU11","v":2038},{"$f":"'Timeline&Flags'!JV11","v":2038},{"$f":"'Timeline&Flags'!JW11","v":2038},{"$f":"'Timeline&Flags'!JX11","v":2038},{"$f":"'Timeline&Flags'!JY11","v":2038},{"$f":"'Timeline&Flags'!JZ11","v":2038},{"$f":"'Timeline&Flags'!KA11","v":2038},{"$f":"'Timeline&Flags'!KB11","v":2038},{"$f":"'Timeline&Flags'!KC11","v":2038},{"$f":"'Timeline&Flags'!KD11","v":2039},{"$f":"'Timeline&Flags'!KE11","v":2039},{"$f":"'Timeline&Flags'!KF11","v":2039},{"$f":"'Timeline&Flags'!KG11","v":2039},{"$f":"'Timeline&Flags'!KH11","v":2039},{"$f":"'Timeline&Flags'!KI11","v":2039},{"$f":"'Timeline&Flags'!KJ11","v":2039},{"$f":"'Timeline&Flags'!KK11","v":2039},{"$f":"'Timeline&Flags'!KL11","v":2039},{"$f":"'Timeline&Flags'!KM11","v":2039},{"$f":"'Timeline&Flags'!KN11","v":2039},{"$f":"'Timeline&Flags'!KO11","v":2039},{"$f":"'Timeline&Flags'!KP11","v":2040},{"$f":"'Timeline&Flags'!KQ11","v":2040},{"$f":"'Timeline&Flags'!KR11","v":2040},{"$f":"'Timeline&Flags'!KS11","v":2040},{"$f":"'Timeline&Flags'!KT11","v":2040},{"$f":"'Timeline&Flags'!KU11","v":2040},{"$f":"'Timeline&Flags'!KV11","v":2040},{"$f":"'Timeline&Flags'!KW11","v":2040},{"$f":"'Timeline&Flags'!KX11","v":2040},{"$f":"'Timeline&Flags'!KY11","v":2040},{"$f":"'Timeline&Flags'!KZ11","v":2040},{"$f":"'Timeline&Flags'!LA11","v":2040},{"$f":"'Timeline&Flags'!LB11","v":2041},{"$f":"'Timeline&Flags'!LC11","v":2041},{"$f":"'Timeline&Flags'!LD11","v":2041},{"$f":"'Timeline&Flags'!LE11","v":2041},{"$f":"'Timeline&Flags'!LF11","v":2041},{"$f":"'Timeline&Flags'!LG11","v":2041},{"$f":"'Timeline&Flags'!LH11","v":2041},{"$f":"'Timeline&Flags'!LI11","v":2041},{"$f":"'Timeline&Flags'!LJ11","v":2041},{"$f":"'Timeline&Flags'!LK11","v":2041},{"$f":"'Timeline&Flags'!LL11","v":2041},{"$f":"'Timeline&Flags'!LM11","v":2041},{"$f":"'Timeline&Flags'!LN11","v":2042},{"$f":"'Timeline&Flags'!LO11","v":2042},{"$f":"'Timeline&Flags'!LP11","v":2042},{"$f":"'Timeline&Flags'!LQ11","v":2042},{"$f":"'Timeline&Flags'!LR11","v":2042},{"$f":"'Timeline&Flags'!LS11","v":2042},{"$f":"'Timeline&Flags'!LT11","v":2042},{"$f":"'Timeline&Flags'!LU11","v":2042},{"$f":"'Timeline&Flags'!LV11","v":2042},{"$f":"'Timeline&Flags'!LW11","v":2042},{"$f":"'Timeline&Flags'!LX11","v":2042},{"$f":"'Timeline&Flags'!LY11","v":2042},{"$f":"'Timeline&Flags'!LZ11","v":2043},{"$f":"'Timeline&Flags'!MA11","v":2043},{"$f":"'Timeline&Flags'!MB11","v":2043},{"$f":"'Timeline&Flags'!MC11","v":2043},{"$f":"'Timeline&Flags'!MD11","v":2043},{"$f":"'Timeline&Flags'!ME11","v":2043},{"$f":"'Timeline&Flags'!MF11","v":2043},{"$f":"'Timeline&Flags'!MG11","v":2043},{"$f":"'Timeline&Flags'!MH11","v":2043}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E12","v":"Month in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S12","v":12},{"$f":"'Timeline&Flags'!T12","v":12},{"$f":"'Timeline&Flags'!U12","v":12},{"$f":"'Timeline&Flags'!V12","v":12},{"$f":"'Timeline&Flags'!W12","v":12},{"$f":"'Timeline&Flags'!X12","v":12},{"$f":"'Timeline&Flags'!Y12","v":12},{"$f":"'Timeline&Flags'!Z12","v":12},{"$f":"'Timeline&Flags'!AA12","v":12},{"$f":"'Timeline&Flags'!AB12","v":12},{"$f":"'Timeline&Flags'!AC12","v":12},{"$f":"'Timeline&Flags'!AD12","v":12},{"$f":"'Timeline&Flags'!AE12","v":12},{"$f":"'Timeline&Flags'!AF12","v":12},{"$f":"'Timeline&Flags'!AG12","v":12},{"$f":"'Timeline&Flags'!AH12","v":12},{"$f":"'Timeline&Flags'!AI12","v":12},{"$f":"'Timeline&Flags'!AJ12","v":12},{"$f":"'Timeline&Flags'!AK12","v":12},{"$f":"'Timeline&Flags'!AL12","v":12},{"$f":"'Timeline&Flags'!AM12","v":12},{"$f":"'Timeline&Flags'!AN12","v":12},{"$f":"'Timeline&Flags'!AO12","v":12},{"$f":"'Timeline&Flags'!AP12","v":12},{"$f":"'Timeline&Flags'!AQ12","v":12},{"$nulls":3},{"$f":"'Timeline&Flags'!AU12","v":10},{"$f":"'Timeline&Flags'!AV12","v":11},{"$f":"'Timeline&Flags'!AW12","v":12},{"$f":"'Timeline&Flags'!AX12","v":1},{"$f":"'Timeline&Flags'!AY12","v":2},{"$f":"'Timeline&Flags'!AZ12","v":3},{"$f":"'Timeline&Flags'!BA12","v":4},{"$f":"'Timeline&Flags'!BB12","v":5},{"$f":"'Timeline&Flags'!BC12","v":6},{"$f":"'Timeline&Flags'!BD12","v":7},{"$f":"'Timeline&Flags'!BE12","v":8},{"$f":"'Timeline&Flags'!BF12","v":9},{"$f":"'Timeline&Flags'!BG12","v":10},{"$f":"'Timeline&Flags'!BH12","v":11},{"$f":"'Timeline&Flags'!BI12","v":12},{"$f":"'Timeline&Flags'!BJ12","v":1},{"$f":"'Timeline&Flags'!BK12","v":2},{"$f":"'Timeline&Flags'!BL12","v":3},{"$f":"'Timeline&Flags'!BM12","v":4},{"$f":"'Timeline&Flags'!BN12","v":5},{"$f":"'Timeline&Flags'!BO12","v":6},{"$f":"'Timeline&Flags'!BP12","v":7},{"$f":"'Timeline&Flags'!BQ12","v":8},{"$f":"'Timeline&Flags'!BR12","v":9},{"$f":"'Timeline&Flags'!BS12","v":10},{"$f":"'Timeline&Flags'!BT12","v":11},{"$f":"'Timeline&Flags'!BU12","v":12},{"$f":"'Timeline&Flags'!BV12","v":1},{"$f":"'Timeline&Flags'!BW12","v":2},{"$f":"'Timeline&Flags'!BX12","v":3},{"$f":"'Timeline&Flags'!BY12","v":4},{"$f":"'Timeline&Flags'!BZ12","v":5},{"$f":"'Timeline&Flags'!CA12","v":6},{"$f":"'Timeline&Flags'!CB12","v":7},{"$f":"'Timeline&Flags'!CC12","v":8},{"$f":"'Timeline&Flags'!CD12","v":9},{"$f":"'Timeline&Flags'!CE12","v":10},{"$f":"'Timeline&Flags'!CF12","v":11},{"$f":"'Timeline&Flags'!CG12","v":12},{"$f":"'Timeline&Flags'!CH12","v":1},{"$f":"'Timeline&Flags'!CI12","v":2},{"$f":"'Timeline&Flags'!CJ12","v":3},{"$f":"'Timeline&Flags'!CK12","v":4},{"$f":"'Timeline&Flags'!CL12","v":5},{"$f":"'Timeline&Flags'!CM12","v":6},{"$f":"'Timeline&Flags'!CN12","v":7},{"$f":"'Timeline&Flags'!CO12","v":8},{"$f":"'Timeline&Flags'!CP12","v":9},{"$f":"'Timeline&Flags'!CQ12","v":10},{"$f":"'Timeline&Flags'!CR12","v":11},{"$f":"'Timeline&Flags'!CS12","v":12},{"$f":"'Timeline&Flags'!CT12","v":1},{"$f":"'Timeline&Flags'!CU12","v":2},{"$f":"'Timeline&Flags'!CV12","v":3},{"$f":"'Timeline&Flags'!CW12","v":4},{"$f":"'Timeline&Flags'!CX12","v":5},{"$f":"'Timeline&Flags'!CY12","v":6},{"$f":"'Timeline&Flags'!CZ12","v":7},{"$f":"'Timeline&Flags'!DA12","v":8},{"$f":"'Timeline&Flags'!DB12","v":9},{"$f":"'Timeline&Flags'!DC12","v":10},{"$f":"'Timeline&Flags'!DD12","v":11},{"$f":"'Timeline&Flags'!DE12","v":12},{"$f":"'Timeline&Flags'!DF12","v":1},{"$f":"'Timeline&Flags'!DG12","v":2},{"$f":"'Timeline&Flags'!DH12","v":3},{"$f":"'Timeline&Flags'!DI12","v":4},{"$f":"'Timeline&Flags'!DJ12","v":5},{"$f":"'Timeline&Flags'!DK12","v":6},{"$f":"'Timeline&Flags'!DL12","v":7},{"$f":"'Timeline&Flags'!DM12","v":8},{"$f":"'Timeline&Flags'!DN12","v":9},{"$f":"'Timeline&Flags'!DO12","v":10},{"$f":"'Timeline&Flags'!DP12","v":11},{"$f":"'Timeline&Flags'!DQ12","v":12},{"$f":"'Timeline&Flags'!DR12","v":1},{"$f":"'Timeline&Flags'!DS12","v":2},{"$f":"'Timeline&Flags'!DT12","v":3},{"$f":"'Timeline&Flags'!DU12","v":4},{"$f":"'Timeline&Flags'!DV12","v":5},{"$f":"'Timeline&Flags'!DW12","v":6},{"$f":"'Timeline&Flags'!DX12","v":7},{"$f":"'Timeline&Flags'!DY12","v":8},{"$f":"'Timeline&Flags'!DZ12","v":9},{"$f":"'Timeline&Flags'!EA12","v":10},{"$f":"'Timeline&Flags'!EB12","v":11},{"$f":"'Timeline&Flags'!EC12","v":12},{"$f":"'Timeline&Flags'!ED12","v":1},{"$f":"'Timeline&Flags'!EE12","v":2},{"$f":"'Timeline&Flags'!EF12","v":3},{"$f":"'Timeline&Flags'!EG12","v":4},{"$f":"'Timeline&Flags'!EH12","v":5},{"$f":"'Timeline&Flags'!EI12","v":6},{"$f":"'Timeline&Flags'!EJ12","v":7},{"$f":"'Timeline&Flags'!EK12","v":8},{"$f":"'Timeline&Flags'!EL12","v":9},{"$f":"'Timeline&Flags'!EM12","v":10},{"$f":"'Timeline&Flags'!EN12","v":11},{"$f":"'Timeline&Flags'!EO12","v":12},{"$f":"'Timeline&Flags'!EP12","v":1},{"$f":"'Timeline&Flags'!EQ12","v":2},{"$f":"'Timeline&Flags'!ER12","v":3},{"$f":"'Timeline&Flags'!ES12","v":4},{"$f":"'Timeline&Flags'!ET12","v":5},{"$f":"'Timeline&Flags'!EU12","v":6},{"$f":"'Timeline&Flags'!EV12","v":7},{"$f":"'Timeline&Flags'!EW12","v":8},{"$f":"'Timeline&Flags'!EX12","v":9},{"$f":"'Timeline&Flags'!EY12","v":10},{"$f":"'Timeline&Flags'!EZ12","v":11},{"$f":"'Timeline&Flags'!FA12","v":12},{"$f":"'Timeline&Flags'!FB12","v":1},{"$f":"'Timeline&Flags'!FC12","v":2},{"$f":"'Timeline&Flags'!FD12","v":3},{"$f":"'Timeline&Flags'!FE12","v":4},{"$f":"'Timeline&Flags'!FF12","v":5},{"$f":"'Timeline&Flags'!FG12","v":6},{"$f":"'Timeline&Flags'!FH12","v":7},{"$f":"'Timeline&Flags'!FI12","v":8},{"$f":"'Timeline&Flags'!FJ12","v":9},{"$f":"'Timeline&Flags'!FK12","v":10},{"$f":"'Timeline&Flags'!FL12","v":11},{"$f":"'Timeline&Flags'!FM12","v":12},{"$f":"'Timeline&Flags'!FN12","v":1},{"$f":"'Timeline&Flags'!FO12","v":2},{"$f":"'Timeline&Flags'!FP12","v":3},{"$f":"'Timeline&Flags'!FQ12","v":4},{"$f":"'Timeline&Flags'!FR12","v":5},{"$f":"'Timeline&Flags'!FS12","v":6},{"$f":"'Timeline&Flags'!FT12","v":7},{"$f":"'Timeline&Flags'!FU12","v":8},{"$f":"'Timeline&Flags'!FV12","v":9},{"$f":"'Timeline&Flags'!FW12","v":10},{"$f":"'Timeline&Flags'!FX12","v":11},{"$f":"'Timeline&Flags'!FY12","v":12},{"$f":"'Timeline&Flags'!FZ12","v":1},{"$f":"'Timeline&Flags'!GA12","v":2},{"$f":"'Timeline&Flags'!GB12","v":3},{"$f":"'Timeline&Flags'!GC12","v":4},{"$f":"'Timeline&Flags'!GD12","v":5},{"$f":"'Timeline&Flags'!GE12","v":6},{"$f":"'Timeline&Flags'!GF12","v":7},{"$f":"'Timeline&Flags'!GG12","v":8},{"$f":"'Timeline&Flags'!GH12","v":9},{"$f":"'Timeline&Flags'!GI12","v":10},{"$f":"'Timeline&Flags'!GJ12","v":11},{"$f":"'Timeline&Flags'!GK12","v":12},{"$f":"'Timeline&Flags'!GL12","v":1},{"$f":"'Timeline&Flags'!GM12","v":2},{"$f":"'Timeline&Flags'!GN12","v":3},{"$f":"'Timeline&Flags'!GO12","v":4},{"$f":"'Timeline&Flags'!GP12","v":5},{"$f":"'Timeline&Flags'!GQ12","v":6},{"$f":"'Timeline&Flags'!GR12","v":7},{"$f":"'Timeline&Flags'!GS12","v":8},{"$f":"'Timeline&Flags'!GT12","v":9},{"$f":"'Timeline&Flags'!GU12","v":10},{"$f":"'Timeline&Flags'!GV12","v":11},{"$f":"'Timeline&Flags'!GW12","v":12},{"$f":"'Timeline&Flags'!GX12","v":1},{"$f":"'Timeline&Flags'!GY12","v":2},{"$f":"'Timeline&Flags'!GZ12","v":3},{"$f":"'Timeline&Flags'!HA12","v":4},{"$f":"'Timeline&Flags'!HB12","v":5},{"$f":"'Timeline&Flags'!HC12","v":6},{"$f":"'Timeline&Flags'!HD12","v":7},{"$f":"'Timeline&Flags'!HE12","v":8},{"$f":"'Timeline&Flags'!HF12","v":9},{"$f":"'Timeline&Flags'!HG12","v":10},{"$f":"'Timeline&Flags'!HH12","v":11},{"$f":"'Timeline&Flags'!HI12","v":12},{"$f":"'Timeline&Flags'!HJ12","v":1},{"$f":"'Timeline&Flags'!HK12","v":2},{"$f":"'Timeline&Flags'!HL12","v":3},{"$f":"'Timeline&Flags'!HM12","v":4},{"$f":"'Timeline&Flags'!HN12","v":5},{"$f":"'Timeline&Flags'!HO12","v":6},{"$f":"'Timeline&Flags'!HP12","v":7},{"$f":"'Timeline&Flags'!HQ12","v":8},{"$f":"'Timeline&Flags'!HR12","v":9},{"$f":"'Timeline&Flags'!HS12","v":10},{"$f":"'Timeline&Flags'!HT12","v":11},{"$f":"'Timeline&Flags'!HU12","v":12},{"$f":"'Timeline&Flags'!HV12","v":1},{"$f":"'Timeline&Flags'!HW12","v":2},{"$f":"'Timeline&Flags'!HX12","v":3},{"$f":"'Timeline&Flags'!HY12","v":4},{"$f":"'Timeline&Flags'!HZ12","v":5},{"$f":"'Timeline&Flags'!IA12","v":6},{"$f":"'Timeline&Flags'!IB12","v":7},{"$f":"'Timeline&Flags'!IC12","v":8},{"$f":"'Timeline&Flags'!ID12","v":9},{"$f":"'Timeline&Flags'!IE12","v":10},{"$f":"'Timeline&Flags'!IF12","v":11},{"$f":"'Timeline&Flags'!IG12","v":12},{"$f":"'Timeline&Flags'!IH12","v":1},{"$f":"'Timeline&Flags'!II12","v":2},{"$f":"'Timeline&Flags'!IJ12","v":3},{"$f":"'Timeline&Flags'!IK12","v":4},{"$f":"'Timeline&Flags'!IL12","v":5},{"$f":"'Timeline&Flags'!IM12","v":6},{"$f":"'Timeline&Flags'!IN12","v":7},{"$f":"'Timeline&Flags'!IO12","v":8},{"$f":"'Timeline&Flags'!IP12","v":9},{"$f":"'Timeline&Flags'!IQ12","v":10},{"$f":"'Timeline&Flags'!IR12","v":11},{"$f":"'Timeline&Flags'!IS12","v":12},{"$f":"'Timeline&Flags'!IT12","v":1},{"$f":"'Timeline&Flags'!IU12","v":2},{"$f":"'Timeline&Flags'!IV12","v":3},{"$f":"'Timeline&Flags'!IW12","v":4},{"$f":"'Timeline&Flags'!IX12","v":5},{"$f":"'Timeline&Flags'!IY12","v":6},{"$f":"'Timeline&Flags'!IZ12","v":7},{"$f":"'Timeline&Flags'!JA12","v":8},{"$f":"'Timeline&Flags'!JB12","v":9},{"$f":"'Timeline&Flags'!JC12","v":10},{"$f":"'Timeline&Flags'!JD12","v":11},{"$f":"'Timeline&Flags'!JE12","v":12},{"$f":"'Timeline&Flags'!JF12","v":1},{"$f":"'Timeline&Flags'!JG12","v":2},{"$f":"'Timeline&Flags'!JH12","v":3},{"$f":"'Timeline&Flags'!JI12","v":4},{"$f":"'Timeline&Flags'!JJ12","v":5},{"$f":"'Timeline&Flags'!JK12","v":6},{"$f":"'Timeline&Flags'!JL12","v":7},{"$f":"'Timeline&Flags'!JM12","v":8},{"$f":"'Timeline&Flags'!JN12","v":9},{"$f":"'Timeline&Flags'!JO12","v":10},{"$f":"'Timeline&Flags'!JP12","v":11},{"$f":"'Timeline&Flags'!JQ12","v":12},{"$f":"'Timeline&Flags'!JR12","v":1},{"$f":"'Timeline&Flags'!JS12","v":2},{"$f":"'Timeline&Flags'!JT12","v":3},{"$f":"'Timeline&Flags'!JU12","v":4},{"$f":"'Timeline&Flags'!JV12","v":5},{"$f":"'Timeline&Flags'!JW12","v":6},{"$f":"'Timeline&Flags'!JX12","v":7},{"$f":"'Timeline&Flags'!JY12","v":8},{"$f":"'Timeline&Flags'!JZ12","v":9},{"$f":"'Timeline&Flags'!KA12","v":10},{"$f":"'Timeline&Flags'!KB12","v":11},{"$f":"'Timeline&Flags'!KC12","v":12},{"$f":"'Timeline&Flags'!KD12","v":1},{"$f":"'Timeline&Flags'!KE12","v":2},{"$f":"'Timeline&Flags'!KF12","v":3},{"$f":"'Timeline&Flags'!KG12","v":4},{"$f":"'Timeline&Flags'!KH12","v":5},{"$f":"'Timeline&Flags'!KI12","v":6},{"$f":"'Timeline&Flags'!KJ12","v":7},{"$f":"'Timeline&Flags'!KK12","v":8},{"$f":"'Timeline&Flags'!KL12","v":9},{"$f":"'Timeline&Flags'!KM12","v":10},{"$f":"'Timeline&Flags'!KN12","v":11},{"$f":"'Timeline&Flags'!KO12","v":12},{"$f":"'Timeline&Flags'!KP12","v":1},{"$f":"'Timeline&Flags'!KQ12","v":2},{"$f":"'Timeline&Flags'!KR12","v":3},{"$f":"'Timeline&Flags'!KS12","v":4},{"$f":"'Timeline&Flags'!KT12","v":5},{"$f":"'Timeline&Flags'!KU12","v":6},{"$f":"'Timeline&Flags'!KV12","v":7},{"$f":"'Timeline&Flags'!KW12","v":8},{"$f":"'Timeline&Flags'!KX12","v":9},{"$f":"'Timeline&Flags'!KY12","v":10},{"$f":"'Timeline&Flags'!KZ12","v":11},{"$f":"'Timeline&Flags'!LA12","v":12},{"$f":"'Timeline&Flags'!LB12","v":1},{"$f":"'Timeline&Flags'!LC12","v":2},{"$f":"'Timeline&Flags'!LD12","v":3},{"$f":"'Timeline&Flags'!LE12","v":4},{"$f":"'Timeline&Flags'!LF12","v":5},{"$f":"'Timeline&Flags'!LG12","v":6},{"$f":"'Timeline&Flags'!LH12","v":7},{"$f":"'Timeline&Flags'!LI12","v":8},{"$f":"'Timeline&Flags'!LJ12","v":9},{"$f":"'Timeline&Flags'!LK12","v":10},{"$f":"'Timeline&Flags'!LL12","v":11},{"$f":"'Timeline&Flags'!LM12","v":12},{"$f":"'Timeline&Flags'!LN12","v":1},{"$f":"'Timeline&Flags'!LO12","v":2},{"$f":"'Timeline&Flags'!LP12","v":3},{"$f":"'Timeline&Flags'!LQ12","v":4},{"$f":"'Timeline&Flags'!LR12","v":5},{"$f":"'Timeline&Flags'!LS12","v":6},{"$f":"'Timeline&Flags'!LT12","v":7},{"$f":"'Timeline&Flags'!LU12","v":8},{"$f":"'Timeline&Flags'!LV12","v":9},{"$f":"'Timeline&Flags'!LW12","v":10},{"$f":"'Timeline&Flags'!LX12","v":11},{"$f":"'Timeline&Flags'!LY12","v":12},{"$f":"'Timeline&Flags'!LZ12","v":1},{"$f":"'Timeline&Flags'!MA12","v":2},{"$f":"'Timeline&Flags'!MB12","v":3},{"$f":"'Timeline&Flags'!MC12","v":4},{"$f":"'Timeline&Flags'!MD12","v":5},{"$f":"'Timeline&Flags'!ME12","v":6},{"$f":"'Timeline&Flags'!MF12","v":7},{"$f":"'Timeline&Flags'!MG12","v":8},{"$f":"'Timeline&Flags'!MH12","v":9}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E13","v":"Days in period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S13","v":90},{"$f":"'Timeline&Flags'!T13","v":365},{"$f":"'Timeline&Flags'!U13","v":366},{"$f":"'Timeline&Flags'!V13","v":365},{"$f":"'Timeline&Flags'!W13","v":365},{"$f":"'Timeline&Flags'!X13","v":365},{"$f":"'Timeline&Flags'!Y13","v":366},{"$f":"'Timeline&Flags'!Z13","v":365},{"$f":"'Timeline&Flags'!AA13","v":365},{"$f":"'Timeline&Flags'!AB13","v":365},{"$f":"'Timeline&Flags'!AC13","v":366},{"$f":"'Timeline&Flags'!AD13","v":365},{"$f":"'Timeline&Flags'!AE13","v":365},{"$f":"'Timeline&Flags'!AF13","v":365},{"$f":"'Timeline&Flags'!AG13","v":366},{"$f":"'Timeline&Flags'!AH13","v":365},{"$f":"'Timeline&Flags'!AI13","v":365},{"$f":"'Timeline&Flags'!AJ13","v":365},{"$f":"'Timeline&Flags'!AK13","v":366},{"$f":"'Timeline&Flags'!AL13","v":365},{"$f":"'Timeline&Flags'!AM13","v":365},{"$f":"'Timeline&Flags'!AN13","v":365},{"$f":"'Timeline&Flags'!AO13","v":366},{"$f":"'Timeline&Flags'!AP13","v":365},{"$f":"'Timeline&Flags'!AQ13","v":640},{"$nulls":3},{"$f":"'Timeline&Flags'!AU13","v":31},{"$f":"'Timeline&Flags'!AV13","v":28},{"$f":"'Timeline&Flags'!AW13","v":31},{"$f":"'Timeline&Flags'!AX13","v":30},{"$f":"'Timeline&Flags'!AY13","v":31},{"$f":"'Timeline&Flags'!AZ13","v":30},{"$f":"'Timeline&Flags'!BA13","v":31},{"$f":"'Timeline&Flags'!BB13","v":31},{"$f":"'Timeline&Flags'!BC13","v":30},{"$f":"'Timeline&Flags'!BD13","v":31},{"$f":"'Timeline&Flags'!BE13","v":30},{"$f":"'Timeline&Flags'!BF13","v":31},{"$f":"'Timeline&Flags'!BG13","v":31},{"$f":"'Timeline&Flags'!BH13","v":28},{"$f":"'Timeline&Flags'!BI13","v":31},{"$f":"'Timeline&Flags'!BJ13","v":30},{"$f":"'Timeline&Flags'!BK13","v":31},{"$f":"'Timeline&Flags'!BL13","v":30},{"$f":"'Timeline&Flags'!BM13","v":31},{"$f":"'Timeline&Flags'!BN13","v":31},{"$f":"'Timeline&Flags'!BO13","v":30},{"$f":"'Timeline&Flags'!BP13","v":31},{"$f":"'Timeline&Flags'!BQ13","v":30},{"$f":"'Timeline&Flags'!BR13","v":31},{"$f":"'Timeline&Flags'!BS13","v":31},{"$f":"'Timeline&Flags'!BT13","v":29},{"$f":"'Timeline&Flags'!BU13","v":31},{"$f":"'Timeline&Flags'!BV13","v":30},{"$f":"'Timeline&Flags'!BW13","v":31},{"$f":"'Timeline&Flags'!BX13","v":30},{"$f":"'Timeline&Flags'!BY13","v":31},{"$f":"'Timeline&Flags'!BZ13","v":31},{"$f":"'Timeline&Flags'!CA13","v":30},{"$f":"'Timeline&Flags'!CB13","v":31},{"$f":"'Timeline&Flags'!CC13","v":30},{"$f":"'Timeline&Flags'!CD13","v":31},{"$f":"'Timeline&Flags'!CE13","v":31},{"$f":"'Timeline&Flags'!CF13","v":28},{"$f":"'Timeline&Flags'!CG13","v":31},{"$f":"'Timeline&Flags'!CH13","v":30},{"$f":"'Timeline&Flags'!CI13","v":31},{"$f":"'Timeline&Flags'!CJ13","v":30},{"$f":"'Timeline&Flags'!CK13","v":31},{"$f":"'Timeline&Flags'!CL13","v":31},{"$f":"'Timeline&Flags'!CM13","v":30},{"$f":"'Timeline&Flags'!CN13","v":31},{"$f":"'Timeline&Flags'!CO13","v":30},{"$f":"'Timeline&Flags'!CP13","v":31},{"$f":"'Timeline&Flags'!CQ13","v":31},{"$f":"'Timeline&Flags'!CR13","v":28},{"$f":"'Timeline&Flags'!CS13","v":31},{"$f":"'Timeline&Flags'!CT13","v":30},{"$f":"'Timeline&Flags'!CU13","v":31},{"$f":"'Timeline&Flags'!CV13","v":30},{"$f":"'Timeline&Flags'!CW13","v":31},{"$f":"'Timeline&Flags'!CX13","v":31},{"$f":"'Timeline&Flags'!CY13","v":30},{"$f":"'Timeline&Flags'!CZ13","v":31},{"$f":"'Timeline&Flags'!DA13","v":30},{"$f":"'Timeline&Flags'!DB13","v":31},{"$f":"'Timeline&Flags'!DC13","v":31},{"$f":"'Timeline&Flags'!DD13","v":28},{"$f":"'Timeline&Flags'!DE13","v":31},{"$f":"'Timeline&Flags'!DF13","v":30},{"$f":"'Timeline&Flags'!DG13","v":31},{"$f":"'Timeline&Flags'!DH13","v":30},{"$f":"'Timeline&Flags'!DI13","v":31},{"$f":"'Timeline&Flags'!DJ13","v":31},{"$f":"'Timeline&Flags'!DK13","v":30},{"$f":"'Timeline&Flags'!DL13","v":31},{"$f":"'Timeline&Flags'!DM13","v":30},{"$f":"'Timeline&Flags'!DN13","v":31},{"$f":"'Timeline&Flags'!DO13","v":31},{"$f":"'Timeline&Flags'!DP13","v":29},{"$f":"'Timeline&Flags'!DQ13","v":31},{"$f":"'Timeline&Flags'!DR13","v":30},{"$f":"'Timeline&Flags'!DS13","v":31},{"$f":"'Timeline&Flags'!DT13","v":30},{"$f":"'Timeline&Flags'!DU13","v":31},{"$f":"'Timeline&Flags'!DV13","v":31},{"$f":"'Timeline&Flags'!DW13","v":30},{"$f":"'Timeline&Flags'!DX13","v":31},{"$f":"'Timeline&Flags'!DY13","v":30},{"$f":"'Timeline&Flags'!DZ13","v":31},{"$f":"'Timeline&Flags'!EA13","v":31},{"$f":"'Timeline&Flags'!EB13","v":28},{"$f":"'Timeline&Flags'!EC13","v":31},{"$f":"'Timeline&Flags'!ED13","v":30},{"$f":"'Timeline&Flags'!EE13","v":31},{"$f":"'Timeline&Flags'!EF13","v":30},{"$f":"'Timeline&Flags'!EG13","v":31},{"$f":"'Timeline&Flags'!EH13","v":31},{"$f":"'Timeline&Flags'!EI13","v":30},{"$f":"'Timeline&Flags'!EJ13","v":31},{"$f":"'Timeline&Flags'!EK13","v":30},{"$f":"'Timeline&Flags'!EL13","v":31},{"$f":"'Timeline&Flags'!EM13","v":31},{"$f":"'Timeline&Flags'!EN13","v":28},{"$f":"'Timeline&Flags'!EO13","v":31},{"$f":"'Timeline&Flags'!EP13","v":30},{"$f":"'Timeline&Flags'!EQ13","v":31},{"$f":"'Timeline&Flags'!ER13","v":30},{"$f":"'Timeline&Flags'!ES13","v":31},{"$f":"'Timeline&Flags'!ET13","v":31},{"$f":"'Timeline&Flags'!EU13","v":30},{"$f":"'Timeline&Flags'!EV13","v":31},{"$f":"'Timeline&Flags'!EW13","v":30},{"$f":"'Timeline&Flags'!EX13","v":31},{"$f":"'Timeline&Flags'!EY13","v":31},{"$f":"'Timeline&Flags'!EZ13","v":28},{"$f":"'Timeline&Flags'!FA13","v":31},{"$f":"'Timeline&Flags'!FB13","v":30},{"$f":"'Timeline&Flags'!FC13","v":31},{"$f":"'Timeline&Flags'!FD13","v":30},{"$f":"'Timeline&Flags'!FE13","v":31},{"$f":"'Timeline&Flags'!FF13","v":31},{"$f":"'Timeline&Flags'!FG13","v":30},{"$f":"'Timeline&Flags'!FH13","v":31},{"$f":"'Timeline&Flags'!FI13","v":30},{"$f":"'Timeline&Flags'!FJ13","v":31},{"$f":"'Timeline&Flags'!FK13","v":31},{"$f":"'Timeline&Flags'!FL13","v":29},{"$f":"'Timeline&Flags'!FM13","v":31},{"$f":"'Timeline&Flags'!FN13","v":30},{"$f":"'Timeline&Flags'!FO13","v":31},{"$f":"'Timeline&Flags'!FP13","v":30},{"$f":"'Timeline&Flags'!FQ13","v":31},{"$f":"'Timeline&Flags'!FR13","v":31},{"$f":"'Timeline&Flags'!FS13","v":30},{"$f":"'Timeline&Flags'!FT13","v":31},{"$f":"'Timeline&Flags'!FU13","v":30},{"$f":"'Timeline&Flags'!FV13","v":31},{"$f":"'Timeline&Flags'!FW13","v":31},{"$f":"'Timeline&Flags'!FX13","v":28},{"$f":"'Timeline&Flags'!FY13","v":31},{"$f":"'Timeline&Flags'!FZ13","v":30},{"$f":"'Timeline&Flags'!GA13","v":31},{"$f":"'Timeline&Flags'!GB13","v":30},{"$f":"'Timeline&Flags'!GC13","v":31},{"$f":"'Timeline&Flags'!GD13","v":31},{"$f":"'Timeline&Flags'!GE13","v":30},{"$f":"'Timeline&Flags'!GF13","v":31},{"$f":"'Timeline&Flags'!GG13","v":30},{"$f":"'Timeline&Flags'!GH13","v":31},{"$f":"'Timeline&Flags'!GI13","v":31},{"$f":"'Timeline&Flags'!GJ13","v":28},{"$f":"'Timeline&Flags'!GK13","v":31},{"$f":"'Timeline&Flags'!GL13","v":30},{"$f":"'Timeline&Flags'!GM13","v":31},{"$f":"'Timeline&Flags'!GN13","v":30},{"$f":"'Timeline&Flags'!GO13","v":31},{"$f":"'Timeline&Flags'!GP13","v":31},{"$f":"'Timeline&Flags'!GQ13","v":30},{"$f":"'Timeline&Flags'!GR13","v":31},{"$f":"'Timeline&Flags'!GS13","v":30},{"$f":"'Timeline&Flags'!GT13","v":31},{"$f":"'Timeline&Flags'!GU13","v":31},{"$f":"'Timeline&Flags'!GV13","v":28},{"$f":"'Timeline&Flags'!GW13","v":31},{"$f":"'Timeline&Flags'!GX13","v":30},{"$f":"'Timeline&Flags'!GY13","v":31},{"$f":"'Timeline&Flags'!GZ13","v":30},{"$f":"'Timeline&Flags'!HA13","v":31},{"$f":"'Timeline&Flags'!HB13","v":31},{"$f":"'Timeline&Flags'!HC13","v":30},{"$f":"'Timeline&Flags'!HD13","v":31},{"$f":"'Timeline&Flags'!HE13","v":30},{"$f":"'Timeline&Flags'!HF13","v":31},{"$f":"'Timeline&Flags'!HG13","v":31},{"$f":"'Timeline&Flags'!HH13","v":29},{"$f":"'Timeline&Flags'!HI13","v":31},{"$f":"'Timeline&Flags'!HJ13","v":30},{"$f":"'Timeline&Flags'!HK13","v":31},{"$f":"'Timeline&Flags'!HL13","v":30},{"$f":"'Timeline&Flags'!HM13","v":31},{"$f":"'Timeline&Flags'!HN13","v":31},{"$f":"'Timeline&Flags'!HO13","v":30},{"$f":"'Timeline&Flags'!HP13","v":31},{"$f":"'Timeline&Flags'!HQ13","v":30},{"$f":"'Timeline&Flags'!HR13","v":31},{"$f":"'Timeline&Flags'!HS13","v":31},{"$f":"'Timeline&Flags'!HT13","v":28},{"$f":"'Timeline&Flags'!HU13","v":31},{"$f":"'Timeline&Flags'!HV13","v":30},{"$f":"'Timeline&Flags'!HW13","v":31},{"$f":"'Timeline&Flags'!HX13","v":30},{"$f":"'Timeline&Flags'!HY13","v":31},{"$f":"'Timeline&Flags'!HZ13","v":31},{"$f":"'Timeline&Flags'!IA13","v":30},{"$f":"'Timeline&Flags'!IB13","v":31},{"$f":"'Timeline&Flags'!IC13","v":30},{"$f":"'Timeline&Flags'!ID13","v":31},{"$f":"'Timeline&Flags'!IE13","v":31},{"$f":"'Timeline&Flags'!IF13","v":28},{"$f":"'Timeline&Flags'!IG13","v":31},{"$f":"'Timeline&Flags'!IH13","v":30},{"$f":"'Timeline&Flags'!II13","v":31},{"$f":"'Timeline&Flags'!IJ13","v":30},{"$f":"'Timeline&Flags'!IK13","v":31},{"$f":"'Timeline&Flags'!IL13","v":31},{"$f":"'Timeline&Flags'!IM13","v":30},{"$f":"'Timeline&Flags'!IN13","v":31},{"$f":"'Timeline&Flags'!IO13","v":30},{"$f":"'Timeline&Flags'!IP13","v":31},{"$f":"'Timeline&Flags'!IQ13","v":31},{"$f":"'Timeline&Flags'!IR13","v":28},{"$f":"'Timeline&Flags'!IS13","v":31},{"$f":"'Timeline&Flags'!IT13","v":30},{"$f":"'Timeline&Flags'!IU13","v":31},{"$f":"'Timeline&Flags'!IV13","v":30},{"$f":"'Timeline&Flags'!IW13","v":31},{"$f":"'Timeline&Flags'!IX13","v":31},{"$f":"'Timeline&Flags'!IY13","v":30},{"$f":"'Timeline&Flags'!IZ13","v":31},{"$f":"'Timeline&Flags'!JA13","v":30},{"$f":"'Timeline&Flags'!JB13","v":31},{"$f":"'Timeline&Flags'!JC13","v":31},{"$f":"'Timeline&Flags'!JD13","v":29},{"$f":"'Timeline&Flags'!JE13","v":31},{"$f":"'Timeline&Flags'!JF13","v":30},{"$f":"'Timeline&Flags'!JG13","v":31},{"$f":"'Timeline&Flags'!JH13","v":30},{"$f":"'Timeline&Flags'!JI13","v":31},{"$f":"'Timeline&Flags'!JJ13","v":31},{"$f":"'Timeline&Flags'!JK13","v":30},{"$f":"'Timeline&Flags'!JL13","v":31},{"$f":"'Timeline&Flags'!JM13","v":30},{"$f":"'Timeline&Flags'!JN13","v":31},{"$f":"'Timeline&Flags'!JO13","v":31},{"$f":"'Timeline&Flags'!JP13","v":28},{"$f":"'Timeline&Flags'!JQ13","v":31},{"$f":"'Timeline&Flags'!JR13","v":30},{"$f":"'Timeline&Flags'!JS13","v":31},{"$f":"'Timeline&Flags'!JT13","v":30},{"$f":"'Timeline&Flags'!JU13","v":31},{"$f":"'Timeline&Flags'!JV13","v":31},{"$f":"'Timeline&Flags'!JW13","v":30},{"$f":"'Timeline&Flags'!JX13","v":31},{"$f":"'Timeline&Flags'!JY13","v":30},{"$f":"'Timeline&Flags'!JZ13","v":31},{"$f":"'Timeline&Flags'!KA13","v":31},{"$f":"'Timeline&Flags'!KB13","v":28},{"$f":"'Timeline&Flags'!KC13","v":31},{"$f":"'Timeline&Flags'!KD13","v":30},{"$f":"'Timeline&Flags'!KE13","v":31},{"$f":"'Timeline&Flags'!KF13","v":30},{"$f":"'Timeline&Flags'!KG13","v":31},{"$f":"'Timeline&Flags'!KH13","v":31},{"$f":"'Timeline&Flags'!KI13","v":30},{"$f":"'Timeline&Flags'!KJ13","v":31},{"$f":"'Timeline&Flags'!KK13","v":30},{"$f":"'Timeline&Flags'!KL13","v":31},{"$f":"'Timeline&Flags'!KM13","v":31},{"$f":"'Timeline&Flags'!KN13","v":28},{"$f":"'Timeline&Flags'!KO13","v":31},{"$f":"'Timeline&Flags'!KP13","v":30},{"$f":"'Timeline&Flags'!KQ13","v":31},{"$f":"'Timeline&Flags'!KR13","v":30},{"$f":"'Timeline&Flags'!KS13","v":31},{"$f":"'Timeline&Flags'!KT13","v":31},{"$f":"'Timeline&Flags'!KU13","v":30},{"$f":"'Timeline&Flags'!KV13","v":31},{"$f":"'Timeline&Flags'!KW13","v":30},{"$f":"'Timeline&Flags'!KX13","v":31},{"$f":"'Timeline&Flags'!KY13","v":31},{"$f":"'Timeline&Flags'!KZ13","v":29},{"$f":"'Timeline&Flags'!LA13","v":31},{"$f":"'Timeline&Flags'!LB13","v":30},{"$f":"'Timeline&Flags'!LC13","v":31},{"$f":"'Timeline&Flags'!LD13","v":30},{"$f":"'Timeline&Flags'!LE13","v":31},{"$f":"'Timeline&Flags'!LF13","v":31},{"$f":"'Timeline&Flags'!LG13","v":30},{"$f":"'Timeline&Flags'!LH13","v":31},{"$f":"'Timeline&Flags'!LI13","v":30},{"$f":"'Timeline&Flags'!LJ13","v":31},{"$f":"'Timeline&Flags'!LK13","v":31},{"$f":"'Timeline&Flags'!LL13","v":28},{"$f":"'Timeline&Flags'!LM13","v":31},{"$f":"'Timeline&Flags'!LN13","v":30},{"$f":"'Timeline&Flags'!LO13","v":31},{"$f":"'Timeline&Flags'!LP13","v":30},{"$f":"'Timeline&Flags'!LQ13","v":31},{"$f":"'Timeline&Flags'!LR13","v":31},{"$f":"'Timeline&Flags'!LS13","v":30},{"$f":"'Timeline&Flags'!LT13","v":31},{"$f":"'Timeline&Flags'!LU13","v":30},{"$f":"'Timeline&Flags'!LV13","v":31},{"$f":"'Timeline&Flags'!LW13","v":31},{"$f":"'Timeline&Flags'!LX13","v":28},{"$f":"'Timeline&Flags'!LY13","v":31},{"$f":"'Timeline&Flags'!LZ13","v":30},{"$f":"'Timeline&Flags'!MA13","v":31},{"$f":"'Timeline&Flags'!MB13","v":30},{"$f":"'Timeline&Flags'!MC13","v":31},{"$f":"'Timeline&Flags'!MD13","v":31},{"$f":"'Timeline&Flags'!ME13","v":30},{"$f":"'Timeline&Flags'!MF13","v":31},{"$f":"'Timeline&Flags'!MG13","v":30},{"$f":"'Timeline&Flags'!MH13","v":31}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E14","v":"Days in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S14","v":365},{"$f":"'Timeline&Flags'!T14","v":365},{"$f":"'Timeline&Flags'!U14","v":366},{"$f":"'Timeline&Flags'!V14","v":365},{"$f":"'Timeline&Flags'!W14","v":365},{"$f":"'Timeline&Flags'!X14","v":365},{"$f":"'Timeline&Flags'!Y14","v":366},{"$f":"'Timeline&Flags'!Z14","v":365},{"$f":"'Timeline&Flags'!AA14","v":365},{"$f":"'Timeline&Flags'!AB14","v":365},{"$f":"'Timeline&Flags'!AC14","v":366},{"$f":"'Timeline&Flags'!AD14","v":365},{"$f":"'Timeline&Flags'!AE14","v":365},{"$f":"'Timeline&Flags'!AF14","v":365},{"$f":"'Timeline&Flags'!AG14","v":366},{"$f":"'Timeline&Flags'!AH14","v":365},{"$f":"'Timeline&Flags'!AI14","v":365},{"$f":"'Timeline&Flags'!AJ14","v":365},{"$f":"'Timeline&Flags'!AK14","v":366},{"$f":"'Timeline&Flags'!AL14","v":365},{"$f":"'Timeline&Flags'!AM14","v":365},{"$f":"'Timeline&Flags'!AN14","v":365},{"$f":"'Timeline&Flags'!AO14","v":366},{"$f":"'Timeline&Flags'!AP14","v":365},{"$f":"'Timeline&Flags'!AQ14","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU14","v":365},{"$f":"'Timeline&Flags'!AV14","v":365},{"$f":"'Timeline&Flags'!AW14","v":365},{"$f":"'Timeline&Flags'!AX14","v":365},{"$f":"'Timeline&Flags'!AY14","v":365},{"$f":"'Timeline&Flags'!AZ14","v":365},{"$f":"'Timeline&Flags'!BA14","v":365},{"$f":"'Timeline&Flags'!BB14","v":365},{"$f":"'Timeline&Flags'!BC14","v":365},{"$f":"'Timeline&Flags'!BD14","v":365},{"$f":"'Timeline&Flags'!BE14","v":365},{"$f":"'Timeline&Flags'!BF14","v":365},{"$f":"'Timeline&Flags'!BG14","v":365},{"$f":"'Timeline&Flags'!BH14","v":365},{"$f":"'Timeline&Flags'!BI14","v":365},{"$f":"'Timeline&Flags'!BJ14","v":365},{"$f":"'Timeline&Flags'!BK14","v":365},{"$f":"'Timeline&Flags'!BL14","v":365},{"$f":"'Timeline&Flags'!BM14","v":365},{"$f":"'Timeline&Flags'!BN14","v":365},{"$f":"'Timeline&Flags'!BO14","v":365},{"$f":"'Timeline&Flags'!BP14","v":365},{"$f":"'Timeline&Flags'!BQ14","v":365},{"$f":"'Timeline&Flags'!BR14","v":365},{"$f":"'Timeline&Flags'!BS14","v":366},{"$f":"'Timeline&Flags'!BT14","v":366},{"$f":"'Timeline&Flags'!BU14","v":366},{"$f":"'Timeline&Flags'!BV14","v":366},{"$f":"'Timeline&Flags'!BW14","v":366},{"$f":"'Timeline&Flags'!BX14","v":366},{"$f":"'Timeline&Flags'!BY14","v":366},{"$f":"'Timeline&Flags'!BZ14","v":366},{"$f":"'Timeline&Flags'!CA14","v":366},{"$f":"'Timeline&Flags'!CB14","v":366},{"$f":"'Timeline&Flags'!CC14","v":366},{"$f":"'Timeline&Flags'!CD14","v":366},{"$f":"'Timeline&Flags'!CE14","v":365},{"$f":"'Timeline&Flags'!CF14","v":365},{"$f":"'Timeline&Flags'!CG14","v":365},{"$f":"'Timeline&Flags'!CH14","v":365},{"$f":"'Timeline&Flags'!CI14","v":365},{"$f":"'Timeline&Flags'!CJ14","v":365},{"$f":"'Timeline&Flags'!CK14","v":365},{"$f":"'Timeline&Flags'!CL14","v":365},{"$f":"'Timeline&Flags'!CM14","v":365},{"$f":"'Timeline&Flags'!CN14","v":365},{"$f":"'Timeline&Flags'!CO14","v":365},{"$f":"'Timeline&Flags'!CP14","v":365},{"$f":"'Timeline&Flags'!CQ14","v":365},{"$f":"'Timeline&Flags'!CR14","v":365},{"$f":"'Timeline&Flags'!CS14","v":365},{"$f":"'Timeline&Flags'!CT14","v":365},{"$f":"'Timeline&Flags'!CU14","v":365},{"$f":"'Timeline&Flags'!CV14","v":365},{"$f":"'Timeline&Flags'!CW14","v":365},{"$f":"'Timeline&Flags'!CX14","v":365},{"$f":"'Timeline&Flags'!CY14","v":365},{"$f":"'Timeline&Flags'!CZ14","v":365},{"$f":"'Timeline&Flags'!DA14","v":365},{"$f":"'Timeline&Flags'!DB14","v":365},{"$f":"'Timeline&Flags'!DC14","v":365},{"$f":"'Timeline&Flags'!DD14","v":365},{"$f":"'Timeline&Flags'!DE14","v":365},{"$f":"'Timeline&Flags'!DF14","v":365},{"$f":"'Timeline&Flags'!DG14","v":365},{"$f":"'Timeline&Flags'!DH14","v":365},{"$f":"'Timeline&Flags'!DI14","v":365},{"$f":"'Timeline&Flags'!DJ14","v":365},{"$f":"'Timeline&Flags'!DK14","v":365},{"$f":"'Timeline&Flags'!DL14","v":365},{"$f":"'Timeline&Flags'!DM14","v":365},{"$f":"'Timeline&Flags'!DN14","v":365},{"$f":"'Timeline&Flags'!DO14","v":366},{"$f":"'Timeline&Flags'!DP14","v":366},{"$f":"'Timeline&Flags'!DQ14","v":366},{"$f":"'Timeline&Flags'!DR14","v":366},{"$f":"'Timeline&Flags'!DS14","v":366},{"$f":"'Timeline&Flags'!DT14","v":366},{"$f":"'Timeline&Flags'!DU14","v":366},{"$f":"'Timeline&Flags'!DV14","v":366},{"$f":"'Timeline&Flags'!DW14","v":366},{"$f":"'Timeline&Flags'!DX14","v":366},{"$f":"'Timeline&Flags'!DY14","v":366},{"$f":"'Timeline&Flags'!DZ14","v":366},{"$f":"'Timeline&Flags'!EA14","v":365},{"$f":"'Timeline&Flags'!EB14","v":365},{"$f":"'Timeline&Flags'!EC14","v":365},{"$f":"'Timeline&Flags'!ED14","v":365},{"$f":"'Timeline&Flags'!EE14","v":365},{"$f":"'Timeline&Flags'!EF14","v":365},{"$f":"'Timeline&Flags'!EG14","v":365},{"$f":"'Timeline&Flags'!EH14","v":365},{"$f":"'Timeline&Flags'!EI14","v":365},{"$f":"'Timeline&Flags'!EJ14","v":365},{"$f":"'Timeline&Flags'!EK14","v":365},{"$f":"'Timeline&Flags'!EL14","v":365},{"$f":"'Timeline&Flags'!EM14","v":365},{"$f":"'Timeline&Flags'!EN14","v":365},{"$f":"'Timeline&Flags'!EO14","v":365},{"$f":"'Timeline&Flags'!EP14","v":365},{"$f":"'Timeline&Flags'!EQ14","v":365},{"$f":"'Timeline&Flags'!ER14","v":365},{"$f":"'Timeline&Flags'!ES14","v":365},{"$f":"'Timeline&Flags'!ET14","v":365},{"$f":"'Timeline&Flags'!EU14","v":365},{"$f":"'Timeline&Flags'!EV14","v":365},{"$f":"'Timeline&Flags'!EW14","v":365},{"$f":"'Timeline&Flags'!EX14","v":365},{"$f":"'Timeline&Flags'!EY14","v":365},{"$f":"'Timeline&Flags'!EZ14","v":365},{"$f":"'Timeline&Flags'!FA14","v":365},{"$f":"'Timeline&Flags'!FB14","v":365},{"$f":"'Timeline&Flags'!FC14","v":365},{"$f":"'Timeline&Flags'!FD14","v":365},{"$f":"'Timeline&Flags'!FE14","v":365},{"$f":"'Timeline&Flags'!FF14","v":365},{"$f":"'Timeline&Flags'!FG14","v":365},{"$f":"'Timeline&Flags'!FH14","v":365},{"$f":"'Timeline&Flags'!FI14","v":365},{"$f":"'Timeline&Flags'!FJ14","v":365},{"$f":"'Timeline&Flags'!FK14","v":366},{"$f":"'Timeline&Flags'!FL14","v":366},{"$f":"'Timeline&Flags'!FM14","v":366},{"$f":"'Timeline&Flags'!FN14","v":366},{"$f":"'Timeline&Flags'!FO14","v":366},{"$f":"'Timeline&Flags'!FP14","v":366},{"$f":"'Timeline&Flags'!FQ14","v":366},{"$f":"'Timeline&Flags'!FR14","v":366},{"$f":"'Timeline&Flags'!FS14","v":366},{"$f":"'Timeline&Flags'!FT14","v":366},{"$f":"'Timeline&Flags'!FU14","v":366},{"$f":"'Timeline&Flags'!FV14","v":366},{"$f":"'Timeline&Flags'!FW14","v":365},{"$f":"'Timeline&Flags'!FX14","v":365},{"$f":"'Timeline&Flags'!FY14","v":365},{"$f":"'Timeline&Flags'!FZ14","v":365},{"$f":"'Timeline&Flags'!GA14","v":365},{"$f":"'Timeline&Flags'!GB14","v":365},{"$f":"'Timeline&Flags'!GC14","v":365},{"$f":"'Timeline&Flags'!GD14","v":365},{"$f":"'Timeline&Flags'!GE14","v":365},{"$f":"'Timeline&Flags'!GF14","v":365},{"$f":"'Timeline&Flags'!GG14","v":365},{"$f":"'Timeline&Flags'!GH14","v":365},{"$f":"'Timeline&Flags'!GI14","v":365},{"$f":"'Timeline&Flags'!GJ14","v":365},{"$f":"'Timeline&Flags'!GK14","v":365},{"$f":"'Timeline&Flags'!GL14","v":365},{"$f":"'Timeline&Flags'!GM14","v":365},{"$f":"'Timeline&Flags'!GN14","v":365},{"$f":"'Timeline&Flags'!GO14","v":365},{"$f":"'Timeline&Flags'!GP14","v":365},{"$f":"'Timeline&Flags'!GQ14","v":365},{"$f":"'Timeline&Flags'!GR14","v":365},{"$f":"'Timeline&Flags'!GS14","v":365},{"$f":"'Timeline&Flags'!GT14","v":365},{"$f":"'Timeline&Flags'!GU14","v":365},{"$f":"'Timeline&Flags'!GV14","v":365},{"$f":"'Timeline&Flags'!GW14","v":365},{"$f":"'Timeline&Flags'!GX14","v":365},{"$f":"'Timeline&Flags'!GY14","v":365},{"$f":"'Timeline&Flags'!GZ14","v":365},{"$f":"'Timeline&Flags'!HA14","v":365},{"$f":"'Timeline&Flags'!HB14","v":365},{"$f":"'Timeline&Flags'!HC14","v":365},{"$f":"'Timeline&Flags'!HD14","v":365},{"$f":"'Timeline&Flags'!HE14","v":365},{"$f":"'Timeline&Flags'!HF14","v":365},{"$f":"'Timeline&Flags'!HG14","v":366},{"$f":"'Timeline&Flags'!HH14","v":366},{"$f":"'Timeline&Flags'!HI14","v":366},{"$f":"'Timeline&Flags'!HJ14","v":366},{"$f":"'Timeline&Flags'!HK14","v":366},{"$f":"'Timeline&Flags'!HL14","v":366},{"$f":"'Timeline&Flags'!HM14","v":366},{"$f":"'Timeline&Flags'!HN14","v":366},{"$f":"'Timeline&Flags'!HO14","v":366},{"$f":"'Timeline&Flags'!HP14","v":366},{"$f":"'Timeline&Flags'!HQ14","v":366},{"$f":"'Timeline&Flags'!HR14","v":366},{"$f":"'Timeline&Flags'!HS14","v":365},{"$f":"'Timeline&Flags'!HT14","v":365},{"$f":"'Timeline&Flags'!HU14","v":365},{"$f":"'Timeline&Flags'!HV14","v":365},{"$f":"'Timeline&Flags'!HW14","v":365},{"$f":"'Timeline&Flags'!HX14","v":365},{"$f":"'Timeline&Flags'!HY14","v":365},{"$f":"'Timeline&Flags'!HZ14","v":365},{"$f":"'Timeline&Flags'!IA14","v":365},{"$f":"'Timeline&Flags'!IB14","v":365},{"$f":"'Timeline&Flags'!IC14","v":365},{"$f":"'Timeline&Flags'!ID14","v":365},{"$f":"'Timeline&Flags'!IE14","v":365},{"$f":"'Timeline&Flags'!IF14","v":365},{"$f":"'Timeline&Flags'!IG14","v":365},{"$f":"'Timeline&Flags'!IH14","v":365},{"$f":"'Timeline&Flags'!II14","v":365},{"$f":"'Timeline&Flags'!IJ14","v":365},{"$f":"'Timeline&Flags'!IK14","v":365},{"$f":"'Timeline&Flags'!IL14","v":365},{"$f":"'Timeline&Flags'!IM14","v":365},{"$f":"'Timeline&Flags'!IN14","v":365},{"$f":"'Timeline&Flags'!IO14","v":365},{"$f":"'Timeline&Flags'!IP14","v":365},{"$f":"'Timeline&Flags'!IQ14","v":365},{"$f":"'Timeline&Flags'!IR14","v":365},{"$f":"'Timeline&Flags'!IS14","v":365},{"$f":"'Timeline&Flags'!IT14","v":365},{"$f":"'Timeline&Flags'!IU14","v":365},{"$f":"'Timeline&Flags'!IV14","v":365},{"$f":"'Timeline&Flags'!IW14","v":365},{"$f":"'Timeline&Flags'!IX14","v":365},{"$f":"'Timeline&Flags'!IY14","v":365},{"$f":"'Timeline&Flags'!IZ14","v":365},{"$f":"'Timeline&Flags'!JA14","v":365},{"$f":"'Timeline&Flags'!JB14","v":365},{"$f":"'Timeline&Flags'!JC14","v":366},{"$f":"'Timeline&Flags'!JD14","v":366},{"$f":"'Timeline&Flags'!JE14","v":366},{"$f":"'Timeline&Flags'!JF14","v":366},{"$f":"'Timeline&Flags'!JG14","v":366},{"$f":"'Timeline&Flags'!JH14","v":366},{"$f":"'Timeline&Flags'!JI14","v":366},{"$f":"'Timeline&Flags'!JJ14","v":366},{"$f":"'Timeline&Flags'!JK14","v":366},{"$f":"'Timeline&Flags'!JL14","v":366},{"$f":"'Timeline&Flags'!JM14","v":366},{"$f":"'Timeline&Flags'!JN14","v":366},{"$f":"'Timeline&Flags'!JO14","v":365},{"$f":"'Timeline&Flags'!JP14","v":365},{"$f":"'Timeline&Flags'!JQ14","v":365},{"$f":"'Timeline&Flags'!JR14","v":365},{"$f":"'Timeline&Flags'!JS14","v":365},{"$f":"'Timeline&Flags'!JT14","v":365},{"$f":"'Timeline&Flags'!JU14","v":365},{"$f":"'Timeline&Flags'!JV14","v":365},{"$f":"'Timeline&Flags'!JW14","v":365},{"$f":"'Timeline&Flags'!JX14","v":365},{"$f":"'Timeline&Flags'!JY14","v":365},{"$f":"'Timeline&Flags'!JZ14","v":365},{"$f":"'Timeline&Flags'!KA14","v":365},{"$f":"'Timeline&Flags'!KB14","v":365},{"$f":"'Timeline&Flags'!KC14","v":365},{"$f":"'Timeline&Flags'!KD14","v":365},{"$f":"'Timeline&Flags'!KE14","v":365},{"$f":"'Timeline&Flags'!KF14","v":365},{"$f":"'Timeline&Flags'!KG14","v":365},{"$f":"'Timeline&Flags'!KH14","v":365},{"$f":"'Timeline&Flags'!KI14","v":365},{"$f":"'Timeline&Flags'!KJ14","v":365},{"$f":"'Timeline&Flags'!KK14","v":365},{"$f":"'Timeline&Flags'!KL14","v":365},{"$f":"'Timeline&Flags'!KM14","v":365},{"$f":"'Timeline&Flags'!KN14","v":365},{"$f":"'Timeline&Flags'!KO14","v":365},{"$f":"'Timeline&Flags'!KP14","v":365},{"$f":"'Timeline&Flags'!KQ14","v":365},{"$f":"'Timeline&Flags'!KR14","v":365},{"$f":"'Timeline&Flags'!KS14","v":365},{"$f":"'Timeline&Flags'!KT14","v":365},{"$f":"'Timeline&Flags'!KU14","v":365},{"$f":"'Timeline&Flags'!KV14","v":365},{"$f":"'Timeline&Flags'!KW14","v":365},{"$f":"'Timeline&Flags'!KX14","v":365},{"$f":"'Timeline&Flags'!KY14","v":366},{"$f":"'Timeline&Flags'!KZ14","v":366},{"$f":"'Timeline&Flags'!LA14","v":366},{"$f":"'Timeline&Flags'!LB14","v":366},{"$f":"'Timeline&Flags'!LC14","v":366},{"$f":"'Timeline&Flags'!LD14","v":366},{"$f":"'Timeline&Flags'!LE14","v":366},{"$f":"'Timeline&Flags'!LF14","v":366},{"$f":"'Timeline&Flags'!LG14","v":366},{"$f":"'Timeline&Flags'!LH14","v":366},{"$f":"'Timeline&Flags'!LI14","v":366},{"$f":"'Timeline&Flags'!LJ14","v":366},{"$f":"'Timeline&Flags'!LK14","v":365},{"$f":"'Timeline&Flags'!LL14","v":365},{"$f":"'Timeline&Flags'!LM14","v":365},{"$f":"'Timeline&Flags'!LN14","v":365},{"$f":"'Timeline&Flags'!LO14","v":365},{"$f":"'Timeline&Flags'!LP14","v":365},{"$f":"'Timeline&Flags'!LQ14","v":365},{"$f":"'Timeline&Flags'!LR14","v":365},{"$f":"'Timeline&Flags'!LS14","v":365},{"$f":"'Timeline&Flags'!LT14","v":365},{"$f":"'Timeline&Flags'!LU14","v":365},{"$f":"'Timeline&Flags'!LV14","v":365},{"$f":"'Timeline&Flags'!LW14","v":365},{"$f":"'Timeline&Flags'!LX14","v":365},{"$f":"'Timeline&Flags'!LY14","v":365},{"$f":"'Timeline&Flags'!LZ14","v":365},{"$f":"'Timeline&Flags'!MA14","v":365},{"$f":"'Timeline&Flags'!MB14","v":365},{"$f":"'Timeline&Flags'!MC14","v":365},{"$f":"'Timeline&Flags'!MD14","v":365},{"$f":"'Timeline&Flags'!ME14","v":365},{"$f":"'Timeline&Flags'!MF14","v":365},{"$f":"'Timeline&Flags'!MG14","v":365},{"$f":"'Timeline&Flags'!MH14","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E15","v":"Days in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S15","v":365},{"$f":"'Timeline&Flags'!T15","v":365},{"$f":"'Timeline&Flags'!U15","v":366},{"$f":"'Timeline&Flags'!V15","v":365},{"$f":"'Timeline&Flags'!W15","v":365},{"$f":"'Timeline&Flags'!X15","v":365},{"$f":"'Timeline&Flags'!Y15","v":366},{"$f":"'Timeline&Flags'!Z15","v":365},{"$f":"'Timeline&Flags'!AA15","v":365},{"$f":"'Timeline&Flags'!AB15","v":365},{"$f":"'Timeline&Flags'!AC15","v":366},{"$f":"'Timeline&Flags'!AD15","v":365},{"$f":"'Timeline&Flags'!AE15","v":365},{"$f":"'Timeline&Flags'!AF15","v":365},{"$f":"'Timeline&Flags'!AG15","v":366},{"$f":"'Timeline&Flags'!AH15","v":365},{"$f":"'Timeline&Flags'!AI15","v":365},{"$f":"'Timeline&Flags'!AJ15","v":365},{"$f":"'Timeline&Flags'!AK15","v":366},{"$f":"'Timeline&Flags'!AL15","v":365},{"$f":"'Timeline&Flags'!AM15","v":365},{"$f":"'Timeline&Flags'!AN15","v":365},{"$f":"'Timeline&Flags'!AO15","v":366},{"$f":"'Timeline&Flags'!AP15","v":365},{"$f":"'Timeline&Flags'!AQ15","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU15","v":365},{"$f":"'Timeline&Flags'!AV15","v":365},{"$f":"'Timeline&Flags'!AW15","v":365},{"$f":"'Timeline&Flags'!AX15","v":365},{"$f":"'Timeline&Flags'!AY15","v":365},{"$f":"'Timeline&Flags'!AZ15","v":365},{"$f":"'Timeline&Flags'!BA15","v":365},{"$f":"'Timeline&Flags'!BB15","v":365},{"$f":"'Timeline&Flags'!BC15","v":365},{"$f":"'Timeline&Flags'!BD15","v":365},{"$f":"'Timeline&Flags'!BE15","v":365},{"$f":"'Timeline&Flags'!BF15","v":365},{"$f":"'Timeline&Flags'!BG15","v":365},{"$f":"'Timeline&Flags'!BH15","v":365},{"$f":"'Timeline&Flags'!BI15","v":365},{"$f":"'Timeline&Flags'!BJ15","v":366},{"$f":"'Timeline&Flags'!BK15","v":366},{"$f":"'Timeline&Flags'!BL15","v":366},{"$f":"'Timeline&Flags'!BM15","v":366},{"$f":"'Timeline&Flags'!BN15","v":366},{"$f":"'Timeline&Flags'!BO15","v":366},{"$f":"'Timeline&Flags'!BP15","v":366},{"$f":"'Timeline&Flags'!BQ15","v":366},{"$f":"'Timeline&Flags'!BR15","v":366},{"$f":"'Timeline&Flags'!BS15","v":366},{"$f":"'Timeline&Flags'!BT15","v":366},{"$f":"'Timeline&Flags'!BU15","v":366},{"$f":"'Timeline&Flags'!BV15","v":365},{"$f":"'Timeline&Flags'!BW15","v":365},{"$f":"'Timeline&Flags'!BX15","v":365},{"$f":"'Timeline&Flags'!BY15","v":365},{"$f":"'Timeline&Flags'!BZ15","v":365},{"$f":"'Timeline&Flags'!CA15","v":365},{"$f":"'Timeline&Flags'!CB15","v":365},{"$f":"'Timeline&Flags'!CC15","v":365},{"$f":"'Timeline&Flags'!CD15","v":365},{"$f":"'Timeline&Flags'!CE15","v":365},{"$f":"'Timeline&Flags'!CF15","v":365},{"$f":"'Timeline&Flags'!CG15","v":365},{"$f":"'Timeline&Flags'!CH15","v":365},{"$f":"'Timeline&Flags'!CI15","v":365},{"$f":"'Timeline&Flags'!CJ15","v":365},{"$f":"'Timeline&Flags'!CK15","v":365},{"$f":"'Timeline&Flags'!CL15","v":365},{"$f":"'Timeline&Flags'!CM15","v":365},{"$f":"'Timeline&Flags'!CN15","v":365},{"$f":"'Timeline&Flags'!CO15","v":365},{"$f":"'Timeline&Flags'!CP15","v":365},{"$f":"'Timeline&Flags'!CQ15","v":365},{"$f":"'Timeline&Flags'!CR15","v":365},{"$f":"'Timeline&Flags'!CS15","v":365},{"$f":"'Timeline&Flags'!CT15","v":365},{"$f":"'Timeline&Flags'!CU15","v":365},{"$f":"'Timeline&Flags'!CV15","v":365},{"$f":"'Timeline&Flags'!CW15","v":365},{"$f":"'Timeline&Flags'!CX15","v":365},{"$f":"'Timeline&Flags'!CY15","v":365},{"$f":"'Timeline&Flags'!CZ15","v":365},{"$f":"'Timeline&Flags'!DA15","v":365},{"$f":"'Timeline&Flags'!DB15","v":365},{"$f":"'Timeline&Flags'!DC15","v":365},{"$f":"'Timeline&Flags'!DD15","v":365},{"$f":"'Timeline&Flags'!DE15","v":365},{"$f":"'Timeline&Flags'!DF15","v":366},{"$f":"'Timeline&Flags'!DG15","v":366},{"$f":"'Timeline&Flags'!DH15","v":366},{"$f":"'Timeline&Flags'!DI15","v":366},{"$f":"'Timeline&Flags'!DJ15","v":366},{"$f":"'Timeline&Flags'!DK15","v":366},{"$f":"'Timeline&Flags'!DL15","v":366},{"$f":"'Timeline&Flags'!DM15","v":366},{"$f":"'Timeline&Flags'!DN15","v":366},{"$f":"'Timeline&Flags'!DO15","v":366},{"$f":"'Timeline&Flags'!DP15","v":366},{"$f":"'Timeline&Flags'!DQ15","v":366},{"$f":"'Timeline&Flags'!DR15","v":365},{"$f":"'Timeline&Flags'!DS15","v":365},{"$f":"'Timeline&Flags'!DT15","v":365},{"$f":"'Timeline&Flags'!DU15","v":365},{"$f":"'Timeline&Flags'!DV15","v":365},{"$f":"'Timeline&Flags'!DW15","v":365},{"$f":"'Timeline&Flags'!DX15","v":365},{"$f":"'Timeline&Flags'!DY15","v":365},{"$f":"'Timeline&Flags'!DZ15","v":365},{"$f":"'Timeline&Flags'!EA15","v":365},{"$f":"'Timeline&Flags'!EB15","v":365},{"$f":"'Timeline&Flags'!EC15","v":365},{"$f":"'Timeline&Flags'!ED15","v":365},{"$f":"'Timeline&Flags'!EE15","v":365},{"$f":"'Timeline&Flags'!EF15","v":365},{"$f":"'Timeline&Flags'!EG15","v":365},{"$f":"'Timeline&Flags'!EH15","v":365},{"$f":"'Timeline&Flags'!EI15","v":365},{"$f":"'Timeline&Flags'!EJ15","v":365},{"$f":"'Timeline&Flags'!EK15","v":365},{"$f":"'Timeline&Flags'!EL15","v":365},{"$f":"'Timeline&Flags'!EM15","v":365},{"$f":"'Timeline&Flags'!EN15","v":365},{"$f":"'Timeline&Flags'!EO15","v":365},{"$f":"'Timeline&Flags'!EP15","v":365},{"$f":"'Timeline&Flags'!EQ15","v":365},{"$f":"'Timeline&Flags'!ER15","v":365},{"$f":"'Timeline&Flags'!ES15","v":365},{"$f":"'Timeline&Flags'!ET15","v":365},{"$f":"'Timeline&Flags'!EU15","v":365},{"$f":"'Timeline&Flags'!EV15","v":365},{"$f":"'Timeline&Flags'!EW15","v":365},{"$f":"'Timeline&Flags'!EX15","v":365},{"$f":"'Timeline&Flags'!EY15","v":365},{"$f":"'Timeline&Flags'!EZ15","v":365},{"$f":"'Timeline&Flags'!FA15","v":365},{"$f":"'Timeline&Flags'!FB15","v":366},{"$f":"'Timeline&Flags'!FC15","v":366},{"$f":"'Timeline&Flags'!FD15","v":366},{"$f":"'Timeline&Flags'!FE15","v":366},{"$f":"'Timeline&Flags'!FF15","v":366},{"$f":"'Timeline&Flags'!FG15","v":366},{"$f":"'Timeline&Flags'!FH15","v":366},{"$f":"'Timeline&Flags'!FI15","v":366},{"$f":"'Timeline&Flags'!FJ15","v":366},{"$f":"'Timeline&Flags'!FK15","v":366},{"$f":"'Timeline&Flags'!FL15","v":366},{"$f":"'Timeline&Flags'!FM15","v":366},{"$f":"'Timeline&Flags'!FN15","v":365},{"$f":"'Timeline&Flags'!FO15","v":365},{"$f":"'Timeline&Flags'!FP15","v":365},{"$f":"'Timeline&Flags'!FQ15","v":365},{"$f":"'Timeline&Flags'!FR15","v":365},{"$f":"'Timeline&Flags'!FS15","v":365},{"$f":"'Timeline&Flags'!FT15","v":365},{"$f":"'Timeline&Flags'!FU15","v":365},{"$f":"'Timeline&Flags'!FV15","v":365},{"$f":"'Timeline&Flags'!FW15","v":365},{"$f":"'Timeline&Flags'!FX15","v":365},{"$f":"'Timeline&Flags'!FY15","v":365},{"$f":"'Timeline&Flags'!FZ15","v":365},{"$f":"'Timeline&Flags'!GA15","v":365},{"$f":"'Timeline&Flags'!GB15","v":365},{"$f":"'Timeline&Flags'!GC15","v":365},{"$f":"'Timeline&Flags'!GD15","v":365},{"$f":"'Timeline&Flags'!GE15","v":365},{"$f":"'Timeline&Flags'!GF15","v":365},{"$f":"'Timeline&Flags'!GG15","v":365},{"$f":"'Timeline&Flags'!GH15","v":365},{"$f":"'Timeline&Flags'!GI15","v":365},{"$f":"'Timeline&Flags'!GJ15","v":365},{"$f":"'Timeline&Flags'!GK15","v":365},{"$f":"'Timeline&Flags'!GL15","v":365},{"$f":"'Timeline&Flags'!GM15","v":365},{"$f":"'Timeline&Flags'!GN15","v":365},{"$f":"'Timeline&Flags'!GO15","v":365},{"$f":"'Timeline&Flags'!GP15","v":365},{"$f":"'Timeline&Flags'!GQ15","v":365},{"$f":"'Timeline&Flags'!GR15","v":365},{"$f":"'Timeline&Flags'!GS15","v":365},{"$f":"'Timeline&Flags'!GT15","v":365},{"$f":"'Timeline&Flags'!GU15","v":365},{"$f":"'Timeline&Flags'!GV15","v":365},{"$f":"'Timeline&Flags'!GW15","v":365},{"$f":"'Timeline&Flags'!GX15","v":366},{"$f":"'Timeline&Flags'!GY15","v":366},{"$f":"'Timeline&Flags'!GZ15","v":366},{"$f":"'Timeline&Flags'!HA15","v":366},{"$f":"'Timeline&Flags'!HB15","v":366},{"$f":"'Timeline&Flags'!HC15","v":366},{"$f":"'Timeline&Flags'!HD15","v":366},{"$f":"'Timeline&Flags'!HE15","v":366},{"$f":"'Timeline&Flags'!HF15","v":366},{"$f":"'Timeline&Flags'!HG15","v":366},{"$f":"'Timeline&Flags'!HH15","v":366},{"$f":"'Timeline&Flags'!HI15","v":366},{"$f":"'Timeline&Flags'!HJ15","v":365},{"$f":"'Timeline&Flags'!HK15","v":365},{"$f":"'Timeline&Flags'!HL15","v":365},{"$f":"'Timeline&Flags'!HM15","v":365},{"$f":"'Timeline&Flags'!HN15","v":365},{"$f":"'Timeline&Flags'!HO15","v":365},{"$f":"'Timeline&Flags'!HP15","v":365},{"$f":"'Timeline&Flags'!HQ15","v":365},{"$f":"'Timeline&Flags'!HR15","v":365},{"$f":"'Timeline&Flags'!HS15","v":365},{"$f":"'Timeline&Flags'!HT15","v":365},{"$f":"'Timeline&Flags'!HU15","v":365},{"$f":"'Timeline&Flags'!HV15","v":365},{"$f":"'Timeline&Flags'!HW15","v":365},{"$f":"'Timeline&Flags'!HX15","v":365},{"$f":"'Timeline&Flags'!HY15","v":365},{"$f":"'Timeline&Flags'!HZ15","v":365},{"$f":"'Timeline&Flags'!IA15","v":365},{"$f":"'Timeline&Flags'!IB15","v":365},{"$f":"'Timeline&Flags'!IC15","v":365},{"$f":"'Timeline&Flags'!ID15","v":365},{"$f":"'Timeline&Flags'!IE15","v":365},{"$f":"'Timeline&Flags'!IF15","v":365},{"$f":"'Timeline&Flags'!IG15","v":365},{"$f":"'Timeline&Flags'!IH15","v":365},{"$f":"'Timeline&Flags'!II15","v":365},{"$f":"'Timeline&Flags'!IJ15","v":365},{"$f":"'Timeline&Flags'!IK15","v":365},{"$f":"'Timeline&Flags'!IL15","v":365},{"$f":"'Timeline&Flags'!IM15","v":365},{"$f":"'Timeline&Flags'!IN15","v":365},{"$f":"'Timeline&Flags'!IO15","v":365},{"$f":"'Timeline&Flags'!IP15","v":365},{"$f":"'Timeline&Flags'!IQ15","v":365},{"$f":"'Timeline&Flags'!IR15","v":365},{"$f":"'Timeline&Flags'!IS15","v":365},{"$f":"'Timeline&Flags'!IT15","v":366},{"$f":"'Timeline&Flags'!IU15","v":366},{"$f":"'Timeline&Flags'!IV15","v":366},{"$f":"'Timeline&Flags'!IW15","v":366},{"$f":"'Timeline&Flags'!IX15","v":366},{"$f":"'Timeline&Flags'!IY15","v":366},{"$f":"'Timeline&Flags'!IZ15","v":366},{"$f":"'Timeline&Flags'!JA15","v":366},{"$f":"'Timeline&Flags'!JB15","v":366},{"$f":"'Timeline&Flags'!JC15","v":366},{"$f":"'Timeline&Flags'!JD15","v":366},{"$f":"'Timeline&Flags'!JE15","v":366},{"$f":"'Timeline&Flags'!JF15","v":365},{"$f":"'Timeline&Flags'!JG15","v":365},{"$f":"'Timeline&Flags'!JH15","v":365},{"$f":"'Timeline&Flags'!JI15","v":365},{"$f":"'Timeline&Flags'!JJ15","v":365},{"$f":"'Timeline&Flags'!JK15","v":365},{"$f":"'Timeline&Flags'!JL15","v":365},{"$f":"'Timeline&Flags'!JM15","v":365},{"$f":"'Timeline&Flags'!JN15","v":365},{"$f":"'Timeline&Flags'!JO15","v":365},{"$f":"'Timeline&Flags'!JP15","v":365},{"$f":"'Timeline&Flags'!JQ15","v":365},{"$f":"'Timeline&Flags'!JR15","v":365},{"$f":"'Timeline&Flags'!JS15","v":365},{"$f":"'Timeline&Flags'!JT15","v":365},{"$f":"'Timeline&Flags'!JU15","v":365},{"$f":"'Timeline&Flags'!JV15","v":365},{"$f":"'Timeline&Flags'!JW15","v":365},{"$f":"'Timeline&Flags'!JX15","v":365},{"$f":"'Timeline&Flags'!JY15","v":365},{"$f":"'Timeline&Flags'!JZ15","v":365},{"$f":"'Timeline&Flags'!KA15","v":365},{"$f":"'Timeline&Flags'!KB15","v":365},{"$f":"'Timeline&Flags'!KC15","v":365},{"$f":"'Timeline&Flags'!KD15","v":365},{"$f":"'Timeline&Flags'!KE15","v":365},{"$f":"'Timeline&Flags'!KF15","v":365},{"$f":"'Timeline&Flags'!KG15","v":365},{"$f":"'Timeline&Flags'!KH15","v":365},{"$f":"'Timeline&Flags'!KI15","v":365},{"$f":"'Timeline&Flags'!KJ15","v":365},{"$f":"'Timeline&Flags'!KK15","v":365},{"$f":"'Timeline&Flags'!KL15","v":365},{"$f":"'Timeline&Flags'!KM15","v":365},{"$f":"'Timeline&Flags'!KN15","v":365},{"$f":"'Timeline&Flags'!KO15","v":365},{"$f":"'Timeline&Flags'!KP15","v":366},{"$f":"'Timeline&Flags'!KQ15","v":366},{"$f":"'Timeline&Flags'!KR15","v":366},{"$f":"'Timeline&Flags'!KS15","v":366},{"$f":"'Timeline&Flags'!KT15","v":366},{"$f":"'Timeline&Flags'!KU15","v":366},{"$f":"'Timeline&Flags'!KV15","v":366},{"$f":"'Timeline&Flags'!KW15","v":366},{"$f":"'Timeline&Flags'!KX15","v":366},{"$f":"'Timeline&Flags'!KY15","v":366},{"$f":"'Timeline&Flags'!KZ15","v":366},{"$f":"'Timeline&Flags'!LA15","v":366},{"$f":"'Timeline&Flags'!LB15","v":365},{"$f":"'Timeline&Flags'!LC15","v":365},{"$f":"'Timeline&Flags'!LD15","v":365},{"$f":"'Timeline&Flags'!LE15","v":365},{"$f":"'Timeline&Flags'!LF15","v":365},{"$f":"'Timeline&Flags'!LG15","v":365},{"$f":"'Timeline&Flags'!LH15","v":365},{"$f":"'Timeline&Flags'!LI15","v":365},{"$f":"'Timeline&Flags'!LJ15","v":365},{"$f":"'Timeline&Flags'!LK15","v":365},{"$f":"'Timeline&Flags'!LL15","v":365},{"$f":"'Timeline&Flags'!LM15","v":365},{"$f":"'Timeline&Flags'!LN15","v":365},{"$f":"'Timeline&Flags'!LO15","v":365},{"$f":"'Timeline&Flags'!LP15","v":365},{"$f":"'Timeline&Flags'!LQ15","v":365},{"$f":"'Timeline&Flags'!LR15","v":365},{"$f":"'Timeline&Flags'!LS15","v":365},{"$f":"'Timeline&Flags'!LT15","v":365},{"$f":"'Timeline&Flags'!LU15","v":365},{"$f":"'Timeline&Flags'!LV15","v":365},{"$f":"'Timeline&Flags'!LW15","v":365},{"$f":"'Timeline&Flags'!LX15","v":365},{"$f":"'Timeline&Flags'!LY15","v":365},{"$f":"'Timeline&Flags'!LZ15","v":365},{"$f":"'Timeline&Flags'!MA15","v":365},{"$f":"'Timeline&Flags'!MB15","v":365},{"$f":"'Timeline&Flags'!MC15","v":365},{"$f":"'Timeline&Flags'!MD15","v":365},{"$f":"'Timeline&Flags'!ME15","v":365},{"$f":"'Timeline&Flags'!MF15","v":365},{"$f":"'Timeline&Flags'!MG15","v":365},{"$f":"'Timeline&Flags'!MH15","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E16","v":"Column counter"},{"$nulls":13},{"$f":"'Timeline&Flags'!S16","v":3},{"$f":"'Timeline&Flags'!T16","v":15},{"$f":"'Timeline&Flags'!U16","v":27},{"$f":"'Timeline&Flags'!V16","v":39},{"$f":"'Timeline&Flags'!W16","v":51},{"$f":"'Timeline&Flags'!X16","v":63},{"$f":"'Timeline&Flags'!Y16","v":75},{"$f":"'Timeline&Flags'!Z16","v":87},{"$f":"'Timeline&Flags'!AA16","v":99},{"$f":"'Timeline&Flags'!AB16","v":111},{"$f":"'Timeline&Flags'!AC16","v":123},{"$f":"'Timeline&Flags'!AD16","v":135},{"$f":"'Timeline&Flags'!AE16","v":147},{"$f":"'Timeline&Flags'!AF16","v":159},{"$f":"'Timeline&Flags'!AG16","v":171},{"$f":"'Timeline&Flags'!AH16","v":183},{"$f":"'Timeline&Flags'!AI16","v":195},{"$f":"'Timeline&Flags'!AJ16","v":207},{"$f":"'Timeline&Flags'!AK16","v":219},{"$f":"'Timeline&Flags'!AL16","v":231},{"$f":"'Timeline&Flags'!AM16","v":243},{"$f":"'Timeline&Flags'!AN16","v":255},{"$f":"'Timeline&Flags'!AO16","v":267},{"$f":"'Timeline&Flags'!AP16","v":279},{"$f":"'Timeline&Flags'!AQ16","v":291},{"$nulls":3},{"$f":"'Timeline&Flags'!AU16","v":1},{"$f":"'Timeline&Flags'!AV16","v":2},{"$f":"'Timeline&Flags'!AW16","v":3},{"$f":"'Timeline&Flags'!AX16","v":4},{"$f":"'Timeline&Flags'!AY16","v":5},{"$f":"'Timeline&Flags'!AZ16","v":6},{"$f":"'Timeline&Flags'!BA16","v":7},{"$f":"'Timeline&Flags'!BB16","v":8},{"$f":"'Timeline&Flags'!BC16","v":9},{"$f":"'Timeline&Flags'!BD16","v":10},{"$f":"'Timeline&Flags'!BE16","v":11},{"$f":"'Timeline&Flags'!BF16","v":12},{"$f":"'Timeline&Flags'!BG16","v":13},{"$f":"'Timeline&Flags'!BH16","v":14},{"$f":"'Timeline&Flags'!BI16","v":15},{"$f":"'Timeline&Flags'!BJ16","v":16},{"$f":"'Timeline&Flags'!BK16","v":17},{"$f":"'Timeline&Flags'!BL16","v":18},{"$f":"'Timeline&Flags'!BM16","v":19},{"$f":"'Timeline&Flags'!BN16","v":20},{"$f":"'Timeline&Flags'!BO16","v":21},{"$f":"'Timeline&Flags'!BP16","v":22},{"$f":"'Timeline&Flags'!BQ16","v":23},{"$f":"'Timeline&Flags'!BR16","v":24},{"$f":"'Timeline&Flags'!BS16","v":25},{"$f":"'Timeline&Flags'!BT16","v":26},{"$f":"'Timeline&Flags'!BU16","v":27},{"$f":"'Timeline&Flags'!BV16","v":28},{"$f":"'Timeline&Flags'!BW16","v":29},{"$f":"'Timeline&Flags'!BX16","v":30},{"$f":"'Timeline&Flags'!BY16","v":31},{"$f":"'Timeline&Flags'!BZ16","v":32},{"$f":"'Timeline&Flags'!CA16","v":33},{"$f":"'Timeline&Flags'!CB16","v":34},{"$f":"'Timeline&Flags'!CC16","v":35},{"$f":"'Timeline&Flags'!CD16","v":36},{"$f":"'Timeline&Flags'!CE16","v":37},{"$f":"'Timeline&Flags'!CF16","v":38},{"$f":"'Timeline&Flags'!CG16","v":39},{"$f":"'Timeline&Flags'!CH16","v":40},{"$f":"'Timeline&Flags'!CI16","v":41},{"$f":"'Timeline&Flags'!CJ16","v":42},{"$f":"'Timeline&Flags'!CK16","v":43},{"$f":"'Timeline&Flags'!CL16","v":44},{"$f":"'Timeline&Flags'!CM16","v":45},{"$f":"'Timeline&Flags'!CN16","v":46},{"$f":"'Timeline&Flags'!CO16","v":47},{"$f":"'Timeline&Flags'!CP16","v":48},{"$f":"'Timeline&Flags'!CQ16","v":49},{"$f":"'Timeline&Flags'!CR16","v":50},{"$f":"'Timeline&Flags'!CS16","v":51},{"$f":"'Timeline&Flags'!CT16","v":52},{"$f":"'Timeline&Flags'!CU16","v":53},{"$f":"'Timeline&Flags'!CV16","v":54},{"$f":"'Timeline&Flags'!CW16","v":55},{"$f":"'Timeline&Flags'!CX16","v":56},{"$f":"'Timeline&Flags'!CY16","v":57},{"$f":"'Timeline&Flags'!CZ16","v":58},{"$f":"'Timeline&Flags'!DA16","v":59},{"$f":"'Timeline&Flags'!DB16","v":60},{"$f":"'Timeline&Flags'!DC16","v":61},{"$f":"'Timeline&Flags'!DD16","v":62},{"$f":"'Timeline&Flags'!DE16","v":63},{"$f":"'Timeline&Flags'!DF16","v":64},{"$f":"'Timeline&Flags'!DG16","v":65},{"$f":"'Timeline&Flags'!DH16","v":66},{"$f":"'Timeline&Flags'!DI16","v":67},{"$f":"'Timeline&Flags'!DJ16","v":68},{"$f":"'Timeline&Flags'!DK16","v":69},{"$f":"'Timeline&Flags'!DL16","v":70},{"$f":"'Timeline&Flags'!DM16","v":71},{"$f":"'Timeline&Flags'!DN16","v":72},{"$f":"'Timeline&Flags'!DO16","v":73},{"$f":"'Timeline&Flags'!DP16","v":74},{"$f":"'Timeline&Flags'!DQ16","v":75},{"$f":"'Timeline&Flags'!DR16","v":76},{"$f":"'Timeline&Flags'!DS16","v":77},{"$f":"'Timeline&Flags'!DT16","v":78},{"$f":"'Timeline&Flags'!DU16","v":79},{"$f":"'Timeline&Flags'!DV16","v":80},{"$f":"'Timeline&Flags'!DW16","v":81},{"$f":"'Timeline&Flags'!DX16","v":82},{"$f":"'Timeline&Flags'!DY16","v":83},{"$f":"'Timeline&Flags'!DZ16","v":84},{"$f":"'Timeline&Flags'!EA16","v":85},{"$f":"'Timeline&Flags'!EB16","v":86},{"$f":"'Timeline&Flags'!EC16","v":87},{"$f":"'Timeline&Flags'!ED16","v":88},{"$f":"'Timeline&Flags'!EE16","v":89},{"$f":"'Timeline&Flags'!EF16","v":90},{"$f":"'Timeline&Flags'!EG16","v":91},{"$f":"'Timeline&Flags'!EH16","v":92},{"$f":"'Timeline&Flags'!EI16","v":93},{"$f":"'Timeline&Flags'!EJ16","v":94},{"$f":"'Timeline&Flags'!EK16","v":95},{"$f":"'Timeline&Flags'!EL16","v":96},{"$f":"'Timeline&Flags'!EM16","v":97},{"$f":"'Timeline&Flags'!EN16","v":98},{"$f":"'Timeline&Flags'!EO16","v":99},{"$f":"'Timeline&Flags'!EP16","v":100},{"$f":"'Timeline&Flags'!EQ16","v":101},{"$f":"'Timeline&Flags'!ER16","v":102},{"$f":"'Timeline&Flags'!ES16","v":103},{"$f":"'Timeline&Flags'!ET16","v":104},{"$f":"'Timeline&Flags'!EU16","v":105},{"$f":"'Timeline&Flags'!EV16","v":106},{"$f":"'Timeline&Flags'!EW16","v":107},{"$f":"'Timeline&Flags'!EX16","v":108},{"$f":"'Timeline&Flags'!EY16","v":109},{"$f":"'Timeline&Flags'!EZ16","v":110},{"$f":"'Timeline&Flags'!FA16","v":111},{"$f":"'Timeline&Flags'!FB16","v":112},{"$f":"'Timeline&Flags'!FC16","v":113},{"$f":"'Timeline&Flags'!FD16","v":114},{"$f":"'Timeline&Flags'!FE16","v":115},{"$f":"'Timeline&Flags'!FF16","v":116},{"$f":"'Timeline&Flags'!FG16","v":117},{"$f":"'Timeline&Flags'!FH16","v":118},{"$f":"'Timeline&Flags'!FI16","v":119},{"$f":"'Timeline&Flags'!FJ16","v":120},{"$f":"'Timeline&Flags'!FK16","v":121},{"$f":"'Timeline&Flags'!FL16","v":122},{"$f":"'Timeline&Flags'!FM16","v":123},{"$f":"'Timeline&Flags'!FN16","v":124},{"$f":"'Timeline&Flags'!FO16","v":125},{"$f":"'Timeline&Flags'!FP16","v":126},{"$f":"'Timeline&Flags'!FQ16","v":127},{"$f":"'Timeline&Flags'!FR16","v":128},{"$f":"'Timeline&Flags'!FS16","v":129},{"$f":"'Timeline&Flags'!FT16","v":130},{"$f":"'Timeline&Flags'!FU16","v":131},{"$f":"'Timeline&Flags'!FV16","v":132},{"$f":"'Timeline&Flags'!FW16","v":133},{"$f":"'Timeline&Flags'!FX16","v":134},{"$f":"'Timeline&Flags'!FY16","v":135},{"$f":"'Timeline&Flags'!FZ16","v":136},{"$f":"'Timeline&Flags'!GA16","v":137},{"$f":"'Timeline&Flags'!GB16","v":138},{"$f":"'Timeline&Flags'!GC16","v":139},{"$f":"'Timeline&Flags'!GD16","v":140},{"$f":"'Timeline&Flags'!GE16","v":141},{"$f":"'Timeline&Flags'!GF16","v":142},{"$f":"'Timeline&Flags'!GG16","v":143},{"$f":"'Timeline&Flags'!GH16","v":144},{"$f":"'Timeline&Flags'!GI16","v":145},{"$f":"'Timeline&Flags'!GJ16","v":146},{"$f":"'Timeline&Flags'!GK16","v":147},{"$f":"'Timeline&Flags'!GL16","v":148},{"$f":"'Timeline&Flags'!GM16","v":149},{"$f":"'Timeline&Flags'!GN16","v":150},{"$f":"'Timeline&Flags'!GO16","v":151},{"$f":"'Timeline&Flags'!GP16","v":152},{"$f":"'Timeline&Flags'!GQ16","v":153},{"$f":"'Timeline&Flags'!GR16","v":154},{"$f":"'Timeline&Flags'!GS16","v":155},{"$f":"'Timeline&Flags'!GT16","v":156},{"$f":"'Timeline&Flags'!GU16","v":157},{"$f":"'Timeline&Flags'!GV16","v":158},{"$f":"'Timeline&Flags'!GW16","v":159},{"$f":"'Timeline&Flags'!GX16","v":160},{"$f":"'Timeline&Flags'!GY16","v":161},{"$f":"'Timeline&Flags'!GZ16","v":162},{"$f":"'Timeline&Flags'!HA16","v":163},{"$f":"'Timeline&Flags'!HB16","v":164},{"$f":"'Timeline&Flags'!HC16","v":165},{"$f":"'Timeline&Flags'!HD16","v":166},{"$f":"'Timeline&Flags'!HE16","v":167},{"$f":"'Timeline&Flags'!HF16","v":168},{"$f":"'Timeline&Flags'!HG16","v":169},{"$f":"'Timeline&Flags'!HH16","v":170},{"$f":"'Timeline&Flags'!HI16","v":171},{"$f":"'Timeline&Flags'!HJ16","v":172},{"$f":"'Timeline&Flags'!HK16","v":173},{"$f":"'Timeline&Flags'!HL16","v":174},{"$f":"'Timeline&Flags'!HM16","v":175},{"$f":"'Timeline&Flags'!HN16","v":176},{"$f":"'Timeline&Flags'!HO16","v":177},{"$f":"'Timeline&Flags'!HP16","v":178},{"$f":"'Timeline&Flags'!HQ16","v":179},{"$f":"'Timeline&Flags'!HR16","v":180},{"$f":"'Timeline&Flags'!HS16","v":181},{"$f":"'Timeline&Flags'!HT16","v":182},{"$f":"'Timeline&Flags'!HU16","v":183},{"$f":"'Timeline&Flags'!HV16","v":184},{"$f":"'Timeline&Flags'!HW16","v":185},{"$f":"'Timeline&Flags'!HX16","v":186},{"$f":"'Timeline&Flags'!HY16","v":187},{"$f":"'Timeline&Flags'!HZ16","v":188},{"$f":"'Timeline&Flags'!IA16","v":189},{"$f":"'Timeline&Flags'!IB16","v":190},{"$f":"'Timeline&Flags'!IC16","v":191},{"$f":"'Timeline&Flags'!ID16","v":192},{"$f":"'Timeline&Flags'!IE16","v":193},{"$f":"'Timeline&Flags'!IF16","v":194},{"$f":"'Timeline&Flags'!IG16","v":195},{"$f":"'Timeline&Flags'!IH16","v":196},{"$f":"'Timeline&Flags'!II16","v":197},{"$f":"'Timeline&Flags'!IJ16","v":198},{"$f":"'Timeline&Flags'!IK16","v":199},{"$f":"'Timeline&Flags'!IL16","v":200},{"$f":"'Timeline&Flags'!IM16","v":201},{"$f":"'Timeline&Flags'!IN16","v":202},{"$f":"'Timeline&Flags'!IO16","v":203},{"$f":"'Timeline&Flags'!IP16","v":204},{"$f":"'Timeline&Flags'!IQ16","v":205},{"$f":"'Timeline&Flags'!IR16","v":206},{"$f":"'Timeline&Flags'!IS16","v":207},{"$f":"'Timeline&Flags'!IT16","v":208},{"$f":"'Timeline&Flags'!IU16","v":209},{"$f":"'Timeline&Flags'!IV16","v":210},{"$f":"'Timeline&Flags'!IW16","v":211},{"$f":"'Timeline&Flags'!IX16","v":212},{"$f":"'Timeline&Flags'!IY16","v":213},{"$f":"'Timeline&Flags'!IZ16","v":214},{"$f":"'Timeline&Flags'!JA16","v":215},{"$f":"'Timeline&Flags'!JB16","v":216},{"$f":"'Timeline&Flags'!JC16","v":217},{"$f":"'Timeline&Flags'!JD16","v":218},{"$f":"'Timeline&Flags'!JE16","v":219},{"$f":"'Timeline&Flags'!JF16","v":220},{"$f":"'Timeline&Flags'!JG16","v":221},{"$f":"'Timeline&Flags'!JH16","v":222},{"$f":"'Timeline&Flags'!JI16","v":223},{"$f":"'Timeline&Flags'!JJ16","v":224},{"$f":"'Timeline&Flags'!JK16","v":225},{"$f":"'Timeline&Flags'!JL16","v":226},{"$f":"'Timeline&Flags'!JM16","v":227},{"$f":"'Timeline&Flags'!JN16","v":228},{"$f":"'Timeline&Flags'!JO16","v":229},{"$f":"'Timeline&Flags'!JP16","v":230},{"$f":"'Timeline&Flags'!JQ16","v":231},{"$f":"'Timeline&Flags'!JR16","v":232},{"$f":"'Timeline&Flags'!JS16","v":233},{"$f":"'Timeline&Flags'!JT16","v":234},{"$f":"'Timeline&Flags'!JU16","v":235},{"$f":"'Timeline&Flags'!JV16","v":236},{"$f":"'Timeline&Flags'!JW16","v":237},{"$f":"'Timeline&Flags'!JX16","v":238},{"$f":"'Timeline&Flags'!JY16","v":239},{"$f":"'Timeline&Flags'!JZ16","v":240},{"$f":"'Timeline&Flags'!KA16","v":241},{"$f":"'Timeline&Flags'!KB16","v":242},{"$f":"'Timeline&Flags'!KC16","v":243},{"$f":"'Timeline&Flags'!KD16","v":244},{"$f":"'Timeline&Flags'!KE16","v":245},{"$f":"'Timeline&Flags'!KF16","v":246},{"$f":"'Timeline&Flags'!KG16","v":247},{"$f":"'Timeline&Flags'!KH16","v":248},{"$f":"'Timeline&Flags'!KI16","v":249},{"$f":"'Timeline&Flags'!KJ16","v":250},{"$f":"'Timeline&Flags'!KK16","v":251},{"$f":"'Timeline&Flags'!KL16","v":252},{"$f":"'Timeline&Flags'!KM16","v":253},{"$f":"'Timeline&Flags'!KN16","v":254},{"$f":"'Timeline&Flags'!KO16","v":255},{"$f":"'Timeline&Flags'!KP16","v":256},{"$f":"'Timeline&Flags'!KQ16","v":257},{"$f":"'Timeline&Flags'!KR16","v":258},{"$f":"'Timeline&Flags'!KS16","v":259},{"$f":"'Timeline&Flags'!KT16","v":260},{"$f":"'Timeline&Flags'!KU16","v":261},{"$f":"'Timeline&Flags'!KV16","v":262},{"$f":"'Timeline&Flags'!KW16","v":263},{"$f":"'Timeline&Flags'!KX16","v":264},{"$f":"'Timeline&Flags'!KY16","v":265},{"$f":"'Timeline&Flags'!KZ16","v":266},{"$f":"'Timeline&Flags'!LA16","v":267},{"$f":"'Timeline&Flags'!LB16","v":268},{"$f":"'Timeline&Flags'!LC16","v":269},{"$f":"'Timeline&Flags'!LD16","v":270},{"$f":"'Timeline&Flags'!LE16","v":271},{"$f":"'Timeline&Flags'!LF16","v":272},{"$f":"'Timeline&Flags'!LG16","v":273},{"$f":"'Timeline&Flags'!LH16","v":274},{"$f":"'Timeline&Flags'!LI16","v":275},{"$f":"'Timeline&Flags'!LJ16","v":276},{"$f":"'Timeline&Flags'!LK16","v":277},{"$f":"'Timeline&Flags'!LL16","v":278},{"$f":"'Timeline&Flags'!LM16","v":279},{"$f":"'Timeline&Flags'!LN16","v":280},{"$f":"'Timeline&Flags'!LO16","v":281},{"$f":"'Timeline&Flags'!LP16","v":282},{"$f":"'Timeline&Flags'!LQ16","v":283},{"$f":"'Timeline&Flags'!LR16","v":284},{"$f":"'Timeline&Flags'!LS16","v":285},{"$f":"'Timeline&Flags'!LT16","v":286},{"$f":"'Timeline&Flags'!LU16","v":287},{"$f":"'Timeline&Flags'!LV16","v":288},{"$f":"'Timeline&Flags'!LW16","v":289},{"$f":"'Timeline&Flags'!LX16","v":290},{"$f":"'Timeline&Flags'!LY16","v":291},{"$f":"'Timeline&Flags'!LZ16","v":292},{"$f":"'Timeline&Flags'!MA16","v":293},{"$f":"'Timeline&Flags'!MB16","v":294},{"$f":"'Timeline&Flags'!MC16","v":295},{"$f":"'Timeline&Flags'!MD16","v":296},{"$f":"'Timeline&Flags'!ME16","v":297},{"$f":"'Timeline&Flags'!MF16","v":298},{"$f":"'Timeline&Flags'!MG16","v":299},{"$f":"'Timeline&Flags'!MH16","v":300}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E17","v":"Descending column count"},{"$nulls":13},{"$f":"'Timeline&Flags'!S17","v":298},{"$f":"'Timeline&Flags'!T17","v":286},{"$f":"'Timeline&Flags'!U17","v":274},{"$f":"'Timeline&Flags'!V17","v":262},{"$f":"'Timeline&Flags'!W17","v":250},{"$f":"'Timeline&Flags'!X17","v":238},{"$f":"'Timeline&Flags'!Y17","v":226},{"$f":"'Timeline&Flags'!Z17","v":214},{"$f":"'Timeline&Flags'!AA17","v":202},{"$f":"'Timeline&Flags'!AB17","v":190},{"$f":"'Timeline&Flags'!AC17","v":178},{"$f":"'Timeline&Flags'!AD17","v":166},{"$f":"'Timeline&Flags'!AE17","v":154},{"$f":"'Timeline&Flags'!AF17","v":142},{"$f":"'Timeline&Flags'!AG17","v":130},{"$f":"'Timeline&Flags'!AH17","v":118},{"$f":"'Timeline&Flags'!AI17","v":106},{"$f":"'Timeline&Flags'!AJ17","v":94},{"$f":"'Timeline&Flags'!AK17","v":82},{"$f":"'Timeline&Flags'!AL17","v":70},{"$f":"'Timeline&Flags'!AM17","v":58},{"$f":"'Timeline&Flags'!AN17","v":46},{"$f":"'Timeline&Flags'!AO17","v":34},{"$f":"'Timeline&Flags'!AP17","v":22},{"$f":"'Timeline&Flags'!AQ17","v":10},{"$nulls":3},{"$f":"'Timeline&Flags'!AU17","v":300},{"$f":"'Timeline&Flags'!AV17","v":299},{"$f":"'Timeline&Flags'!AW17","v":298},{"$f":"'Timeline&Flags'!AX17","v":297},{"$f":"'Timeline&Flags'!AY17","v":296},{"$f":"'Timeline&Flags'!AZ17","v":295},{"$f":"'Timeline&Flags'!BA17","v":294},{"$f":"'Timeline&Flags'!BB17","v":293},{"$f":"'Timeline&Flags'!BC17","v":292},{"$f":"'Timeline&Flags'!BD17","v":291},{"$f":"'Timeline&Flags'!BE17","v":290},{"$f":"'Timeline&Flags'!BF17","v":289},{"$f":"'Timeline&Flags'!BG17","v":288},{"$f":"'Timeline&Flags'!BH17","v":287},{"$f":"'Timeline&Flags'!BI17","v":286},{"$f":"'Timeline&Flags'!BJ17","v":285},{"$f":"'Timeline&Flags'!BK17","v":284},{"$f":"'Timeline&Flags'!BL17","v":283},{"$f":"'Timeline&Flags'!BM17","v":282},{"$f":"'Timeline&Flags'!BN17","v":281},{"$f":"'Timeline&Flags'!BO17","v":280},{"$f":"'Timeline&Flags'!BP17","v":279},{"$f":"'Timeline&Flags'!BQ17","v":278},{"$f":"'Timeline&Flags'!BR17","v":277},{"$f":"'Timeline&Flags'!BS17","v":276},{"$f":"'Timeline&Flags'!BT17","v":275},{"$f":"'Timeline&Flags'!BU17","v":274},{"$f":"'Timeline&Flags'!BV17","v":273},{"$f":"'Timeline&Flags'!BW17","v":272},{"$f":"'Timeline&Flags'!BX17","v":271},{"$f":"'Timeline&Flags'!BY17","v":270},{"$f":"'Timeline&Flags'!BZ17","v":269},{"$f":"'Timeline&Flags'!CA17","v":268},{"$f":"'Timeline&Flags'!CB17","v":267},{"$f":"'Timeline&Flags'!CC17","v":266},{"$f":"'Timeline&Flags'!CD17","v":265},{"$f":"'Timeline&Flags'!CE17","v":264},{"$f":"'Timeline&Flags'!CF17","v":263},{"$f":"'Timeline&Flags'!CG17","v":262},{"$f":"'Timeline&Flags'!CH17","v":261},{"$f":"'Timeline&Flags'!CI17","v":260},{"$f":"'Timeline&Flags'!CJ17","v":259},{"$f":"'Timeline&Flags'!CK17","v":258},{"$f":"'Timeline&Flags'!CL17","v":257},{"$f":"'Timeline&Flags'!CM17","v":256},{"$f":"'Timeline&Flags'!CN17","v":255},{"$f":"'Timeline&Flags'!CO17","v":254},{"$f":"'Timeline&Flags'!CP17","v":253},{"$f":"'Timeline&Flags'!CQ17","v":252},{"$f":"'Timeline&Flags'!CR17","v":251},{"$f":"'Timeline&Flags'!CS17","v":250},{"$f":"'Timeline&Flags'!CT17","v":249},{"$f":"'Timeline&Flags'!CU17","v":248},{"$f":"'Timeline&Flags'!CV17","v":247},{"$f":"'Timeline&Flags'!CW17","v":246},{"$f":"'Timeline&Flags'!CX17","v":245},{"$f":"'Timeline&Flags'!CY17","v":244},{"$f":"'Timeline&Flags'!CZ17","v":243},{"$f":"'Timeline&Flags'!DA17","v":242},{"$f":"'Timeline&Flags'!DB17","v":241},{"$f":"'Timeline&Flags'!DC17","v":240},{"$f":"'Timeline&Flags'!DD17","v":239},{"$f":"'Timeline&Flags'!DE17","v":238},{"$f":"'Timeline&Flags'!DF17","v":237},{"$f":"'Timeline&Flags'!DG17","v":236},{"$f":"'Timeline&Flags'!DH17","v":235},{"$f":"'Timeline&Flags'!DI17","v":234},{"$f":"'Timeline&Flags'!DJ17","v":233},{"$f":"'Timeline&Flags'!DK17","v":232},{"$f":"'Timeline&Flags'!DL17","v":231},{"$f":"'Timeline&Flags'!DM17","v":230},{"$f":"'Timeline&Flags'!DN17","v":229},{"$f":"'Timeline&Flags'!DO17","v":228},{"$f":"'Timeline&Flags'!DP17","v":227},{"$f":"'Timeline&Flags'!DQ17","v":226},{"$f":"'Timeline&Flags'!DR17","v":225},{"$f":"'Timeline&Flags'!DS17","v":224},{"$f":"'Timeline&Flags'!DT17","v":223},{"$f":"'Timeline&Flags'!DU17","v":222},{"$f":"'Timeline&Flags'!DV17","v":221},{"$f":"'Timeline&Flags'!DW17","v":220},{"$f":"'Timeline&Flags'!DX17","v":219},{"$f":"'Timeline&Flags'!DY17","v":218},{"$f":"'Timeline&Flags'!DZ17","v":217},{"$f":"'Timeline&Flags'!EA17","v":216},{"$f":"'Timeline&Flags'!EB17","v":215},{"$f":"'Timeline&Flags'!EC17","v":214},{"$f":"'Timeline&Flags'!ED17","v":213},{"$f":"'Timeline&Flags'!EE17","v":212},{"$f":"'Timeline&Flags'!EF17","v":211},{"$f":"'Timeline&Flags'!EG17","v":210},{"$f":"'Timeline&Flags'!EH17","v":209},{"$f":"'Timeline&Flags'!EI17","v":208},{"$f":"'Timeline&Flags'!EJ17","v":207},{"$f":"'Timeline&Flags'!EK17","v":206},{"$f":"'Timeline&Flags'!EL17","v":205},{"$f":"'Timeline&Flags'!EM17","v":204},{"$f":"'Timeline&Flags'!EN17","v":203},{"$f":"'Timeline&Flags'!EO17","v":202},{"$f":"'Timeline&Flags'!EP17","v":201},{"$f":"'Timeline&Flags'!EQ17","v":200},{"$f":"'Timeline&Flags'!ER17","v":199},{"$f":"'Timeline&Flags'!ES17","v":198},{"$f":"'Timeline&Flags'!ET17","v":197},{"$f":"'Timeline&Flags'!EU17","v":196},{"$f":"'Timeline&Flags'!EV17","v":195},{"$f":"'Timeline&Flags'!EW17","v":194},{"$f":"'Timeline&Flags'!EX17","v":193},{"$f":"'Timeline&Flags'!EY17","v":192},{"$f":"'Timeline&Flags'!EZ17","v":191},{"$f":"'Timeline&Flags'!FA17","v":190},{"$f":"'Timeline&Flags'!FB17","v":189},{"$f":"'Timeline&Flags'!FC17","v":188},{"$f":"'Timeline&Flags'!FD17","v":187},{"$f":"'Timeline&Flags'!FE17","v":186},{"$f":"'Timeline&Flags'!FF17","v":185},{"$f":"'Timeline&Flags'!FG17","v":184},{"$f":"'Timeline&Flags'!FH17","v":183},{"$f":"'Timeline&Flags'!FI17","v":182},{"$f":"'Timeline&Flags'!FJ17","v":181},{"$f":"'Timeline&Flags'!FK17","v":180},{"$f":"'Timeline&Flags'!FL17","v":179},{"$f":"'Timeline&Flags'!FM17","v":178},{"$f":"'Timeline&Flags'!FN17","v":177},{"$f":"'Timeline&Flags'!FO17","v":176},{"$f":"'Timeline&Flags'!FP17","v":175},{"$f":"'Timeline&Flags'!FQ17","v":174},{"$f":"'Timeline&Flags'!FR17","v":173},{"$f":"'Timeline&Flags'!FS17","v":172},{"$f":"'Timeline&Flags'!FT17","v":171},{"$f":"'Timeline&Flags'!FU17","v":170},{"$f":"'Timeline&Flags'!FV17","v":169},{"$f":"'Timeline&Flags'!FW17","v":168},{"$f":"'Timeline&Flags'!FX17","v":167},{"$f":"'Timeline&Flags'!FY17","v":166},{"$f":"'Timeline&Flags'!FZ17","v":165},{"$f":"'Timeline&Flags'!GA17","v":164},{"$f":"'Timeline&Flags'!GB17","v":163},{"$f":"'Timeline&Flags'!GC17","v":162},{"$f":"'Timeline&Flags'!GD17","v":161},{"$f":"'Timeline&Flags'!GE17","v":160},{"$f":"'Timeline&Flags'!GF17","v":159},{"$f":"'Timeline&Flags'!GG17","v":158},{"$f":"'Timeline&Flags'!GH17","v":157},{"$f":"'Timeline&Flags'!GI17","v":156},{"$f":"'Timeline&Flags'!GJ17","v":155},{"$f":"'Timeline&Flags'!GK17","v":154},{"$f":"'Timeline&Flags'!GL17","v":153},{"$f":"'Timeline&Flags'!GM17","v":152},{"$f":"'Timeline&Flags'!GN17","v":151},{"$f":"'Timeline&Flags'!GO17","v":150},{"$f":"'Timeline&Flags'!GP17","v":149},{"$f":"'Timeline&Flags'!GQ17","v":148},{"$f":"'Timeline&Flags'!GR17","v":147},{"$f":"'Timeline&Flags'!GS17","v":146},{"$f":"'Timeline&Flags'!GT17","v":145},{"$f":"'Timeline&Flags'!GU17","v":144},{"$f":"'Timeline&Flags'!GV17","v":143},{"$f":"'Timeline&Flags'!GW17","v":142},{"$f":"'Timeline&Flags'!GX17","v":141},{"$f":"'Timeline&Flags'!GY17","v":140},{"$f":"'Timeline&Flags'!GZ17","v":139},{"$f":"'Timeline&Flags'!HA17","v":138},{"$f":"'Timeline&Flags'!HB17","v":137},{"$f":"'Timeline&Flags'!HC17","v":136},{"$f":"'Timeline&Flags'!HD17","v":135},{"$f":"'Timeline&Flags'!HE17","v":134},{"$f":"'Timeline&Flags'!HF17","v":133},{"$f":"'Timeline&Flags'!HG17","v":132},{"$f":"'Timeline&Flags'!HH17","v":131},{"$f":"'Timeline&Flags'!HI17","v":130},{"$f":"'Timeline&Flags'!HJ17","v":129},{"$f":"'Timeline&Flags'!HK17","v":128},{"$f":"'Timeline&Flags'!HL17","v":127},{"$f":"'Timeline&Flags'!HM17","v":126},{"$f":"'Timeline&Flags'!HN17","v":125},{"$f":"'Timeline&Flags'!HO17","v":124},{"$f":"'Timeline&Flags'!HP17","v":123},{"$f":"'Timeline&Flags'!HQ17","v":122},{"$f":"'Timeline&Flags'!HR17","v":121},{"$f":"'Timeline&Flags'!HS17","v":120},{"$f":"'Timeline&Flags'!HT17","v":119},{"$f":"'Timeline&Flags'!HU17","v":118},{"$f":"'Timeline&Flags'!HV17","v":117},{"$f":"'Timeline&Flags'!HW17","v":116},{"$f":"'Timeline&Flags'!HX17","v":115},{"$f":"'Timeline&Flags'!HY17","v":114},{"$f":"'Timeline&Flags'!HZ17","v":113},{"$f":"'Timeline&Flags'!IA17","v":112},{"$f":"'Timeline&Flags'!IB17","v":111},{"$f":"'Timeline&Flags'!IC17","v":110},{"$f":"'Timeline&Flags'!ID17","v":109},{"$f":"'Timeline&Flags'!IE17","v":108},{"$f":"'Timeline&Flags'!IF17","v":107},{"$f":"'Timeline&Flags'!IG17","v":106},{"$f":"'Timeline&Flags'!IH17","v":105},{"$f":"'Timeline&Flags'!II17","v":104},{"$f":"'Timeline&Flags'!IJ17","v":103},{"$f":"'Timeline&Flags'!IK17","v":102},{"$f":"'Timeline&Flags'!IL17","v":101},{"$f":"'Timeline&Flags'!IM17","v":100},{"$f":"'Timeline&Flags'!IN17","v":99},{"$f":"'Timeline&Flags'!IO17","v":98},{"$f":"'Timeline&Flags'!IP17","v":97},{"$f":"'Timeline&Flags'!IQ17","v":96},{"$f":"'Timeline&Flags'!IR17","v":95},{"$f":"'Timeline&Flags'!IS17","v":94},{"$f":"'Timeline&Flags'!IT17","v":93},{"$f":"'Timeline&Flags'!IU17","v":92},{"$f":"'Timeline&Flags'!IV17","v":91},{"$f":"'Timeline&Flags'!IW17","v":90},{"$f":"'Timeline&Flags'!IX17","v":89},{"$f":"'Timeline&Flags'!IY17","v":88},{"$f":"'Timeline&Flags'!IZ17","v":87},{"$f":"'Timeline&Flags'!JA17","v":86},{"$f":"'Timeline&Flags'!JB17","v":85},{"$f":"'Timeline&Flags'!JC17","v":84},{"$f":"'Timeline&Flags'!JD17","v":83},{"$f":"'Timeline&Flags'!JE17","v":82},{"$f":"'Timeline&Flags'!JF17","v":81},{"$f":"'Timeline&Flags'!JG17","v":80},{"$f":"'Timeline&Flags'!JH17","v":79},{"$f":"'Timeline&Flags'!JI17","v":78},{"$f":"'Timeline&Flags'!JJ17","v":77},{"$f":"'Timeline&Flags'!JK17","v":76},{"$f":"'Timeline&Flags'!JL17","v":75},{"$f":"'Timeline&Flags'!JM17","v":74},{"$f":"'Timeline&Flags'!JN17","v":73},{"$f":"'Timeline&Flags'!JO17","v":72},{"$f":"'Timeline&Flags'!JP17","v":71},{"$f":"'Timeline&Flags'!JQ17","v":70},{"$f":"'Timeline&Flags'!JR17","v":69},{"$f":"'Timeline&Flags'!JS17","v":68},{"$f":"'Timeline&Flags'!JT17","v":67},{"$f":"'Timeline&Flags'!JU17","v":66},{"$f":"'Timeline&Flags'!JV17","v":65},{"$f":"'Timeline&Flags'!JW17","v":64},{"$f":"'Timeline&Flags'!JX17","v":63},{"$f":"'Timeline&Flags'!JY17","v":62},{"$f":"'Timeline&Flags'!JZ17","v":61},{"$f":"'Timeline&Flags'!KA17","v":60},{"$f":"'Timeline&Flags'!KB17","v":59},{"$f":"'Timeline&Flags'!KC17","v":58},{"$f":"'Timeline&Flags'!KD17","v":57},{"$f":"'Timeline&Flags'!KE17","v":56},{"$f":"'Timeline&Flags'!KF17","v":55},{"$f":"'Timeline&Flags'!KG17","v":54},{"$f":"'Timeline&Flags'!KH17","v":53},{"$f":"'Timeline&Flags'!KI17","v":52},{"$f":"'Timeline&Flags'!KJ17","v":51},{"$f":"'Timeline&Flags'!KK17","v":50},{"$f":"'Timeline&Flags'!KL17","v":49},{"$f":"'Timeline&Flags'!KM17","v":48},{"$f":"'Timeline&Flags'!KN17","v":47},{"$f":"'Timeline&Flags'!KO17","v":46},{"$f":"'Timeline&Flags'!KP17","v":45},{"$f":"'Timeline&Flags'!KQ17","v":44},{"$f":"'Timeline&Flags'!KR17","v":43},{"$f":"'Timeline&Flags'!KS17","v":42},{"$f":"'Timeline&Flags'!KT17","v":41},{"$f":"'Timeline&Flags'!KU17","v":40},{"$f":"'Timeline&Flags'!KV17","v":39},{"$f":"'Timeline&Flags'!KW17","v":38},{"$f":"'Timeline&Flags'!KX17","v":37},{"$f":"'Timeline&Flags'!KY17","v":36},{"$f":"'Timeline&Flags'!KZ17","v":35},{"$f":"'Timeline&Flags'!LA17","v":34},{"$f":"'Timeline&Flags'!LB17","v":33},{"$f":"'Timeline&Flags'!LC17","v":32},{"$f":"'Timeline&Flags'!LD17","v":31},{"$f":"'Timeline&Flags'!LE17","v":30},{"$f":"'Timeline&Flags'!LF17","v":29},{"$f":"'Timeline&Flags'!LG17","v":28},{"$f":"'Timeline&Flags'!LH17","v":27},{"$f":"'Timeline&Flags'!LI17","v":26},{"$f":"'Timeline&Flags'!LJ17","v":25},{"$f":"'Timeline&Flags'!LK17","v":24},{"$f":"'Timeline&Flags'!LL17","v":23},{"$f":"'Timeline&Flags'!LM17","v":22},{"$f":"'Timeline&Flags'!LN17","v":21},{"$f":"'Timeline&Flags'!LO17","v":20},{"$f":"'Timeline&Flags'!LP17","v":19},{"$f":"'Timeline&Flags'!LQ17","v":18},{"$f":"'Timeline&Flags'!LR17","v":17},{"$f":"'Timeline&Flags'!LS17","v":16},{"$f":"'Timeline&Flags'!LT17","v":15},{"$f":"'Timeline&Flags'!LU17","v":14},{"$f":"'Timeline&Flags'!LV17","v":13},{"$f":"'Timeline&Flags'!LW17","v":12},{"$f":"'Timeline&Flags'!LX17","v":11},{"$f":"'Timeline&Flags'!LY17","v":10},{"$f":"'Timeline&Flags'!LZ17","v":9},{"$f":"'Timeline&Flags'!MA17","v":8},{"$f":"'Timeline&Flags'!MB17","v":7},{"$f":"'Timeline&Flags'!MC17","v":6},{"$f":"'Timeline&Flags'!MD17","v":5},{"$f":"'Timeline&Flags'!ME17","v":4},{"$f":"'Timeline&Flags'!MF17","v":3},{"$f":"'Timeline&Flags'!MG17","v":2},{"$f":"'Timeline&Flags'!MH17","v":1}]
[]
[null,"CM Revenue"]
[{"$nulls":4},"Call ups"]
[{"$nulls":4},{"$f":"NTBInputs!E75","v":"Price Inflation"},{"$f":"NTBInputs!F75","v":"CPI"},{"$nulls":40},{"$f":"INDEX(TBInputsM!AU$46:AU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!AV$46:AV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!AW$46:AW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!AX$46:AX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!AY$46:AY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!AZ$46:AZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BA$46:BA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BB$46:BB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BC$46:BC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BD$46:BD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BE$46:BE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BF$46:BF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BG$46:BG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BH$46:BH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BI$46:BI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BJ$46:BJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BK$46:BK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BL$46:BL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BM$46:BM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BN$46:BN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BO$46:BO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BP$46:BP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BQ$46:BQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BR$46:BR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BS$46:BS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BT$46:BT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BU$46:BU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BV$46:BV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BW$46:BW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BX$46:BX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BY$46:BY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!BZ$46:BZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CA$46:CA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CB$46:CB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CC$46:CC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CD$46:CD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CE$46:CE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CF$46:CF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CG$46:CG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CH$46:CH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CI$46:CI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CJ$46:CJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CK$46:CK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CL$46:CL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CM$46:CM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CN$46:CN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CO$46:CO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CP$46:CP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CQ$46:CQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CR$46:CR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CS$46:CS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CT$46:CT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CU$46:CU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CV$46:CV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CW$46:CW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CX$46:CX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CY$46:CY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!CZ$46:CZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DA$46:DA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DB$46:DB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DC$46:DC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DD$46:DD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DE$46:DE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DF$46:DF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DG$46:DG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DH$46:DH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DI$46:DI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DJ$46:DJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DK$46:DK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DL$46:DL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DM$46:DM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DN$46:DN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DO$46:DO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DP$46:DP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DQ$46:DQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DR$46:DR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DS$46:DS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DT$46:DT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DU$46:DU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DV$46:DV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DW$46:DW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DX$46:DX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DY$46:DY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!DZ$46:DZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EA$46:EA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EB$46:EB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EC$46:EC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!ED$46:ED$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EE$46:EE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EF$46:EF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EG$46:EG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EH$46:EH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EI$46:EI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EJ$46:EJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EK$46:EK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EL$46:EL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EM$46:EM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EN$46:EN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EO$46:EO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EP$46:EP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EQ$46:EQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!ER$46:ER$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!ES$46:ES$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!ET$46:ET$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EU$46:EU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EV$46:EV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EW$46:EW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EX$46:EX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EY$46:EY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!EZ$46:EZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FA$46:FA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FB$46:FB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FC$46:FC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FD$46:FD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FE$46:FE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FF$46:FF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FG$46:FG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FH$46:FH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FI$46:FI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FJ$46:FJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FK$46:FK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FL$46:FL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FM$46:FM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FN$46:FN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FO$46:FO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FP$46:FP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FQ$46:FQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FR$46:FR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FS$46:FS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FT$46:FT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FU$46:FU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FV$46:FV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FW$46:FW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FX$46:FX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FY$46:FY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!FZ$46:FZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GA$46:GA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GB$46:GB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GC$46:GC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GD$46:GD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GE$46:GE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GF$46:GF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GG$46:GG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GH$46:GH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GI$46:GI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GJ$46:GJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GK$46:GK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GL$46:GL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GM$46:GM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GN$46:GN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GO$46:GO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GP$46:GP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GQ$46:GQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GR$46:GR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GS$46:GS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GT$46:GT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GU$46:GU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GV$46:GV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GW$46:GW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GX$46:GX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GY$46:GY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!GZ$46:GZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HA$46:HA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HB$46:HB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HC$46:HC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HD$46:HD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HE$46:HE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HF$46:HF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HG$46:HG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HH$46:HH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HI$46:HI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HJ$46:HJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HK$46:HK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HL$46:HL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HM$46:HM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HN$46:HN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HO$46:HO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HP$46:HP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HQ$46:HQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HR$46:HR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HS$46:HS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HT$46:HT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HU$46:HU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HV$46:HV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HW$46:HW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HX$46:HX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HY$46:HY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!HZ$46:HZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IA$46:IA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IB$46:IB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IC$46:IC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!ID$46:ID$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IE$46:IE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IF$46:IF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IG$46:IG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IH$46:IH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!II$46:II$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IJ$46:IJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IK$46:IK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IL$46:IL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IM$46:IM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IN$46:IN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IO$46:IO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IP$46:IP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IQ$46:IQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IR$46:IR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IS$46:IS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IT$46:IT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IU$46:IU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IV$46:IV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IW$46:IW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IX$46:IX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IY$46:IY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!IZ$46:IZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JA$46:JA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JB$46:JB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JC$46:JC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JD$46:JD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JE$46:JE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JF$46:JF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JG$46:JG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JH$46:JH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JI$46:JI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JJ$46:JJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JK$46:JK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JL$46:JL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JM$46:JM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JN$46:JN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JO$46:JO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JP$46:JP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JQ$46:JQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JR$46:JR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JS$46:JS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JT$46:JT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JU$46:JU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JV$46:JV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JW$46:JW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JX$46:JX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JY$46:JY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!JZ$46:JZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KA$46:KA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KB$46:KB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KC$46:KC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KD$46:KD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KE$46:KE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KF$46:KF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KG$46:KG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KH$46:KH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KI$46:KI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KJ$46:KJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KK$46:KK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KL$46:KL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KM$46:KM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KN$46:KN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KO$46:KO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KP$46:KP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KQ$46:KQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KR$46:KR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KS$46:KS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KT$46:KT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KU$46:KU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KV$46:KV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KW$46:KW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KX$46:KX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KY$46:KY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!KZ$46:KZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LA$46:LA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LB$46:LB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LC$46:LC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LD$46:LD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LE$46:LE$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LF$46:LF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LG$46:LG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LH$46:LH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LI$46:LI$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LJ$46:LJ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LK$46:LK$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LL$46:LL$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LM$46:LM$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LN$46:LN$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LO$46:LO$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LP$46:LP$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LQ$46:LQ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LR$46:LR$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LS$46:LS$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LT$46:LT$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LU$46:LU$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LV$46:LV$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LW$46:LW$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LX$46:LX$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LY$46:LY$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!LZ$46:LZ$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MA$46:MA$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MB$46:MB$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MC$46:MC$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MD$46:MD$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!ME$46:ME$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MF$46:MF$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MG$46:MG$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}},{"$f":"INDEX(TBInputsM!MH$46:MH$51,MATCH('Calculations M'!$F$20,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.00"}}]
[{"$nulls":4},{"$f":"TBInputsM!E101","v":"DeRating Factor"},{"$nulls":41},{"$f":"TBInputsM!AU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!AV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!AW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!AX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!AY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!AZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!BZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!CZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!DZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!ED101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!ER101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!ES101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!ET101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!EZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!FZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!GZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!HZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!ID101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!II101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!IZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!JZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!KZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LE101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LH101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LI101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LJ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LK101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LL101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LM101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LN101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LO101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LP101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LQ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LR101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LS101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LT101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LU101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LV101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LW101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LX101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LY101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!LZ101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MA101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MB101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MC101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MD101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!ME101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MF101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MG101","v":{"v":1,"d":"100.00%"}},{"$f":"TBInputsM!MH101","v":{"v":1,"d":"100.00%"}}]
[{"$nulls":4},{"$f":"NTBInputs!E76","v":"Capacity MWH"},{"$f":"NTBInputs!F76","v":8.9}]
[{"$nulls":4},{"$f":"NTBInputs!E77","v":"Capacity KWH"},{"$f":"NTBInputs!F77","v":{"v":8900,"d":"8,900"}}]
[{"$nulls":4},{"$f":"NTBInputs!E78","v":"T1 Start Date"},{"$f":"NTBInputs!F78","v":"2018-10-01"},{"$nulls":40},{"$f":"IF(AND($F$24<AU$6,$F$25>=AU$6),1,0)","v":0},{"$f":"IF(AND($F$24<AV$6,$F$25>=AV$6),1,0)","v":0},0,0,{"$f":"IF(AND($F$24<AY$6,$F$25>=AY$6),1,0)","v":0},0,0,0,0,{"$f":"IF(AND($F$24<BD$6,$F$25>=BD$6),1,0)","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$24<DH$6,$F$25>=DH$6),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$24<FT$6,$F$25>=FT$6),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$24<IF$6,$F$25>=IF$6),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$24<KR$6,$F$25>=KR$6),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!E79","v":"T4 Start Date"},{"$f":"NTBInputs!F79","v":"2020-10-01"},{"$nulls":40},{"$f":"IF(AND($F$25>$F$24,AU$6>$F$25),1,0)","v":0},{"$f":"IF(AND($F$25>$F$24,AV$6>$F$25),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$f":"IF(AND($F$25>$F$24,CN$6>$F$25),1,0)","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$f":"IF(AND($F$25>$F$24,DH$6>$F$25),1,0)","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$f":"IF(AND($F$25>$F$24,FT$6>$F$25),1,0)","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$f":"IF(AND($F$25>$F$24,IF$6>$F$25),1,0)","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$f":"IF(AND($F$25>$F$24,KR$6>$F$25),1,0)","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":4},{"$f":"NTBInputs!E80","v":"T1 Price Setting"},{"$f":"NTBInputs!F80","v":"Central"}]
[{"$nulls":4},{"$f":"NTBInputs!E81","v":"T4 Price Setting"},{"$f":"NTBInputs!F81","v":"Central"}]
[{"$nulls":4},{"$f":"NTBInputs!E82","v":"CM Price Uplift Month"},{"$f":"NTBInputs!F82","v":1},null,{"$f":"NTBInputs!F82","v":1}]
[{"$nulls":4},{"$f":"NTBInputs!E83","v":"VAT rate"},{"$f":"NTBInputs!F83","v":{"v":0,"d":"0% "}}]
[]
[{"$nulls":4},"CM Pricing Year",{"$nulls":41},{"$f":"IF(AU9<$F$28,AU8-1,AU8)","v":2018},{"$f":"IF(AV9<$F$28,AV8-1,AV8)","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,{"$f":"IF(DH9<$F$28,DH8-1,DH8)","v":2023},2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,{"$f":"IF(FT9<$F$28,FT8-1,FT8)","v":2028},2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,{"$f":"IF(IF9<$F$28,IF8-1,IF8)","v":2034},2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,{"$f":"IF(KR9<$F$28,KR8-1,KR8)","v":2039},2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042]
[]
[{"$nulls":4},"T4 Price Central","Central",{"$nulls":40},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(AU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(AV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(AW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(AX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(AY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(AZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(BZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(CZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(DZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(ED$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(ER$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(ES$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(ET$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(EZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(FZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(GZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(HZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(ID$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(II$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(IZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(JZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(KZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(LZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(ME$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$E$96:$E$121,MATCH(MH$31,NTBInputs!$C$96:$C$121,0))","v":0}]
[{"$nulls":4},"T4 Price High","High",{"$nulls":40},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(AU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(AV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(AW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(AX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(AY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(AZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(BZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(CZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(DZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(ED$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(ER$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(ES$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(ET$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(EZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(FZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(GZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(HZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(ID$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(II$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(IZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(JZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(KZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(LZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(ME$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$F$96:$F$121,MATCH(MH$31,NTBInputs!$C$96:$C$121,0))","v":0}]
[{"$nulls":4},"T4 Price Low","Low",{"$nulls":40},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(AU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(AV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(AW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(AX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(AY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(AZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(BZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(CZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(DZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(ED$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(ER$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(ES$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(ET$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(EZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(FZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(GZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(HZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(ID$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(II$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IS$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IT$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(IZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(JZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(KZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(LZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(ME$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$G$96:$G$121,MATCH(MH$31,NTBInputs!$C$96:$C$121,0))","v":0}]
[]
[{"$nulls":4},"T1 Price Central","Central",{"$nulls":40},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(AU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(AV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(AW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(AX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(AY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(AZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(BZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(CZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(DZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(ED$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(ER$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(ES$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(ET$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(EZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(FZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(GZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(HZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(ID$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(II$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(IZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(JZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(KZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(LZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(ME$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$I$96:$I$121,MATCH(MH$31,NTBInputs!$C$96:$C$121,0))","v":0}]
[{"$nulls":4},"T1 Price High","High",{"$nulls":40},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(AU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(AV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(AW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(AX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(AY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(AZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(BZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(CZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(DZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(ED$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(ER$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(ES$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(ET$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(EZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(FZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(GZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(HZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(ID$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(II$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(IZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(JZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(KZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(LZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(ME$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$J$96:$J$121,MATCH(MH$31,NTBInputs!$C$96:$C$121,0))","v":0}]
[{"$nulls":4},"T1 Price Low","Low",{"$nulls":40},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(AU$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(AV$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(AW$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(AX$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(AY$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(AZ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BA$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BB$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BC$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BD$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BE$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BF$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BG$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BH$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BI$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BJ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BK$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BL$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BM$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BN$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BO$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BP$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BQ$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BR$31,NTBInputs!$C$96:$C$121,0))","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(BZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(CZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(DZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(ED$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(ER$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(ES$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(ET$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(EZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(FZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(GZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(HZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(ID$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(II$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(IZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(JZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(KZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LE$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LH$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LI$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LJ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LK$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LL$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LM$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LN$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LO$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LP$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LQ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LR$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LS$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LT$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LU$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LV$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LW$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LX$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LY$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(LZ$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MA$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MB$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MC$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MD$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(ME$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MF$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MG$31,NTBInputs!$C$96:$C$121,0))","v":0},{"$f":"INDEX(NTBInputs!$K$96:$K$121,MATCH(MH$31,NTBInputs!$C$96:$C$121,0))","v":0}]
[{"$nulls":7},"Row"]
[{"$nulls":4},"T4 Chosen",{"$f":"F27","v":"Central"},null,{"$f":"MATCH(F27,F33:F35,0)","v":1},{"$nulls":38},{"$f":"INDEX(AU33:AU35,$H$41)","v":0},{"$f":"INDEX(AV33:AV35,$H$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"INDEX(DH33:DH35,$H$41)","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"INDEX(FT33:FT35,$H$41)","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"INDEX(IF33:IF35,$H$41)","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(KR33:KR35,$H$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"T1 Chosen",{"$f":"F26","v":"Central"},null,{"$f":"MATCH(F26,F37:F39,0)","v":1},{"$nulls":38},{"$f":"INDEX(AU37:AU39,$H$42)","v":{"v":7.9,"d":"7.90"}},{"$f":"INDEX(AV37:AV39,$H$42)","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"INDEX(AZ37:AZ39,$H$42)","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"$f":"INDEX(BB37:BB39,$H$42)","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(DH37:DH39,$H$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(FT37:FT39,$H$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(IF37:IF39,$H$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(KR37:KR39,$H$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Price Combined",{"$nulls":41},{"$f":"AU24*AU42+AU25*AU41*AU20","v":0},{"$f":"AV24*AV42+AV25*AV41*AV20","v":0},0,0,0,0,0,{"$f":"BB24*BB42+BB25*BB41*BB20","v":0},0,{"$f":"BD24*BD42+BD25*BD41*BD20","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},0,0,0,0,0,0,0,0,{"$f":"CA24*CA42+CA25*CA41*CA20","v":0},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"CN24*CN42+CN25*CN41*CN20","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"DH24*DH42+DH25*DH41*DH20","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"FT24*FT42+FT25*FT41*FT20","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"$f":"IF24*IF42+IF25*IF41*IF20","v":{"v":7.9,"d":"7.90"}},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR24*KR42+KR25*KR41*KR20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"CM Revenue",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU46:$MH46)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU46:$MH46)","v":{"v":35155,"d":"35,155"}},{"v":52732.49999999999,"d":"52,733"},{"v":35155,"d":"35,155"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":52732.49999999999,"d":"52,733"},0,0,0,0,0,0,{"$nulls":3},{"$f":"AU44*$F$23*AU21/PeriodsInYear","v":0},{"$f":"AV44*$F$23*AV21/PeriodsInYear","v":0},0,0,0,{"$f":"AZ44*$F$23*AZ21/PeriodsInYear","v":0},0,0,0,{"$f":"BD44*$F$23*BD21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"$f":"BE44*$F$23*BE21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"BM44*$F$23*BM21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},0,0,0,{"$f":"BV44*$F$23*BV21/PeriodsInYear","v":0},0,0,0,0,{"$f":"CA44*$F$23*CA21/PeriodsInYear","v":0},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"CL44*$F$23*CL21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"CN44*$F$23*CN21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"DG44*$F$23*DG21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"EF44*$F$23*EF21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"FS44*$F$23*FS21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"IE44*$F$23*IE21/PeriodsInYear","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ44*$F$23*KQ21/PeriodsInYear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"VAT",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU48:$MH48)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU48:$MH48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU46*$F$29","v":0},{"$f":"AV46*$F$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH46*$F$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT46*$F$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF46*$F$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR46*$F$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"CM Revenue incl VAT",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU50:$MH50)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU50:$MH50)","v":{"v":35155,"d":"35,155"}},{"v":52732.49999999999,"d":"52,733"},{"v":35155,"d":"35,155"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":52732.49999999999,"d":"52,733"},0,0,0,0,0,0,{"$nulls":3},{"$f":"AU46+AU48","v":0},{"$f":"AV46+AV48","v":0},0,0,0,0,0,0,0,{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},0,0,0,0,0,0,0,0,0,{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"DH46+DH48","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"FT46+FT48","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"$f":"IF46+IF48","v":{"v":5859.166666666667,"d":"5,859.17"}},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},{"v":5859.166666666667,"d":"5,859.17"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR46+KR48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FFR Revenue"]
[{"$nulls":4},"Call ups"]
[{"$nulls":4},{"$f":"NTBInputs!E126","v":"Price Inflation"},{"$f":"NTBInputs!F126","v":"Nil"},{"$nulls":40},{"$f":"INDEX(TBInputsM!AU$46:AU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AV$46:AV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AW$46:AW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AX$46:AX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AY$46:AY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AZ$46:AZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BA$46:BA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BB$46:BB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BC$46:BC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BD$46:BD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BE$46:BE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BF$46:BF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BG$46:BG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BH$46:BH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BI$46:BI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BJ$46:BJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BK$46:BK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BL$46:BL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BM$46:BM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BN$46:BN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BO$46:BO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BP$46:BP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BQ$46:BQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BR$46:BR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BS$46:BS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BT$46:BT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BU$46:BU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BV$46:BV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BW$46:BW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BX$46:BX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BY$46:BY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BZ$46:BZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CA$46:CA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CB$46:CB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CC$46:CC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CD$46:CD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CE$46:CE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CF$46:CF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CG$46:CG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CH$46:CH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CI$46:CI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CJ$46:CJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CK$46:CK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CL$46:CL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CM$46:CM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CN$46:CN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CO$46:CO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CP$46:CP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CQ$46:CQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CR$46:CR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CS$46:CS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CT$46:CT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CU$46:CU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CV$46:CV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CW$46:CW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CX$46:CX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CY$46:CY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CZ$46:CZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DA$46:DA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DB$46:DB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DC$46:DC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DD$46:DD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DE$46:DE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DF$46:DF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DG$46:DG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DH$46:DH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DI$46:DI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DJ$46:DJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DK$46:DK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DL$46:DL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DM$46:DM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DN$46:DN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DO$46:DO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DP$46:DP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DQ$46:DQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DR$46:DR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DS$46:DS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DT$46:DT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DU$46:DU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DV$46:DV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DW$46:DW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DX$46:DX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DY$46:DY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DZ$46:DZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EA$46:EA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EB$46:EB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EC$46:EC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ED$46:ED$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EE$46:EE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EF$46:EF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EG$46:EG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EH$46:EH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EI$46:EI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EJ$46:EJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EK$46:EK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EL$46:EL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EM$46:EM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EN$46:EN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EO$46:EO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EP$46:EP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EQ$46:EQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ER$46:ER$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ES$46:ES$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ET$46:ET$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EU$46:EU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EV$46:EV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EW$46:EW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EX$46:EX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EY$46:EY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EZ$46:EZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FA$46:FA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FB$46:FB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FC$46:FC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FD$46:FD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FE$46:FE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FF$46:FF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FG$46:FG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FH$46:FH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FI$46:FI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FJ$46:FJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FK$46:FK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FL$46:FL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FM$46:FM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FN$46:FN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FO$46:FO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FP$46:FP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FQ$46:FQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FR$46:FR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FS$46:FS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FT$46:FT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FU$46:FU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FV$46:FV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FW$46:FW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FX$46:FX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FY$46:FY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FZ$46:FZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GA$46:GA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GB$46:GB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GC$46:GC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GD$46:GD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GE$46:GE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GF$46:GF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GG$46:GG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GH$46:GH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GI$46:GI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GJ$46:GJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GK$46:GK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GL$46:GL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GM$46:GM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GN$46:GN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GO$46:GO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GP$46:GP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GQ$46:GQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GR$46:GR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GS$46:GS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GT$46:GT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GU$46:GU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GV$46:GV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GW$46:GW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GX$46:GX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GY$46:GY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GZ$46:GZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HA$46:HA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HB$46:HB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HC$46:HC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HD$46:HD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HE$46:HE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HF$46:HF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HG$46:HG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HH$46:HH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HI$46:HI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HJ$46:HJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HK$46:HK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HL$46:HL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HM$46:HM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HN$46:HN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HO$46:HO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HP$46:HP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HQ$46:HQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HR$46:HR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HS$46:HS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HT$46:HT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HU$46:HU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HV$46:HV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HW$46:HW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HX$46:HX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HY$46:HY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HZ$46:HZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IA$46:IA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IB$46:IB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IC$46:IC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ID$46:ID$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IE$46:IE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IF$46:IF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IG$46:IG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IH$46:IH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!II$46:II$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IJ$46:IJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IK$46:IK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IL$46:IL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IM$46:IM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IN$46:IN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IO$46:IO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IP$46:IP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IQ$46:IQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IR$46:IR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IS$46:IS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IT$46:IT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IU$46:IU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IV$46:IV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IW$46:IW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IX$46:IX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IY$46:IY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IZ$46:IZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JA$46:JA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JB$46:JB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JC$46:JC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JD$46:JD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JE$46:JE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JF$46:JF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JG$46:JG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JH$46:JH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JI$46:JI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JJ$46:JJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JK$46:JK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JL$46:JL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JM$46:JM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JN$46:JN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JO$46:JO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JP$46:JP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JQ$46:JQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JR$46:JR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JS$46:JS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JT$46:JT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JU$46:JU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JV$46:JV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JW$46:JW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JX$46:JX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JY$46:JY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JZ$46:JZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KA$46:KA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KB$46:KB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KC$46:KC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KD$46:KD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KE$46:KE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KF$46:KF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KG$46:KG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KH$46:KH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KI$46:KI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KJ$46:KJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KK$46:KK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KL$46:KL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KM$46:KM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KN$46:KN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KO$46:KO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KP$46:KP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KQ$46:KQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KR$46:KR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KS$46:KS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KT$46:KT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KU$46:KU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KV$46:KV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KW$46:KW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KX$46:KX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KY$46:KY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KZ$46:KZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LA$46:LA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LB$46:LB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LC$46:LC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LD$46:LD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LE$46:LE$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LF$46:LF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LG$46:LG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LH$46:LH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LI$46:LI$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LJ$46:LJ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LK$46:LK$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LL$46:LL$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LM$46:LM$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LN$46:LN$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LO$46:LO$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LP$46:LP$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LQ$46:LQ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LR$46:LR$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LS$46:LS$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LT$46:LT$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LU$46:LU$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LV$46:LV$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LW$46:LW$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LX$46:LX$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LY$46:LY$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LZ$46:LZ$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MA$46:MA$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MB$46:MB$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MC$46:MC$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MD$46:MD$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ME$46:ME$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MF$46:MF$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MG$46:MG$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MH$46:MH$51,MATCH('Calculations M'!$F$54,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":4},{"$f":"TBInputsM!E120","v":"Availability Factor"},{"$nulls":41},{"$f":"TBInputsM!AU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!AV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!AW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!AX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!AY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!AZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!BZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!CZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!DZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!ED120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!ER120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!ES120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!ET120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!EZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!FZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!GZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!HZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!ID120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!II120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!IZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!JZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!KZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LE120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LH120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LI120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LJ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LK120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LL120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LM120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LN120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LO120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LP120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LQ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LR120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LS120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LT120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LU120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LV120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LW120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LX120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LY120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!LZ120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MA120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MB120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MC120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MD120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!ME120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MF120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MG120","v":{"v":0.95,"d":"95.00%"}},{"$f":"TBInputsM!MH120","v":{"v":0.95,"d":"95.00%"}}]
[{"$nulls":4},{"$f":"TBInputsM!E95","v":"Hours in a month minus Triad hours"},{"$nulls":41},{"$f":"TBInputsM!AU95","v":694},{"$f":"TBInputsM!AV95","v":622},{"$f":"TBInputsM!AW95","v":694},{"$f":"TBInputsM!AX95","v":670},{"$f":"TBInputsM!AY95","v":694},{"$f":"TBInputsM!AZ95","v":670},{"$f":"TBInputsM!BA95","v":694},{"$f":"TBInputsM!BB95","v":694},{"$f":"TBInputsM!BC95","v":670},{"$f":"TBInputsM!BD95","v":694},{"$f":"TBInputsM!BE95","v":670},{"$f":"TBInputsM!BF95","v":694},{"$f":"TBInputsM!BG95","v":694},{"$f":"TBInputsM!BH95","v":622},{"$f":"TBInputsM!BI95","v":694},{"$f":"TBInputsM!BJ95","v":670},{"$f":"TBInputsM!BK95","v":694},{"$f":"TBInputsM!BL95","v":670},{"$f":"TBInputsM!BM95","v":694},{"$f":"TBInputsM!BN95","v":694},{"$f":"TBInputsM!BO95","v":670},{"$f":"TBInputsM!BP95","v":694},{"$f":"TBInputsM!BQ95","v":670},{"$f":"TBInputsM!BR95","v":694},{"$f":"TBInputsM!BS95","v":694},{"$f":"TBInputsM!BT95","v":646},{"$f":"TBInputsM!BU95","v":694},{"$f":"TBInputsM!BV95","v":670},{"$f":"TBInputsM!BW95","v":694},{"$f":"TBInputsM!BX95","v":670},{"$f":"TBInputsM!BY95","v":694},{"$f":"TBInputsM!BZ95","v":694},{"$f":"TBInputsM!CA95","v":670},{"$f":"TBInputsM!CB95","v":694},{"$f":"TBInputsM!CC95","v":670},{"$f":"TBInputsM!CD95","v":694},{"$f":"TBInputsM!CE95","v":694},{"$f":"TBInputsM!CF95","v":622},{"$f":"TBInputsM!CG95","v":694},{"$f":"TBInputsM!CH95","v":670},{"$f":"TBInputsM!CI95","v":694},{"$f":"TBInputsM!CJ95","v":670},{"$f":"TBInputsM!CK95","v":694},{"$f":"TBInputsM!CL95","v":694},{"$f":"TBInputsM!CM95","v":670},{"$f":"TBInputsM!CN95","v":694},{"$f":"TBInputsM!CO95","v":670},{"$f":"TBInputsM!CP95","v":694},{"$f":"TBInputsM!CQ95","v":694},{"$f":"TBInputsM!CR95","v":622},{"$f":"TBInputsM!CS95","v":694},{"$f":"TBInputsM!CT95","v":670},{"$f":"TBInputsM!CU95","v":694},{"$f":"TBInputsM!CV95","v":670},{"$f":"TBInputsM!CW95","v":694},{"$f":"TBInputsM!CX95","v":694},{"$f":"TBInputsM!CY95","v":670},{"$f":"TBInputsM!CZ95","v":694},{"$f":"TBInputsM!DA95","v":670},{"$f":"TBInputsM!DB95","v":694},{"$f":"TBInputsM!DC95","v":694},{"$f":"TBInputsM!DD95","v":622},{"$f":"TBInputsM!DE95","v":694},{"$f":"TBInputsM!DF95","v":670},{"$f":"TBInputsM!DG95","v":694},{"$f":"TBInputsM!DH95","v":670},{"$f":"TBInputsM!DI95","v":694},{"$f":"TBInputsM!DJ95","v":694},{"$f":"TBInputsM!DK95","v":670},{"$f":"TBInputsM!DL95","v":694},{"$f":"TBInputsM!DM95","v":670},{"$f":"TBInputsM!DN95","v":694},{"$f":"TBInputsM!DO95","v":694},{"$f":"TBInputsM!DP95","v":646},{"$f":"TBInputsM!DQ95","v":694},{"$f":"TBInputsM!DR95","v":670},{"$f":"TBInputsM!DS95","v":694},{"$f":"TBInputsM!DT95","v":670},{"$f":"TBInputsM!DU95","v":694},{"$f":"TBInputsM!DV95","v":694},{"$f":"TBInputsM!DW95","v":670},{"$f":"TBInputsM!DX95","v":694},{"$f":"TBInputsM!DY95","v":670},{"$f":"TBInputsM!DZ95","v":694},{"$f":"TBInputsM!EA95","v":694},{"$f":"TBInputsM!EB95","v":622},{"$f":"TBInputsM!EC95","v":694},{"$f":"TBInputsM!ED95","v":670},{"$f":"TBInputsM!EE95","v":694},{"$f":"TBInputsM!EF95","v":670},{"$f":"TBInputsM!EG95","v":694},{"$f":"TBInputsM!EH95","v":694},{"$f":"TBInputsM!EI95","v":670},{"$f":"TBInputsM!EJ95","v":694},{"$f":"TBInputsM!EK95","v":670},{"$f":"TBInputsM!EL95","v":694},{"$f":"TBInputsM!EM95","v":694},{"$f":"TBInputsM!EN95","v":622},{"$f":"TBInputsM!EO95","v":694},{"$f":"TBInputsM!EP95","v":670},{"$f":"TBInputsM!EQ95","v":694},{"$f":"TBInputsM!ER95","v":670},{"$f":"TBInputsM!ES95","v":694},{"$f":"TBInputsM!ET95","v":694},{"$f":"TBInputsM!EU95","v":670},{"$f":"TBInputsM!EV95","v":694},{"$f":"TBInputsM!EW95","v":670},{"$f":"TBInputsM!EX95","v":694},{"$f":"TBInputsM!EY95","v":694},{"$f":"TBInputsM!EZ95","v":622},{"$f":"TBInputsM!FA95","v":694},{"$f":"TBInputsM!FB95","v":670},{"$f":"TBInputsM!FC95","v":694},{"$f":"TBInputsM!FD95","v":670},{"$f":"TBInputsM!FE95","v":694},{"$f":"TBInputsM!FF95","v":694},{"$f":"TBInputsM!FG95","v":670},{"$f":"TBInputsM!FH95","v":694},{"$f":"TBInputsM!FI95","v":670},{"$f":"TBInputsM!FJ95","v":694},{"$f":"TBInputsM!FK95","v":694},{"$f":"TBInputsM!FL95","v":646},{"$f":"TBInputsM!FM95","v":694},{"$f":"TBInputsM!FN95","v":670},{"$f":"TBInputsM!FO95","v":694},{"$f":"TBInputsM!FP95","v":670},{"$f":"TBInputsM!FQ95","v":694},{"$f":"TBInputsM!FR95","v":694},{"$f":"TBInputsM!FS95","v":670},{"$f":"TBInputsM!FT95","v":694},{"$f":"TBInputsM!FU95","v":670},{"$f":"TBInputsM!FV95","v":694},{"$f":"TBInputsM!FW95","v":694},{"$f":"TBInputsM!FX95","v":622},{"$f":"TBInputsM!FY95","v":694},{"$f":"TBInputsM!FZ95","v":670},{"$f":"TBInputsM!GA95","v":694},{"$f":"TBInputsM!GB95","v":670},{"$f":"TBInputsM!GC95","v":694},{"$f":"TBInputsM!GD95","v":694},{"$f":"TBInputsM!GE95","v":670},{"$f":"TBInputsM!GF95","v":694},{"$f":"TBInputsM!GG95","v":670},{"$f":"TBInputsM!GH95","v":694},{"$f":"TBInputsM!GI95","v":694},{"$f":"TBInputsM!GJ95","v":622},{"$f":"TBInputsM!GK95","v":694},{"$f":"TBInputsM!GL95","v":670},{"$f":"TBInputsM!GM95","v":694},{"$f":"TBInputsM!GN95","v":670},{"$f":"TBInputsM!GO95","v":694},{"$f":"TBInputsM!GP95","v":694},{"$f":"TBInputsM!GQ95","v":670},{"$f":"TBInputsM!GR95","v":694},{"$f":"TBInputsM!GS95","v":670},{"$f":"TBInputsM!GT95","v":694},{"$f":"TBInputsM!GU95","v":694},{"$f":"TBInputsM!GV95","v":622},{"$f":"TBInputsM!GW95","v":694},{"$f":"TBInputsM!GX95","v":670},{"$f":"TBInputsM!GY95","v":694},{"$f":"TBInputsM!GZ95","v":670},{"$f":"TBInputsM!HA95","v":694},{"$f":"TBInputsM!HB95","v":694},{"$f":"TBInputsM!HC95","v":670},{"$f":"TBInputsM!HD95","v":694},{"$f":"TBInputsM!HE95","v":670},{"$f":"TBInputsM!HF95","v":694},{"$f":"TBInputsM!HG95","v":694},{"$f":"TBInputsM!HH95","v":646},{"$f":"TBInputsM!HI95","v":694},{"$f":"TBInputsM!HJ95","v":670},{"$f":"TBInputsM!HK95","v":694},{"$f":"TBInputsM!HL95","v":670},{"$f":"TBInputsM!HM95","v":694},{"$f":"TBInputsM!HN95","v":694},{"$f":"TBInputsM!HO95","v":670},{"$f":"TBInputsM!HP95","v":694},{"$f":"TBInputsM!HQ95","v":670},{"$f":"TBInputsM!HR95","v":694},{"$f":"TBInputsM!HS95","v":694},{"$f":"TBInputsM!HT95","v":622},{"$f":"TBInputsM!HU95","v":694},{"$f":"TBInputsM!HV95","v":670},{"$f":"TBInputsM!HW95","v":694},{"$f":"TBInputsM!HX95","v":670},{"$f":"TBInputsM!HY95","v":694},{"$f":"TBInputsM!HZ95","v":694},{"$f":"TBInputsM!IA95","v":670},{"$f":"TBInputsM!IB95","v":694},{"$f":"TBInputsM!IC95","v":670},{"$f":"TBInputsM!ID95","v":694},{"$f":"TBInputsM!IE95","v":694},{"$f":"TBInputsM!IF95","v":622},{"$f":"TBInputsM!IG95","v":694},{"$f":"TBInputsM!IH95","v":670},{"$f":"TBInputsM!II95","v":694},{"$f":"TBInputsM!IJ95","v":670},{"$f":"TBInputsM!IK95","v":694},{"$f":"TBInputsM!IL95","v":694},{"$f":"TBInputsM!IM95","v":670},{"$f":"TBInputsM!IN95","v":694},{"$f":"TBInputsM!IO95","v":670},{"$f":"TBInputsM!IP95","v":694},{"$f":"TBInputsM!IQ95","v":694},{"$f":"TBInputsM!IR95","v":622},{"$f":"TBInputsM!IS95","v":694},{"$f":"TBInputsM!IT95","v":670},{"$f":"TBInputsM!IU95","v":694},{"$f":"TBInputsM!IV95","v":670},{"$f":"TBInputsM!IW95","v":694},{"$f":"TBInputsM!IX95","v":694},{"$f":"TBInputsM!IY95","v":670},{"$f":"TBInputsM!IZ95","v":694},{"$f":"TBInputsM!JA95","v":670},{"$f":"TBInputsM!JB95","v":694},{"$f":"TBInputsM!JC95","v":694},{"$f":"TBInputsM!JD95","v":646},{"$f":"TBInputsM!JE95","v":694},{"$f":"TBInputsM!JF95","v":670},{"$f":"TBInputsM!JG95","v":694},{"$f":"TBInputsM!JH95","v":670},{"$f":"TBInputsM!JI95","v":694},{"$f":"TBInputsM!JJ95","v":694},{"$f":"TBInputsM!JK95","v":670},{"$f":"TBInputsM!JL95","v":694},{"$f":"TBInputsM!JM95","v":670},{"$f":"TBInputsM!JN95","v":694},{"$f":"TBInputsM!JO95","v":694},{"$f":"TBInputsM!JP95","v":622},{"$f":"TBInputsM!JQ95","v":694},{"$f":"TBInputsM!JR95","v":670},{"$f":"TBInputsM!JS95","v":694},{"$f":"TBInputsM!JT95","v":670},{"$f":"TBInputsM!JU95","v":694},{"$f":"TBInputsM!JV95","v":694},{"$f":"TBInputsM!JW95","v":670},{"$f":"TBInputsM!JX95","v":694},{"$f":"TBInputsM!JY95","v":670},{"$f":"TBInputsM!JZ95","v":694},{"$f":"TBInputsM!KA95","v":694},{"$f":"TBInputsM!KB95","v":622},{"$f":"TBInputsM!KC95","v":694},{"$f":"TBInputsM!KD95","v":670},{"$f":"TBInputsM!KE95","v":694},{"$f":"TBInputsM!KF95","v":670},{"$f":"TBInputsM!KG95","v":694},{"$f":"TBInputsM!KH95","v":694},{"$f":"TBInputsM!KI95","v":670},{"$f":"TBInputsM!KJ95","v":694},{"$f":"TBInputsM!KK95","v":670},{"$f":"TBInputsM!KL95","v":694},{"$f":"TBInputsM!KM95","v":694},{"$f":"TBInputsM!KN95","v":622},{"$f":"TBInputsM!KO95","v":694},{"$f":"TBInputsM!KP95","v":670},{"$f":"TBInputsM!KQ95","v":694},{"$f":"TBInputsM!KR95","v":670},{"$f":"TBInputsM!KS95","v":694},{"$f":"TBInputsM!KT95","v":694},{"$f":"TBInputsM!KU95","v":670},{"$f":"TBInputsM!KV95","v":694},{"$f":"TBInputsM!KW95","v":670},{"$f":"TBInputsM!KX95","v":694},{"$f":"TBInputsM!KY95","v":694},{"$f":"TBInputsM!KZ95","v":646},{"$f":"TBInputsM!LA95","v":694},{"$f":"TBInputsM!LB95","v":670},{"$f":"TBInputsM!LC95","v":694},{"$f":"TBInputsM!LD95","v":670},{"$f":"TBInputsM!LE95","v":694},{"$f":"TBInputsM!LF95","v":694},{"$f":"TBInputsM!LG95","v":670},{"$f":"TBInputsM!LH95","v":694},{"$f":"TBInputsM!LI95","v":670},{"$f":"TBInputsM!LJ95","v":694},{"$f":"TBInputsM!LK95","v":694},{"$f":"TBInputsM!LL95","v":622},{"$f":"TBInputsM!LM95","v":694},{"$f":"TBInputsM!LN95","v":670},{"$f":"TBInputsM!LO95","v":694},{"$f":"TBInputsM!LP95","v":670},{"$f":"TBInputsM!LQ95","v":694},{"$f":"TBInputsM!LR95","v":694},{"$f":"TBInputsM!LS95","v":670},{"$f":"TBInputsM!LT95","v":694},{"$f":"TBInputsM!LU95","v":670},{"$f":"TBInputsM!LV95","v":694},{"$f":"TBInputsM!LW95","v":694},{"$f":"TBInputsM!LX95","v":622},{"$f":"TBInputsM!LY95","v":694},{"$f":"TBInputsM!LZ95","v":670},{"$f":"TBInputsM!MA95","v":694},{"$f":"TBInputsM!MB95","v":670},{"$f":"TBInputsM!MC95","v":694},{"$f":"TBInputsM!MD95","v":694},{"$f":"TBInputsM!ME95","v":670},{"$f":"TBInputsM!MF95","v":694},{"$f":"TBInputsM!MG95","v":670},{"$f":"TBInputsM!MH95","v":694}]
[{"$nulls":4},{"$f":"NTBInputs!E127","v":"Capacity MWH"},{"$f":"NTBInputs!F127","v":8.9}]
[{"$nulls":4},{"$f":"NTBInputs!E128","v":"Capacity KWH"},{"$f":"NTBInputs!F128","v":{"v":8900,"d":"8,900"}}]
[{"$nulls":4},{"$f":"NTBInputs!E129","v":"Scenario Price Setting"},{"$f":"NTBInputs!F129","v":"Central"}]
[{"$nulls":4},{"$f":"NTBInputs!C146","v":"FFR Non contracted start date"},{"$f":"NTBInputs!F146","v":"2018-09-01"}]
[{"$nulls":4},{"$f":"NTBInputs!C147","v":"FFR Non contracted end date"},{"$f":"NTBInputs!F147","v":"2042-12-31"}]
[{"$nulls":4},{"$f":"NTBInputs!E130","v":"VAT rate"},{"$f":"NTBInputs!F130","v":{"v":0,"d":"0.00% "}}]
[]
[{"$nulls":6},{"$f":"NTBInputs!E134","v":"Active?"},{"$f":"NTBInputs!F134","v":"Date From "},{"$f":"NTBInputs!G134","v":"Date to"},{"$f":"NTBInputs!H134","v":"Number of hours per day"}]
[{"$nulls":4},{"$f":"NTBInputs!C135","v":"Contract 1"},null,{"$f":"NTBInputs!E135","v":0},{"$f":"NTBInputs!F135","v":"00:00:00"},{"$f":"NTBInputs!G135","v":"00:00:00"},{"$f":"NTBInputs!H135","v":0},{"$f":"IFERROR(J65/NTBInputs!$F$12,0)","v":{"v":0,"d":"0% "}},{"$nulls":35},{"$f":"IF($G65=1,IF(AND(AU$5>=$H65,AU$6<=$I65),1,0),0)","v":0},{"$f":"IF($G65=1,IF(AND(AV$5>=$H65,AV$6<=$I65),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G65=1,IF(AND(DH$5>=$H65,DH$6<=$I65),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G65=1,IF(AND(FT$5>=$H65,FT$6<=$I65),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G65=1,IF(AND(IF$5>=$H65,IF$6<=$I65),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G65=1,IF(AND(KR$5>=$H65,KR$6<=$I65),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C136","v":"Contract 2"},null,{"$f":"NTBInputs!E136","v":0},{"$f":"NTBInputs!F136","v":"00:00:00"},{"$f":"NTBInputs!G136","v":"00:00:00"},{"$f":"NTBInputs!H136","v":0},{"$f":"IFERROR(J66/NTBInputs!$F$12,0)","v":{"v":0,"d":"0% "}},{"$nulls":35},{"$f":"IF($G66=1,IF(AND(AU$5>=$H66,AU$6<=$I66),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C137","v":"Contract 3"},null,{"$f":"NTBInputs!E137","v":1},{"$f":"NTBInputs!F137","v":"2018-09-01"},{"$f":"NTBInputs!G137","v":"2020-01-31"},{"$f":"NTBInputs!H137","v":24},{"$f":"IFERROR(J67/NTBInputs!$F$12,0)","v":{"v":1,"d":"100% "}},{"$nulls":35},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C138","v":"Contract 4"},null,{"$f":"NTBInputs!E138","v":0},{"$f":"NTBInputs!F138","v":"00:00:00"},{"$f":"NTBInputs!G138","v":"00:00:00"},{"$f":"NTBInputs!H138","v":0},{"$f":"IFERROR(J68/NTBInputs!$F$12,0)","v":{"v":0,"d":"0% "}},{"$nulls":35},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G68=1,IF(AND(DG$5>=$H68,DG$6<=$I68),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G68=1,IF(AND(FS$5>=$H68,FS$6<=$I68),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G68=1,IF(AND(IE$5>=$H68,IE$6<=$I68),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G68=1,IF(AND(KQ$5>=$H68,KQ$6<=$I68),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!C139","v":"Contract 5"},null,{"$f":"NTBInputs!E139","v":0},{"$f":"NTBInputs!F139","v":"00:00:00"},{"$f":"NTBInputs!G139","v":"00:00:00"},{"$f":"NTBInputs!H139","v":0},{"$f":"IFERROR(J69/NTBInputs!$F$12,0)","v":{"v":0,"d":"0% "}},{"$nulls":35},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G69=1,IF(AND(BK$5>=$H69,BK$6<=$I69),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G69=1,IF(AND(DW$5>=$H69,DW$6<=$I69),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G69=1,IF(AND(GI$5>=$H69,GI$6<=$I69),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G69=1,IF(AND(IU$5>=$H69,IU$6<=$I69),1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contracted Revenue Flag",null,null,{"$f":"COUNTIF($AU$71:$MH$71,\">0\")","v":17},{"$nulls":38},{"$f":"IF(SUM(AU65:AU69)>0,1,0)","v":0},{"$f":"IF(SUM(AV65:AV69)>0,1,0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CC65:CC69)>0,1,0)","v":0},0,{"$f":"IF(SUM(CE65:CE69)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(DH65:DH69)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(FT65:FT69)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(IF65:IF69)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(KR65:KR69)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Contracted Price / £ MWH"]
[{"$nulls":4},{"$f":"TBInputsM!E137","v":"Contract 1"},{"$nulls":41},{"$f":"TBInputsM!AU137","v":{"v":14.4,"d":"14"}},{"$f":"TBInputsM!AV137","v":{"v":14.4,"d":"14"}},{"$f":"TBInputsM!AW137","v":{"v":14.4,"d":"14"}},{"$f":"TBInputsM!AX137","v":{"v":14.4,"d":"14"}},{"$f":"TBInputsM!AY137","v":0},{"$f":"TBInputsM!AZ137","v":0},{"$f":"TBInputsM!BA137","v":0},{"$f":"TBInputsM!BB137","v":0},{"$f":"TBInputsM!BC137","v":0},{"$f":"TBInputsM!BD137","v":0},{"$f":"TBInputsM!BE137","v":0},{"$f":"TBInputsM!BF137","v":0},{"$f":"TBInputsM!BG137","v":0},{"$f":"TBInputsM!BH137","v":0},{"$f":"TBInputsM!BI137","v":0},{"$f":"TBInputsM!BJ137","v":0},{"$f":"TBInputsM!BK137","v":0},{"$f":"TBInputsM!BL137","v":0},{"$f":"TBInputsM!BM137","v":0},{"$f":"TBInputsM!BN137","v":0},{"$f":"TBInputsM!BO137","v":0},{"$f":"TBInputsM!BP137","v":0},{"$f":"TBInputsM!BQ137","v":0},{"$f":"TBInputsM!BR137","v":0},{"$f":"TBInputsM!BS137","v":0},{"$f":"TBInputsM!BT137","v":0},{"$f":"TBInputsM!BU137","v":0},{"$f":"TBInputsM!BV137","v":0},{"$f":"TBInputsM!BW137","v":0},{"$f":"TBInputsM!BX137","v":0},{"$f":"TBInputsM!BY137","v":0},{"$f":"TBInputsM!BZ137","v":0},{"$f":"TBInputsM!CA137","v":0},{"$f":"TBInputsM!CB137","v":0},{"$f":"TBInputsM!CC137","v":0},{"$f":"TBInputsM!CD137","v":0},{"$f":"TBInputsM!CE137","v":0},{"$f":"TBInputsM!CF137","v":0},{"$f":"TBInputsM!CG137","v":0},{"$f":"TBInputsM!CH137","v":0},{"$f":"TBInputsM!CI137","v":0},{"$f":"TBInputsM!CJ137","v":0},{"$f":"TBInputsM!CK137","v":0},{"$f":"TBInputsM!CL137","v":0},{"$f":"TBInputsM!CM137","v":0},{"$f":"TBInputsM!CN137","v":0},{"$f":"TBInputsM!CO137","v":0},{"$f":"TBInputsM!CP137","v":0},{"$f":"TBInputsM!CQ137","v":0},{"$f":"TBInputsM!CR137","v":0},{"$f":"TBInputsM!CS137","v":0},{"$f":"TBInputsM!CT137","v":0},{"$f":"TBInputsM!CU137","v":0},{"$f":"TBInputsM!CV137","v":0},{"$f":"TBInputsM!CW137","v":0},{"$f":"TBInputsM!CX137","v":0},{"$f":"TBInputsM!CY137","v":0},{"$f":"TBInputsM!CZ137","v":0},{"$f":"TBInputsM!DA137","v":0},{"$f":"TBInputsM!DB137","v":0},{"$f":"TBInputsM!DC137","v":0},{"$f":"TBInputsM!DD137","v":0},{"$f":"TBInputsM!DE137","v":0},{"$f":"TBInputsM!DF137","v":0},{"$f":"TBInputsM!DG137","v":0},{"$f":"TBInputsM!DH137","v":0},{"$f":"TBInputsM!DI137","v":0},{"$f":"TBInputsM!DJ137","v":0},{"$f":"TBInputsM!DK137","v":0},{"$f":"TBInputsM!DL137","v":0},{"$f":"TBInputsM!DM137","v":0},{"$f":"TBInputsM!DN137","v":0},{"$f":"TBInputsM!DO137","v":0},{"$f":"TBInputsM!DP137","v":0},{"$f":"TBInputsM!DQ137","v":0},{"$f":"TBInputsM!DR137","v":0},{"$f":"TBInputsM!DS137","v":0},{"$f":"TBInputsM!DT137","v":0},{"$f":"TBInputsM!DU137","v":0},{"$f":"TBInputsM!DV137","v":0},{"$f":"TBInputsM!DW137","v":0},{"$f":"TBInputsM!DX137","v":0},{"$f":"TBInputsM!DY137","v":0},{"$f":"TBInputsM!DZ137","v":0},{"$f":"TBInputsM!EA137","v":0},{"$f":"TBInputsM!EB137","v":0},{"$f":"TBInputsM!EC137","v":0},{"$f":"TBInputsM!ED137","v":0},{"$f":"TBInputsM!EE137","v":0},{"$f":"TBInputsM!EF137","v":0},{"$f":"TBInputsM!EG137","v":0},{"$f":"TBInputsM!EH137","v":0},{"$f":"TBInputsM!EI137","v":0},{"$f":"TBInputsM!EJ137","v":0},{"$f":"TBInputsM!EK137","v":0},{"$f":"TBInputsM!EL137","v":0},{"$f":"TBInputsM!EM137","v":0},{"$f":"TBInputsM!EN137","v":0},{"$f":"TBInputsM!EO137","v":0},{"$f":"TBInputsM!EP137","v":0},{"$f":"TBInputsM!EQ137","v":0},{"$f":"TBInputsM!ER137","v":0},{"$f":"TBInputsM!ES137","v":0},{"$f":"TBInputsM!ET137","v":0},{"$f":"TBInputsM!EU137","v":0},{"$f":"TBInputsM!EV137","v":0},{"$f":"TBInputsM!EW137","v":0},{"$f":"TBInputsM!EX137","v":0},{"$f":"TBInputsM!EY137","v":0},{"$f":"TBInputsM!EZ137","v":0},{"$f":"TBInputsM!FA137","v":0},{"$f":"TBInputsM!FB137","v":0},{"$f":"TBInputsM!FC137","v":0},{"$f":"TBInputsM!FD137","v":0},{"$f":"TBInputsM!FE137","v":0},{"$f":"TBInputsM!FF137","v":0},{"$f":"TBInputsM!FG137","v":0},{"$f":"TBInputsM!FH137","v":0},{"$f":"TBInputsM!FI137","v":0},{"$f":"TBInputsM!FJ137","v":0},{"$f":"TBInputsM!FK137","v":0},{"$f":"TBInputsM!FL137","v":0},{"$f":"TBInputsM!FM137","v":0},{"$f":"TBInputsM!FN137","v":0},{"$f":"TBInputsM!FO137","v":0},{"$f":"TBInputsM!FP137","v":0},{"$f":"TBInputsM!FQ137","v":0},{"$f":"TBInputsM!FR137","v":0},{"$f":"TBInputsM!FS137","v":0},{"$f":"TBInputsM!FT137","v":0},{"$f":"TBInputsM!FU137","v":0},{"$f":"TBInputsM!FV137","v":0},{"$f":"TBInputsM!FW137","v":0},{"$f":"TBInputsM!FX137","v":0},{"$f":"TBInputsM!FY137","v":0},{"$f":"TBInputsM!FZ137","v":0},{"$f":"TBInputsM!GA137","v":0},{"$f":"TBInputsM!GB137","v":0},{"$f":"TBInputsM!GC137","v":0},{"$f":"TBInputsM!GD137","v":0},{"$f":"TBInputsM!GE137","v":0},{"$f":"TBInputsM!GF137","v":0},{"$f":"TBInputsM!GG137","v":0},{"$f":"TBInputsM!GH137","v":0},{"$f":"TBInputsM!GI137","v":0},{"$f":"TBInputsM!GJ137","v":0},{"$f":"TBInputsM!GK137","v":0},{"$f":"TBInputsM!GL137","v":0},{"$f":"TBInputsM!GM137","v":0},{"$f":"TBInputsM!GN137","v":0},{"$f":"TBInputsM!GO137","v":0},{"$f":"TBInputsM!GP137","v":0},{"$f":"TBInputsM!GQ137","v":0},{"$f":"TBInputsM!GR137","v":0},{"$f":"TBInputsM!GS137","v":0},{"$f":"TBInputsM!GT137","v":0},{"$f":"TBInputsM!GU137","v":0},{"$f":"TBInputsM!GV137","v":0},{"$f":"TBInputsM!GW137","v":0},{"$f":"TBInputsM!GX137","v":0},{"$f":"TBInputsM!GY137","v":0},{"$f":"TBInputsM!GZ137","v":0},{"$f":"TBInputsM!HA137","v":0},{"$f":"TBInputsM!HB137","v":0},{"$f":"TBInputsM!HC137","v":0},{"$f":"TBInputsM!HD137","v":0},{"$f":"TBInputsM!HE137","v":0},{"$f":"TBInputsM!HF137","v":0},{"$f":"TBInputsM!HG137","v":0},{"$f":"TBInputsM!HH137","v":0},{"$f":"TBInputsM!HI137","v":0},{"$f":"TBInputsM!HJ137","v":0},{"$f":"TBInputsM!HK137","v":0},{"$f":"TBInputsM!HL137","v":0},{"$f":"TBInputsM!HM137","v":0},{"$f":"TBInputsM!HN137","v":0},{"$f":"TBInputsM!HO137","v":0},{"$f":"TBInputsM!HP137","v":0},{"$f":"TBInputsM!HQ137","v":0},{"$f":"TBInputsM!HR137","v":0},{"$f":"TBInputsM!HS137","v":0},{"$f":"TBInputsM!HT137","v":0},{"$f":"TBInputsM!HU137","v":0},{"$f":"TBInputsM!HV137","v":0},{"$f":"TBInputsM!HW137","v":0},{"$f":"TBInputsM!HX137","v":0},{"$f":"TBInputsM!HY137","v":0},{"$f":"TBInputsM!HZ137","v":0},{"$f":"TBInputsM!IA137","v":0},{"$f":"TBInputsM!IB137","v":0},{"$f":"TBInputsM!IC137","v":0},{"$f":"TBInputsM!ID137","v":0},{"$f":"TBInputsM!IE137","v":0},{"$f":"TBInputsM!IF137","v":0},{"$f":"TBInputsM!IG137","v":0},{"$f":"TBInputsM!IH137","v":0},{"$f":"TBInputsM!II137","v":0},{"$f":"TBInputsM!IJ137","v":0},{"$f":"TBInputsM!IK137","v":0},{"$f":"TBInputsM!IL137","v":0},{"$f":"TBInputsM!IM137","v":0},{"$f":"TBInputsM!IN137","v":0},{"$f":"TBInputsM!IO137","v":0},{"$f":"TBInputsM!IP137","v":0},{"$f":"TBInputsM!IQ137","v":0},{"$f":"TBInputsM!IR137","v":0},{"$f":"TBInputsM!IS137","v":0},{"$f":"TBInputsM!IT137","v":0},{"$f":"TBInputsM!IU137","v":0},{"$f":"TBInputsM!IV137","v":0},{"$f":"TBInputsM!IW137","v":0},{"$f":"TBInputsM!IX137","v":0},{"$f":"TBInputsM!IY137","v":0},{"$f":"TBInputsM!IZ137","v":0},{"$f":"TBInputsM!JA137","v":0},{"$f":"TBInputsM!JB137","v":0},{"$f":"TBInputsM!JC137","v":0},{"$f":"TBInputsM!JD137","v":0},{"$f":"TBInputsM!JE137","v":0},{"$f":"TBInputsM!JF137","v":0},{"$f":"TBInputsM!JG137","v":0},{"$f":"TBInputsM!JH137","v":0},{"$f":"TBInputsM!JI137","v":0},{"$f":"TBInputsM!JJ137","v":0},{"$f":"TBInputsM!JK137","v":0},{"$f":"TBInputsM!JL137","v":0},{"$f":"TBInputsM!JM137","v":0},{"$f":"TBInputsM!JN137","v":0},{"$f":"TBInputsM!JO137","v":0},{"$f":"TBInputsM!JP137","v":0},{"$f":"TBInputsM!JQ137","v":0},{"$f":"TBInputsM!JR137","v":0},{"$f":"TBInputsM!JS137","v":0},{"$f":"TBInputsM!JT137","v":0},{"$f":"TBInputsM!JU137","v":0},{"$f":"TBInputsM!JV137","v":0},{"$f":"TBInputsM!JW137","v":0},{"$f":"TBInputsM!JX137","v":0},{"$f":"TBInputsM!JY137","v":0},{"$f":"TBInputsM!JZ137","v":0},{"$f":"TBInputsM!KA137","v":0},{"$f":"TBInputsM!KB137","v":0},{"$f":"TBInputsM!KC137","v":0},{"$f":"TBInputsM!KD137","v":0},{"$f":"TBInputsM!KE137","v":0},{"$f":"TBInputsM!KF137","v":0},{"$f":"TBInputsM!KG137","v":0},{"$f":"TBInputsM!KH137","v":0},{"$f":"TBInputsM!KI137","v":0},{"$f":"TBInputsM!KJ137","v":0},{"$f":"TBInputsM!KK137","v":0},{"$f":"TBInputsM!KL137","v":0},{"$f":"TBInputsM!KM137","v":0},{"$f":"TBInputsM!KN137","v":0},{"$f":"TBInputsM!KO137","v":0},{"$f":"TBInputsM!KP137","v":0},{"$f":"TBInputsM!KQ137","v":0},{"$f":"TBInputsM!KR137","v":0},{"$f":"TBInputsM!KS137","v":0},{"$f":"TBInputsM!KT137","v":0},{"$f":"TBInputsM!KU137","v":0},{"$f":"TBInputsM!KV137","v":0},{"$f":"TBInputsM!KW137","v":0},{"$f":"TBInputsM!KX137","v":0},{"$f":"TBInputsM!KY137","v":0},{"$f":"TBInputsM!KZ137","v":0},{"$f":"TBInputsM!LA137","v":0},{"$f":"TBInputsM!LB137","v":0},{"$f":"TBInputsM!LC137","v":0},{"$f":"TBInputsM!LD137","v":0},{"$f":"TBInputsM!LE137","v":0},{"$f":"TBInputsM!LF137","v":0},{"$f":"TBInputsM!LG137","v":0},{"$f":"TBInputsM!LH137","v":0},{"$f":"TBInputsM!LI137","v":0},{"$f":"TBInputsM!LJ137","v":0},{"$f":"TBInputsM!LK137","v":0},{"$f":"TBInputsM!LL137","v":0},{"$f":"TBInputsM!LM137","v":0},{"$f":"TBInputsM!LN137","v":0},{"$f":"TBInputsM!LO137","v":0},{"$f":"TBInputsM!LP137","v":0},{"$f":"TBInputsM!LQ137","v":0},{"$f":"TBInputsM!LR137","v":0},{"$f":"TBInputsM!LS137","v":0},{"$f":"TBInputsM!LT137","v":0},{"$f":"TBInputsM!LU137","v":0},{"$f":"TBInputsM!LV137","v":0},{"$f":"TBInputsM!LW137","v":0},{"$f":"TBInputsM!LX137","v":0},{"$f":"TBInputsM!LY137","v":0},{"$f":"TBInputsM!LZ137","v":0},{"$f":"TBInputsM!MA137","v":0},{"$f":"TBInputsM!MB137","v":0},{"$f":"TBInputsM!MC137","v":0},{"$f":"TBInputsM!MD137","v":0},{"$f":"TBInputsM!ME137","v":0},{"$f":"TBInputsM!MF137","v":0},{"$f":"TBInputsM!MG137","v":0},{"$f":"TBInputsM!MH137","v":0}]
[{"$nulls":4},{"$f":"TBInputsM!E138","v":"Contract 2"},{"$nulls":41},{"$f":"TBInputsM!AU138","v":0},{"$f":"TBInputsM!AV138","v":0},{"$f":"TBInputsM!AW138","v":0},{"$f":"TBInputsM!AX138","v":0},{"$f":"TBInputsM!AY138","v":0},{"$f":"TBInputsM!AZ138","v":0},{"$f":"TBInputsM!BA138","v":0},{"$f":"TBInputsM!BB138","v":0},{"$f":"TBInputsM!BC138","v":0},{"$f":"TBInputsM!BD138","v":0},{"$f":"TBInputsM!BE138","v":0},{"$f":"TBInputsM!BF138","v":0},{"$f":"TBInputsM!BG138","v":0},{"$f":"TBInputsM!BH138","v":0},{"$f":"TBInputsM!BI138","v":0},{"$f":"TBInputsM!BJ138","v":0},{"$f":"TBInputsM!BK138","v":0},{"$f":"TBInputsM!BL138","v":0},{"$f":"TBInputsM!BM138","v":0},{"$f":"TBInputsM!BN138","v":0},{"$f":"TBInputsM!BO138","v":0},{"$f":"TBInputsM!BP138","v":0},{"$f":"TBInputsM!BQ138","v":0},{"$f":"TBInputsM!BR138","v":0},{"$f":"TBInputsM!BS138","v":0},{"$f":"TBInputsM!BT138","v":0},{"$f":"TBInputsM!BU138","v":0},{"$f":"TBInputsM!BV138","v":0},{"$f":"TBInputsM!BW138","v":0},{"$f":"TBInputsM!BX138","v":0},{"$f":"TBInputsM!BY138","v":0},{"$f":"TBInputsM!BZ138","v":0},{"$f":"TBInputsM!CA138","v":0},{"$f":"TBInputsM!CB138","v":0},{"$f":"TBInputsM!CC138","v":0},{"$f":"TBInputsM!CD138","v":0},{"$f":"TBInputsM!CE138","v":0},{"$f":"TBInputsM!CF138","v":0},{"$f":"TBInputsM!CG138","v":0},{"$f":"TBInputsM!CH138","v":0},{"$f":"TBInputsM!CI138","v":0},{"$f":"TBInputsM!CJ138","v":0},{"$f":"TBInputsM!CK138","v":0},{"$f":"TBInputsM!CL138","v":0},{"$f":"TBInputsM!CM138","v":0},{"$f":"TBInputsM!CN138","v":0},{"$f":"TBInputsM!CO138","v":0},{"$f":"TBInputsM!CP138","v":0},{"$f":"TBInputsM!CQ138","v":0},{"$f":"TBInputsM!CR138","v":0},{"$f":"TBInputsM!CS138","v":0},{"$f":"TBInputsM!CT138","v":0},{"$f":"TBInputsM!CU138","v":0},{"$f":"TBInputsM!CV138","v":0},{"$f":"TBInputsM!CW138","v":0},{"$f":"TBInputsM!CX138","v":0},{"$f":"TBInputsM!CY138","v":0},{"$f":"TBInputsM!CZ138","v":0},{"$f":"TBInputsM!DA138","v":0},{"$f":"TBInputsM!DB138","v":0},{"$f":"TBInputsM!DC138","v":0},{"$f":"TBInputsM!DD138","v":0},{"$f":"TBInputsM!DE138","v":0},{"$f":"TBInputsM!DF138","v":0},{"$f":"TBInputsM!DG138","v":0},{"$f":"TBInputsM!DH138","v":0},{"$f":"TBInputsM!DI138","v":0},{"$f":"TBInputsM!DJ138","v":0},{"$f":"TBInputsM!DK138","v":0},{"$f":"TBInputsM!DL138","v":0},{"$f":"TBInputsM!DM138","v":0},{"$f":"TBInputsM!DN138","v":0},{"$f":"TBInputsM!DO138","v":0},{"$f":"TBInputsM!DP138","v":0},{"$f":"TBInputsM!DQ138","v":0},{"$f":"TBInputsM!DR138","v":0},{"$f":"TBInputsM!DS138","v":0},{"$f":"TBInputsM!DT138","v":0},{"$f":"TBInputsM!DU138","v":0},{"$f":"TBInputsM!DV138","v":0},{"$f":"TBInputsM!DW138","v":0},{"$f":"TBInputsM!DX138","v":0},{"$f":"TBInputsM!DY138","v":0},{"$f":"TBInputsM!DZ138","v":0},{"$f":"TBInputsM!EA138","v":0},{"$f":"TBInputsM!EB138","v":0},{"$f":"TBInputsM!EC138","v":0},{"$f":"TBInputsM!ED138","v":0},{"$f":"TBInputsM!EE138","v":0},{"$f":"TBInputsM!EF138","v":0},{"$f":"TBInputsM!EG138","v":0},{"$f":"TBInputsM!EH138","v":0},{"$f":"TBInputsM!EI138","v":0},{"$f":"TBInputsM!EJ138","v":0},{"$f":"TBInputsM!EK138","v":0},{"$f":"TBInputsM!EL138","v":0},{"$f":"TBInputsM!EM138","v":0},{"$f":"TBInputsM!EN138","v":0},{"$f":"TBInputsM!EO138","v":0},{"$f":"TBInputsM!EP138","v":0},{"$f":"TBInputsM!EQ138","v":0},{"$f":"TBInputsM!ER138","v":0},{"$f":"TBInputsM!ES138","v":0},{"$f":"TBInputsM!ET138","v":0},{"$f":"TBInputsM!EU138","v":0},{"$f":"TBInputsM!EV138","v":0},{"$f":"TBInputsM!EW138","v":0},{"$f":"TBInputsM!EX138","v":0},{"$f":"TBInputsM!EY138","v":0},{"$f":"TBInputsM!EZ138","v":0},{"$f":"TBInputsM!FA138","v":0},{"$f":"TBInputsM!FB138","v":0},{"$f":"TBInputsM!FC138","v":0},{"$f":"TBInputsM!FD138","v":0},{"$f":"TBInputsM!FE138","v":0},{"$f":"TBInputsM!FF138","v":0},{"$f":"TBInputsM!FG138","v":0},{"$f":"TBInputsM!FH138","v":0},{"$f":"TBInputsM!FI138","v":0},{"$f":"TBInputsM!FJ138","v":0},{"$f":"TBInputsM!FK138","v":0},{"$f":"TBInputsM!FL138","v":0},{"$f":"TBInputsM!FM138","v":0},{"$f":"TBInputsM!FN138","v":0},{"$f":"TBInputsM!FO138","v":0},{"$f":"TBInputsM!FP138","v":0},{"$f":"TBInputsM!FQ138","v":0},{"$f":"TBInputsM!FR138","v":0},{"$f":"TBInputsM!FS138","v":0},{"$f":"TBInputsM!FT138","v":0},{"$f":"TBInputsM!FU138","v":0},{"$f":"TBInputsM!FV138","v":0},{"$f":"TBInputsM!FW138","v":0},{"$f":"TBInputsM!FX138","v":0},{"$f":"TBInputsM!FY138","v":0},{"$f":"TBInputsM!FZ138","v":0},{"$f":"TBInputsM!GA138","v":0},{"$f":"TBInputsM!GB138","v":0},{"$f":"TBInputsM!GC138","v":0},{"$f":"TBInputsM!GD138","v":0},{"$f":"TBInputsM!GE138","v":0},{"$f":"TBInputsM!GF138","v":0},{"$f":"TBInputsM!GG138","v":0},{"$f":"TBInputsM!GH138","v":0},{"$f":"TBInputsM!GI138","v":0},{"$f":"TBInputsM!GJ138","v":0},{"$f":"TBInputsM!GK138","v":0},{"$f":"TBInputsM!GL138","v":0},{"$f":"TBInputsM!GM138","v":0},{"$f":"TBInputsM!GN138","v":0},{"$f":"TBInputsM!GO138","v":0},{"$f":"TBInputsM!GP138","v":0},{"$f":"TBInputsM!GQ138","v":0},{"$f":"TBInputsM!GR138","v":0},{"$f":"TBInputsM!GS138","v":0},{"$f":"TBInputsM!GT138","v":0},{"$f":"TBInputsM!GU138","v":0},{"$f":"TBInputsM!GV138","v":0},{"$f":"TBInputsM!GW138","v":0},{"$f":"TBInputsM!GX138","v":0},{"$f":"TBInputsM!GY138","v":0},{"$f":"TBInputsM!GZ138","v":0},{"$f":"TBInputsM!HA138","v":0},{"$f":"TBInputsM!HB138","v":0},{"$f":"TBInputsM!HC138","v":0},{"$f":"TBInputsM!HD138","v":0},{"$f":"TBInputsM!HE138","v":0},{"$f":"TBInputsM!HF138","v":0},{"$f":"TBInputsM!HG138","v":0},{"$f":"TBInputsM!HH138","v":0},{"$f":"TBInputsM!HI138","v":0},{"$f":"TBInputsM!HJ138","v":0},{"$f":"TBInputsM!HK138","v":0},{"$f":"TBInputsM!HL138","v":0},{"$f":"TBInputsM!HM138","v":0},{"$f":"TBInputsM!HN138","v":0},{"$f":"TBInputsM!HO138","v":0},{"$f":"TBInputsM!HP138","v":0},{"$f":"TBInputsM!HQ138","v":0},{"$f":"TBInputsM!HR138","v":0},{"$f":"TBInputsM!HS138","v":0},{"$f":"TBInputsM!HT138","v":0},{"$f":"TBInputsM!HU138","v":0},{"$f":"TBInputsM!HV138","v":0},{"$f":"TBInputsM!HW138","v":0},{"$f":"TBInputsM!HX138","v":0},{"$f":"TBInputsM!HY138","v":0},{"$f":"TBInputsM!HZ138","v":0},{"$f":"TBInputsM!IA138","v":0},{"$f":"TBInputsM!IB138","v":0},{"$f":"TBInputsM!IC138","v":0},{"$f":"TBInputsM!ID138","v":0},{"$f":"TBInputsM!IE138","v":0},{"$f":"TBInputsM!IF138","v":0},{"$f":"TBInputsM!IG138","v":0},{"$f":"TBInputsM!IH138","v":0},{"$f":"TBInputsM!II138","v":0},{"$f":"TBInputsM!IJ138","v":0},{"$f":"TBInputsM!IK138","v":0},{"$f":"TBInputsM!IL138","v":0},{"$f":"TBInputsM!IM138","v":0},{"$f":"TBInputsM!IN138","v":0},{"$f":"TBInputsM!IO138","v":0},{"$f":"TBInputsM!IP138","v":0},{"$f":"TBInputsM!IQ138","v":0},{"$f":"TBInputsM!IR138","v":0},{"$f":"TBInputsM!IS138","v":0},{"$f":"TBInputsM!IT138","v":0},{"$f":"TBInputsM!IU138","v":0},{"$f":"TBInputsM!IV138","v":0},{"$f":"TBInputsM!IW138","v":0},{"$f":"TBInputsM!IX138","v":0},{"$f":"TBInputsM!IY138","v":0},{"$f":"TBInputsM!IZ138","v":0},{"$f":"TBInputsM!JA138","v":0},{"$f":"TBInputsM!JB138","v":0},{"$f":"TBInputsM!JC138","v":0},{"$f":"TBInputsM!JD138","v":0},{"$f":"TBInputsM!JE138","v":0},{"$f":"TBInputsM!JF138","v":0},{"$f":"TBInputsM!JG138","v":0},{"$f":"TBInputsM!JH138","v":0},{"$f":"TBInputsM!JI138","v":0},{"$f":"TBInputsM!JJ138","v":0},{"$f":"TBInputsM!JK138","v":0},{"$f":"TBInputsM!JL138","v":0},{"$f":"TBInputsM!JM138","v":0},{"$f":"TBInputsM!JN138","v":0},{"$f":"TBInputsM!JO138","v":0},{"$f":"TBInputsM!JP138","v":0},{"$f":"TBInputsM!JQ138","v":0},{"$f":"TBInputsM!JR138","v":0},{"$f":"TBInputsM!JS138","v":0},{"$f":"TBInputsM!JT138","v":0},{"$f":"TBInputsM!JU138","v":0},{"$f":"TBInputsM!JV138","v":0},{"$f":"TBInputsM!JW138","v":0},{"$f":"TBInputsM!JX138","v":0},{"$f":"TBInputsM!JY138","v":0},{"$f":"TBInputsM!JZ138","v":0},{"$f":"TBInputsM!KA138","v":0},{"$f":"TBInputsM!KB138","v":0},{"$f":"TBInputsM!KC138","v":0},{"$f":"TBInputsM!KD138","v":0},{"$f":"TBInputsM!KE138","v":0},{"$f":"TBInputsM!KF138","v":0},{"$f":"TBInputsM!KG138","v":0},{"$f":"TBInputsM!KH138","v":0},{"$f":"TBInputsM!KI138","v":0},{"$f":"TBInputsM!KJ138","v":0},{"$f":"TBInputsM!KK138","v":0},{"$f":"TBInputsM!KL138","v":0},{"$f":"TBInputsM!KM138","v":0},{"$f":"TBInputsM!KN138","v":0},{"$f":"TBInputsM!KO138","v":0},{"$f":"TBInputsM!KP138","v":0},{"$f":"TBInputsM!KQ138","v":0},{"$f":"TBInputsM!KR138","v":0},{"$f":"TBInputsM!KS138","v":0},{"$f":"TBInputsM!KT138","v":0},{"$f":"TBInputsM!KU138","v":0},{"$f":"TBInputsM!KV138","v":0},{"$f":"TBInputsM!KW138","v":0},{"$f":"TBInputsM!KX138","v":0},{"$f":"TBInputsM!KY138","v":0},{"$f":"TBInputsM!KZ138","v":0},{"$f":"TBInputsM!LA138","v":0},{"$f":"TBInputsM!LB138","v":0},{"$f":"TBInputsM!LC138","v":0},{"$f":"TBInputsM!LD138","v":0},{"$f":"TBInputsM!LE138","v":0},{"$f":"TBInputsM!LF138","v":0},{"$f":"TBInputsM!LG138","v":0},{"$f":"TBInputsM!LH138","v":0},{"$f":"TBInputsM!LI138","v":0},{"$f":"TBInputsM!LJ138","v":0},{"$f":"TBInputsM!LK138","v":0},{"$f":"TBInputsM!LL138","v":0},{"$f":"TBInputsM!LM138","v":0},{"$f":"TBInputsM!LN138","v":0},{"$f":"TBInputsM!LO138","v":0},{"$f":"TBInputsM!LP138","v":0},{"$f":"TBInputsM!LQ138","v":0},{"$f":"TBInputsM!LR138","v":0},{"$f":"TBInputsM!LS138","v":0},{"$f":"TBInputsM!LT138","v":0},{"$f":"TBInputsM!LU138","v":0},{"$f":"TBInputsM!LV138","v":0},{"$f":"TBInputsM!LW138","v":0},{"$f":"TBInputsM!LX138","v":0},{"$f":"TBInputsM!LY138","v":0},{"$f":"TBInputsM!LZ138","v":0},{"$f":"TBInputsM!MA138","v":0},{"$f":"TBInputsM!MB138","v":0},{"$f":"TBInputsM!MC138","v":0},{"$f":"TBInputsM!MD138","v":0},{"$f":"TBInputsM!ME138","v":0},{"$f":"TBInputsM!MF138","v":0},{"$f":"TBInputsM!MG138","v":0},{"$f":"TBInputsM!MH138","v":0}]
[{"$nulls":4},{"$f":"TBInputsM!E139","v":"Contract 3"},{"$nulls":41},{"$f":"TBInputsM!AU139","v":0},{"$f":"TBInputsM!AV139","v":0},{"$f":"TBInputsM!AW139","v":0},{"$f":"TBInputsM!AX139","v":0},{"$f":"TBInputsM!AY139","v":0},{"$f":"TBInputsM!AZ139","v":0},{"$f":"TBInputsM!BA139","v":0},{"$f":"TBInputsM!BB139","v":0},{"$f":"TBInputsM!BC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!BZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!CZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!DZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!ED139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!ER139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!ES139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!ET139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!EZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!FZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!GZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!HZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!ID139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!II139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!IZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!JZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!KZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LE139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LH139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LI139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LJ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LK139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LL139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LM139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LN139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LO139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LP139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LQ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LR139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LS139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LT139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LU139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LV139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LW139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LX139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LY139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!LZ139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MA139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MB139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MC139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MD139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!ME139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MF139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MG139","v":{"v":16.68923076923077,"d":"17"}},{"$f":"TBInputsM!MH139","v":{"v":16.68923076923077,"d":"17"}}]
[{"$nulls":4},{"$f":"TBInputsM!E140","v":"Contract 4"},{"$nulls":41},{"$f":"TBInputsM!AU140","v":0},{"$f":"TBInputsM!AV140","v":0},{"$f":"TBInputsM!AW140","v":0},{"$f":"TBInputsM!AX140","v":0},{"$f":"TBInputsM!AY140","v":0},{"$f":"TBInputsM!AZ140","v":0},{"$f":"TBInputsM!BA140","v":0},{"$f":"TBInputsM!BB140","v":0},{"$f":"TBInputsM!BC140","v":0},{"$f":"TBInputsM!BD140","v":0},{"$f":"TBInputsM!BE140","v":0},{"$f":"TBInputsM!BF140","v":0},{"$f":"TBInputsM!BG140","v":0},{"$f":"TBInputsM!BH140","v":0},{"$f":"TBInputsM!BI140","v":0},{"$f":"TBInputsM!BJ140","v":0},{"$f":"TBInputsM!BK140","v":0},{"$f":"TBInputsM!BL140","v":0},{"$f":"TBInputsM!BM140","v":0},{"$f":"TBInputsM!BN140","v":0},{"$f":"TBInputsM!BO140","v":0},{"$f":"TBInputsM!BP140","v":0},{"$f":"TBInputsM!BQ140","v":0},{"$f":"TBInputsM!BR140","v":0},{"$f":"TBInputsM!BS140","v":0},{"$f":"TBInputsM!BT140","v":0},{"$f":"TBInputsM!BU140","v":0},{"$f":"TBInputsM!BV140","v":0},{"$f":"TBInputsM!BW140","v":0},{"$f":"TBInputsM!BX140","v":0},{"$f":"TBInputsM!BY140","v":0},{"$f":"TBInputsM!BZ140","v":0},{"$f":"TBInputsM!CA140","v":0},{"$f":"TBInputsM!CB140","v":0},{"$f":"TBInputsM!CC140","v":0},{"$f":"TBInputsM!CD140","v":0},{"$f":"TBInputsM!CE140","v":0},{"$f":"TBInputsM!CF140","v":0},{"$f":"TBInputsM!CG140","v":0},{"$f":"TBInputsM!CH140","v":0},{"$f":"TBInputsM!CI140","v":0},{"$f":"TBInputsM!CJ140","v":0},{"$f":"TBInputsM!CK140","v":0},{"$f":"TBInputsM!CL140","v":0},{"$f":"TBInputsM!CM140","v":0},{"$f":"TBInputsM!CN140","v":0},{"$f":"TBInputsM!CO140","v":0},{"$f":"TBInputsM!CP140","v":0},{"$f":"TBInputsM!CQ140","v":0},{"$f":"TBInputsM!CR140","v":0},{"$f":"TBInputsM!CS140","v":0},{"$f":"TBInputsM!CT140","v":0},{"$f":"TBInputsM!CU140","v":0},{"$f":"TBInputsM!CV140","v":0},{"$f":"TBInputsM!CW140","v":0},{"$f":"TBInputsM!CX140","v":0},{"$f":"TBInputsM!CY140","v":0},{"$f":"TBInputsM!CZ140","v":0},{"$f":"TBInputsM!DA140","v":0},{"$f":"TBInputsM!DB140","v":0},{"$f":"TBInputsM!DC140","v":0},{"$f":"TBInputsM!DD140","v":0},{"$f":"TBInputsM!DE140","v":0},{"$f":"TBInputsM!DF140","v":0},{"$f":"TBInputsM!DG140","v":0},{"$f":"TBInputsM!DH140","v":0},{"$f":"TBInputsM!DI140","v":0},{"$f":"TBInputsM!DJ140","v":0},{"$f":"TBInputsM!DK140","v":0},{"$f":"TBInputsM!DL140","v":0},{"$f":"TBInputsM!DM140","v":0},{"$f":"TBInputsM!DN140","v":0},{"$f":"TBInputsM!DO140","v":0},{"$f":"TBInputsM!DP140","v":0},{"$f":"TBInputsM!DQ140","v":0},{"$f":"TBInputsM!DR140","v":0},{"$f":"TBInputsM!DS140","v":0},{"$f":"TBInputsM!DT140","v":0},{"$f":"TBInputsM!DU140","v":0},{"$f":"TBInputsM!DV140","v":0},{"$f":"TBInputsM!DW140","v":0},{"$f":"TBInputsM!DX140","v":0},{"$f":"TBInputsM!DY140","v":0},{"$f":"TBInputsM!DZ140","v":0},{"$f":"TBInputsM!EA140","v":0},{"$f":"TBInputsM!EB140","v":0},{"$f":"TBInputsM!EC140","v":0},{"$f":"TBInputsM!ED140","v":0},{"$f":"TBInputsM!EE140","v":0},{"$f":"TBInputsM!EF140","v":0},{"$f":"TBInputsM!EG140","v":0},{"$f":"TBInputsM!EH140","v":0},{"$f":"TBInputsM!EI140","v":0},{"$f":"TBInputsM!EJ140","v":0},{"$f":"TBInputsM!EK140","v":0},{"$f":"TBInputsM!EL140","v":0},{"$f":"TBInputsM!EM140","v":0},{"$f":"TBInputsM!EN140","v":0},{"$f":"TBInputsM!EO140","v":0},{"$f":"TBInputsM!EP140","v":0},{"$f":"TBInputsM!EQ140","v":0},{"$f":"TBInputsM!ER140","v":0},{"$f":"TBInputsM!ES140","v":0},{"$f":"TBInputsM!ET140","v":0},{"$f":"TBInputsM!EU140","v":0},{"$f":"TBInputsM!EV140","v":0},{"$f":"TBInputsM!EW140","v":0},{"$f":"TBInputsM!EX140","v":0},{"$f":"TBInputsM!EY140","v":0},{"$f":"TBInputsM!EZ140","v":0},{"$f":"TBInputsM!FA140","v":0},{"$f":"TBInputsM!FB140","v":0},{"$f":"TBInputsM!FC140","v":0},{"$f":"TBInputsM!FD140","v":0},{"$f":"TBInputsM!FE140","v":0},{"$f":"TBInputsM!FF140","v":0},{"$f":"TBInputsM!FG140","v":0},{"$f":"TBInputsM!FH140","v":0},{"$f":"TBInputsM!FI140","v":0},{"$f":"TBInputsM!FJ140","v":0},{"$f":"TBInputsM!FK140","v":0},{"$f":"TBInputsM!FL140","v":0},{"$f":"TBInputsM!FM140","v":0},{"$f":"TBInputsM!FN140","v":0},{"$f":"TBInputsM!FO140","v":0},{"$f":"TBInputsM!FP140","v":0},{"$f":"TBInputsM!FQ140","v":0},{"$f":"TBInputsM!FR140","v":0},{"$f":"TBInputsM!FS140","v":0},{"$f":"TBInputsM!FT140","v":0},{"$f":"TBInputsM!FU140","v":0},{"$f":"TBInputsM!FV140","v":0},{"$f":"TBInputsM!FW140","v":0},{"$f":"TBInputsM!FX140","v":0},{"$f":"TBInputsM!FY140","v":0},{"$f":"TBInputsM!FZ140","v":0},{"$f":"TBInputsM!GA140","v":0},{"$f":"TBInputsM!GB140","v":0},{"$f":"TBInputsM!GC140","v":0},{"$f":"TBInputsM!GD140","v":0},{"$f":"TBInputsM!GE140","v":0},{"$f":"TBInputsM!GF140","v":0},{"$f":"TBInputsM!GG140","v":0},{"$f":"TBInputsM!GH140","v":0},{"$f":"TBInputsM!GI140","v":0},{"$f":"TBInputsM!GJ140","v":0},{"$f":"TBInputsM!GK140","v":0},{"$f":"TBInputsM!GL140","v":0},{"$f":"TBInputsM!GM140","v":0},{"$f":"TBInputsM!GN140","v":0},{"$f":"TBInputsM!GO140","v":0},{"$f":"TBInputsM!GP140","v":0},{"$f":"TBInputsM!GQ140","v":0},{"$f":"TBInputsM!GR140","v":0},{"$f":"TBInputsM!GS140","v":0},{"$f":"TBInputsM!GT140","v":0},{"$f":"TBInputsM!GU140","v":0},{"$f":"TBInputsM!GV140","v":0},{"$f":"TBInputsM!GW140","v":0},{"$f":"TBInputsM!GX140","v":0},{"$f":"TBInputsM!GY140","v":0},{"$f":"TBInputsM!GZ140","v":0},{"$f":"TBInputsM!HA140","v":0},{"$f":"TBInputsM!HB140","v":0},{"$f":"TBInputsM!HC140","v":0},{"$f":"TBInputsM!HD140","v":0},{"$f":"TBInputsM!HE140","v":0},{"$f":"TBInputsM!HF140","v":0},{"$f":"TBInputsM!HG140","v":0},{"$f":"TBInputsM!HH140","v":0},{"$f":"TBInputsM!HI140","v":0},{"$f":"TBInputsM!HJ140","v":0},{"$f":"TBInputsM!HK140","v":0},{"$f":"TBInputsM!HL140","v":0},{"$f":"TBInputsM!HM140","v":0},{"$f":"TBInputsM!HN140","v":0},{"$f":"TBInputsM!HO140","v":0},{"$f":"TBInputsM!HP140","v":0},{"$f":"TBInputsM!HQ140","v":0},{"$f":"TBInputsM!HR140","v":0},{"$f":"TBInputsM!HS140","v":0},{"$f":"TBInputsM!HT140","v":0},{"$f":"TBInputsM!HU140","v":0},{"$f":"TBInputsM!HV140","v":0},{"$f":"TBInputsM!HW140","v":0},{"$f":"TBInputsM!HX140","v":0},{"$f":"TBInputsM!HY140","v":0},{"$f":"TBInputsM!HZ140","v":0},{"$f":"TBInputsM!IA140","v":0},{"$f":"TBInputsM!IB140","v":0},{"$f":"TBInputsM!IC140","v":0},{"$f":"TBInputsM!ID140","v":0},{"$f":"TBInputsM!IE140","v":0},{"$f":"TBInputsM!IF140","v":0},{"$f":"TBInputsM!IG140","v":0},{"$f":"TBInputsM!IH140","v":0},{"$f":"TBInputsM!II140","v":0},{"$f":"TBInputsM!IJ140","v":0},{"$f":"TBInputsM!IK140","v":0},{"$f":"TBInputsM!IL140","v":0},{"$f":"TBInputsM!IM140","v":0},{"$f":"TBInputsM!IN140","v":0},{"$f":"TBInputsM!IO140","v":0},{"$f":"TBInputsM!IP140","v":0},{"$f":"TBInputsM!IQ140","v":0},{"$f":"TBInputsM!IR140","v":0},{"$f":"TBInputsM!IS140","v":0},{"$f":"TBInputsM!IT140","v":0},{"$f":"TBInputsM!IU140","v":0},{"$f":"TBInputsM!IV140","v":0},{"$f":"TBInputsM!IW140","v":0},{"$f":"TBInputsM!IX140","v":0},{"$f":"TBInputsM!IY140","v":0},{"$f":"TBInputsM!IZ140","v":0},{"$f":"TBInputsM!JA140","v":0},{"$f":"TBInputsM!JB140","v":0},{"$f":"TBInputsM!JC140","v":0},{"$f":"TBInputsM!JD140","v":0},{"$f":"TBInputsM!JE140","v":0},{"$f":"TBInputsM!JF140","v":0},{"$f":"TBInputsM!JG140","v":0},{"$f":"TBInputsM!JH140","v":0},{"$f":"TBInputsM!JI140","v":0},{"$f":"TBInputsM!JJ140","v":0},{"$f":"TBInputsM!JK140","v":0},{"$f":"TBInputsM!JL140","v":0},{"$f":"TBInputsM!JM140","v":0},{"$f":"TBInputsM!JN140","v":0},{"$f":"TBInputsM!JO140","v":0},{"$f":"TBInputsM!JP140","v":0},{"$f":"TBInputsM!JQ140","v":0},{"$f":"TBInputsM!JR140","v":0},{"$f":"TBInputsM!JS140","v":0},{"$f":"TBInputsM!JT140","v":0},{"$f":"TBInputsM!JU140","v":0},{"$f":"TBInputsM!JV140","v":0},{"$f":"TBInputsM!JW140","v":0},{"$f":"TBInputsM!JX140","v":0},{"$f":"TBInputsM!JY140","v":0},{"$f":"TBInputsM!JZ140","v":0},{"$f":"TBInputsM!KA140","v":0},{"$f":"TBInputsM!KB140","v":0},{"$f":"TBInputsM!KC140","v":0},{"$f":"TBInputsM!KD140","v":0},{"$f":"TBInputsM!KE140","v":0},{"$f":"TBInputsM!KF140","v":0},{"$f":"TBInputsM!KG140","v":0},{"$f":"TBInputsM!KH140","v":0},{"$f":"TBInputsM!KI140","v":0},{"$f":"TBInputsM!KJ140","v":0},{"$f":"TBInputsM!KK140","v":0},{"$f":"TBInputsM!KL140","v":0},{"$f":"TBInputsM!KM140","v":0},{"$f":"TBInputsM!KN140","v":0},{"$f":"TBInputsM!KO140","v":0},{"$f":"TBInputsM!KP140","v":0},{"$f":"TBInputsM!KQ140","v":0},{"$f":"TBInputsM!KR140","v":0},{"$f":"TBInputsM!KS140","v":0},{"$f":"TBInputsM!KT140","v":0},{"$f":"TBInputsM!KU140","v":0},{"$f":"TBInputsM!KV140","v":0},{"$f":"TBInputsM!KW140","v":0},{"$f":"TBInputsM!KX140","v":0},{"$f":"TBInputsM!KY140","v":0},{"$f":"TBInputsM!KZ140","v":0},{"$f":"TBInputsM!LA140","v":0},{"$f":"TBInputsM!LB140","v":0},{"$f":"TBInputsM!LC140","v":0},{"$f":"TBInputsM!LD140","v":0},{"$f":"TBInputsM!LE140","v":0},{"$f":"TBInputsM!LF140","v":0},{"$f":"TBInputsM!LG140","v":0},{"$f":"TBInputsM!LH140","v":0},{"$f":"TBInputsM!LI140","v":0},{"$f":"TBInputsM!LJ140","v":0},{"$f":"TBInputsM!LK140","v":0},{"$f":"TBInputsM!LL140","v":0},{"$f":"TBInputsM!LM140","v":0},{"$f":"TBInputsM!LN140","v":0},{"$f":"TBInputsM!LO140","v":0},{"$f":"TBInputsM!LP140","v":0},{"$f":"TBInputsM!LQ140","v":0},{"$f":"TBInputsM!LR140","v":0},{"$f":"TBInputsM!LS140","v":0},{"$f":"TBInputsM!LT140","v":0},{"$f":"TBInputsM!LU140","v":0},{"$f":"TBInputsM!LV140","v":0},{"$f":"TBInputsM!LW140","v":0},{"$f":"TBInputsM!LX140","v":0},{"$f":"TBInputsM!LY140","v":0},{"$f":"TBInputsM!LZ140","v":0},{"$f":"TBInputsM!MA140","v":0},{"$f":"TBInputsM!MB140","v":0},{"$f":"TBInputsM!MC140","v":0},{"$f":"TBInputsM!MD140","v":0},{"$f":"TBInputsM!ME140","v":0},{"$f":"TBInputsM!MF140","v":0},{"$f":"TBInputsM!MG140","v":0},{"$f":"TBInputsM!MH140","v":0}]
[{"$nulls":4},{"$f":"TBInputsM!E141","v":"Contract 5"},{"$nulls":41},{"$f":"TBInputsM!AU141","v":0},{"$f":"TBInputsM!AV141","v":0},{"$f":"TBInputsM!AW141","v":0},{"$f":"TBInputsM!AX141","v":0},{"$f":"TBInputsM!AY141","v":0},{"$f":"TBInputsM!AZ141","v":0},{"$f":"TBInputsM!BA141","v":0},{"$f":"TBInputsM!BB141","v":0},{"$f":"TBInputsM!BC141","v":0},{"$f":"TBInputsM!BD141","v":0},{"$f":"TBInputsM!BE141","v":0},{"$f":"TBInputsM!BF141","v":0},{"$f":"TBInputsM!BG141","v":0},{"$f":"TBInputsM!BH141","v":0},{"$f":"TBInputsM!BI141","v":0},{"$f":"TBInputsM!BJ141","v":0},{"$f":"TBInputsM!BK141","v":0},{"$f":"TBInputsM!BL141","v":0},{"$f":"TBInputsM!BM141","v":0},{"$f":"TBInputsM!BN141","v":0},{"$f":"TBInputsM!BO141","v":0},{"$f":"TBInputsM!BP141","v":0},{"$f":"TBInputsM!BQ141","v":0},{"$f":"TBInputsM!BR141","v":0},{"$f":"TBInputsM!BS141","v":0},{"$f":"TBInputsM!BT141","v":0},{"$f":"TBInputsM!BU141","v":0},{"$f":"TBInputsM!BV141","v":0},{"$f":"TBInputsM!BW141","v":0},{"$f":"TBInputsM!BX141","v":0},{"$f":"TBInputsM!BY141","v":0},{"$f":"TBInputsM!BZ141","v":0},{"$f":"TBInputsM!CA141","v":0},{"$f":"TBInputsM!CB141","v":0},{"$f":"TBInputsM!CC141","v":0},{"$f":"TBInputsM!CD141","v":0},{"$f":"TBInputsM!CE141","v":0},{"$f":"TBInputsM!CF141","v":0},{"$f":"TBInputsM!CG141","v":0},{"$f":"TBInputsM!CH141","v":0},{"$f":"TBInputsM!CI141","v":0},{"$f":"TBInputsM!CJ141","v":0},{"$f":"TBInputsM!CK141","v":0},{"$f":"TBInputsM!CL141","v":0},{"$f":"TBInputsM!CM141","v":0},{"$f":"TBInputsM!CN141","v":0},{"$f":"TBInputsM!CO141","v":0},{"$f":"TBInputsM!CP141","v":0},{"$f":"TBInputsM!CQ141","v":0},{"$f":"TBInputsM!CR141","v":0},{"$f":"TBInputsM!CS141","v":0},{"$f":"TBInputsM!CT141","v":0},{"$f":"TBInputsM!CU141","v":0},{"$f":"TBInputsM!CV141","v":0},{"$f":"TBInputsM!CW141","v":0},{"$f":"TBInputsM!CX141","v":0},{"$f":"TBInputsM!CY141","v":0},{"$f":"TBInputsM!CZ141","v":0},{"$f":"TBInputsM!DA141","v":0},{"$f":"TBInputsM!DB141","v":0},{"$f":"TBInputsM!DC141","v":0},{"$f":"TBInputsM!DD141","v":0},{"$f":"TBInputsM!DE141","v":0},{"$f":"TBInputsM!DF141","v":0},{"$f":"TBInputsM!DG141","v":0},{"$f":"TBInputsM!DH141","v":0},{"$f":"TBInputsM!DI141","v":0},{"$f":"TBInputsM!DJ141","v":0},{"$f":"TBInputsM!DK141","v":0},{"$f":"TBInputsM!DL141","v":0},{"$f":"TBInputsM!DM141","v":0},{"$f":"TBInputsM!DN141","v":0},{"$f":"TBInputsM!DO141","v":0},{"$f":"TBInputsM!DP141","v":0},{"$f":"TBInputsM!DQ141","v":0},{"$f":"TBInputsM!DR141","v":0},{"$f":"TBInputsM!DS141","v":0},{"$f":"TBInputsM!DT141","v":0},{"$f":"TBInputsM!DU141","v":0},{"$f":"TBInputsM!DV141","v":0},{"$f":"TBInputsM!DW141","v":0},{"$f":"TBInputsM!DX141","v":0},{"$f":"TBInputsM!DY141","v":0},{"$f":"TBInputsM!DZ141","v":0},{"$f":"TBInputsM!EA141","v":0},{"$f":"TBInputsM!EB141","v":0},{"$f":"TBInputsM!EC141","v":0},{"$f":"TBInputsM!ED141","v":0},{"$f":"TBInputsM!EE141","v":0},{"$f":"TBInputsM!EF141","v":0},{"$f":"TBInputsM!EG141","v":0},{"$f":"TBInputsM!EH141","v":0},{"$f":"TBInputsM!EI141","v":0},{"$f":"TBInputsM!EJ141","v":0},{"$f":"TBInputsM!EK141","v":0},{"$f":"TBInputsM!EL141","v":0},{"$f":"TBInputsM!EM141","v":0},{"$f":"TBInputsM!EN141","v":0},{"$f":"TBInputsM!EO141","v":0},{"$f":"TBInputsM!EP141","v":0},{"$f":"TBInputsM!EQ141","v":0},{"$f":"TBInputsM!ER141","v":0},{"$f":"TBInputsM!ES141","v":0},{"$f":"TBInputsM!ET141","v":0},{"$f":"TBInputsM!EU141","v":0},{"$f":"TBInputsM!EV141","v":0},{"$f":"TBInputsM!EW141","v":0},{"$f":"TBInputsM!EX141","v":0},{"$f":"TBInputsM!EY141","v":0},{"$f":"TBInputsM!EZ141","v":0},{"$f":"TBInputsM!FA141","v":0},{"$f":"TBInputsM!FB141","v":0},{"$f":"TBInputsM!FC141","v":0},{"$f":"TBInputsM!FD141","v":0},{"$f":"TBInputsM!FE141","v":0},{"$f":"TBInputsM!FF141","v":0},{"$f":"TBInputsM!FG141","v":0},{"$f":"TBInputsM!FH141","v":0},{"$f":"TBInputsM!FI141","v":0},{"$f":"TBInputsM!FJ141","v":0},{"$f":"TBInputsM!FK141","v":0},{"$f":"TBInputsM!FL141","v":0},{"$f":"TBInputsM!FM141","v":0},{"$f":"TBInputsM!FN141","v":0},{"$f":"TBInputsM!FO141","v":0},{"$f":"TBInputsM!FP141","v":0},{"$f":"TBInputsM!FQ141","v":0},{"$f":"TBInputsM!FR141","v":0},{"$f":"TBInputsM!FS141","v":0},{"$f":"TBInputsM!FT141","v":0},{"$f":"TBInputsM!FU141","v":0},{"$f":"TBInputsM!FV141","v":0},{"$f":"TBInputsM!FW141","v":0},{"$f":"TBInputsM!FX141","v":0},{"$f":"TBInputsM!FY141","v":0},{"$f":"TBInputsM!FZ141","v":0},{"$f":"TBInputsM!GA141","v":0},{"$f":"TBInputsM!GB141","v":0},{"$f":"TBInputsM!GC141","v":0},{"$f":"TBInputsM!GD141","v":0},{"$f":"TBInputsM!GE141","v":0},{"$f":"TBInputsM!GF141","v":0},{"$f":"TBInputsM!GG141","v":0},{"$f":"TBInputsM!GH141","v":0},{"$f":"TBInputsM!GI141","v":0},{"$f":"TBInputsM!GJ141","v":0},{"$f":"TBInputsM!GK141","v":0},{"$f":"TBInputsM!GL141","v":0},{"$f":"TBInputsM!GM141","v":0},{"$f":"TBInputsM!GN141","v":0},{"$f":"TBInputsM!GO141","v":0},{"$f":"TBInputsM!GP141","v":0},{"$f":"TBInputsM!GQ141","v":0},{"$f":"TBInputsM!GR141","v":0},{"$f":"TBInputsM!GS141","v":0},{"$f":"TBInputsM!GT141","v":0},{"$f":"TBInputsM!GU141","v":0},{"$f":"TBInputsM!GV141","v":0},{"$f":"TBInputsM!GW141","v":0},{"$f":"TBInputsM!GX141","v":0},{"$f":"TBInputsM!GY141","v":0},{"$f":"TBInputsM!GZ141","v":0},{"$f":"TBInputsM!HA141","v":0},{"$f":"TBInputsM!HB141","v":0},{"$f":"TBInputsM!HC141","v":0},{"$f":"TBInputsM!HD141","v":0},{"$f":"TBInputsM!HE141","v":0},{"$f":"TBInputsM!HF141","v":0},{"$f":"TBInputsM!HG141","v":0},{"$f":"TBInputsM!HH141","v":0},{"$f":"TBInputsM!HI141","v":0},{"$f":"TBInputsM!HJ141","v":0},{"$f":"TBInputsM!HK141","v":0},{"$f":"TBInputsM!HL141","v":0},{"$f":"TBInputsM!HM141","v":0},{"$f":"TBInputsM!HN141","v":0},{"$f":"TBInputsM!HO141","v":0},{"$f":"TBInputsM!HP141","v":0},{"$f":"TBInputsM!HQ141","v":0},{"$f":"TBInputsM!HR141","v":0},{"$f":"TBInputsM!HS141","v":0},{"$f":"TBInputsM!HT141","v":0},{"$f":"TBInputsM!HU141","v":0},{"$f":"TBInputsM!HV141","v":0},{"$f":"TBInputsM!HW141","v":0},{"$f":"TBInputsM!HX141","v":0},{"$f":"TBInputsM!HY141","v":0},{"$f":"TBInputsM!HZ141","v":0},{"$f":"TBInputsM!IA141","v":0},{"$f":"TBInputsM!IB141","v":0},{"$f":"TBInputsM!IC141","v":0},{"$f":"TBInputsM!ID141","v":0},{"$f":"TBInputsM!IE141","v":0},{"$f":"TBInputsM!IF141","v":0},{"$f":"TBInputsM!IG141","v":0},{"$f":"TBInputsM!IH141","v":0},{"$f":"TBInputsM!II141","v":0},{"$f":"TBInputsM!IJ141","v":0},{"$f":"TBInputsM!IK141","v":0},{"$f":"TBInputsM!IL141","v":0},{"$f":"TBInputsM!IM141","v":0},{"$f":"TBInputsM!IN141","v":0},{"$f":"TBInputsM!IO141","v":0},{"$f":"TBInputsM!IP141","v":0},{"$f":"TBInputsM!IQ141","v":0},{"$f":"TBInputsM!IR141","v":0},{"$f":"TBInputsM!IS141","v":0},{"$f":"TBInputsM!IT141","v":0},{"$f":"TBInputsM!IU141","v":0},{"$f":"TBInputsM!IV141","v":0},{"$f":"TBInputsM!IW141","v":0},{"$f":"TBInputsM!IX141","v":0},{"$f":"TBInputsM!IY141","v":0},{"$f":"TBInputsM!IZ141","v":0},{"$f":"TBInputsM!JA141","v":0},{"$f":"TBInputsM!JB141","v":0},{"$f":"TBInputsM!JC141","v":0},{"$f":"TBInputsM!JD141","v":0},{"$f":"TBInputsM!JE141","v":0},{"$f":"TBInputsM!JF141","v":0},{"$f":"TBInputsM!JG141","v":0},{"$f":"TBInputsM!JH141","v":0},{"$f":"TBInputsM!JI141","v":0},{"$f":"TBInputsM!JJ141","v":0},{"$f":"TBInputsM!JK141","v":0},{"$f":"TBInputsM!JL141","v":0},{"$f":"TBInputsM!JM141","v":0},{"$f":"TBInputsM!JN141","v":0},{"$f":"TBInputsM!JO141","v":0},{"$f":"TBInputsM!JP141","v":0},{"$f":"TBInputsM!JQ141","v":0},{"$f":"TBInputsM!JR141","v":0},{"$f":"TBInputsM!JS141","v":0},{"$f":"TBInputsM!JT141","v":0},{"$f":"TBInputsM!JU141","v":0},{"$f":"TBInputsM!JV141","v":0},{"$f":"TBInputsM!JW141","v":0},{"$f":"TBInputsM!JX141","v":0},{"$f":"TBInputsM!JY141","v":0},{"$f":"TBInputsM!JZ141","v":0},{"$f":"TBInputsM!KA141","v":0},{"$f":"TBInputsM!KB141","v":0},{"$f":"TBInputsM!KC141","v":0},{"$f":"TBInputsM!KD141","v":0},{"$f":"TBInputsM!KE141","v":0},{"$f":"TBInputsM!KF141","v":0},{"$f":"TBInputsM!KG141","v":0},{"$f":"TBInputsM!KH141","v":0},{"$f":"TBInputsM!KI141","v":0},{"$f":"TBInputsM!KJ141","v":0},{"$f":"TBInputsM!KK141","v":0},{"$f":"TBInputsM!KL141","v":0},{"$f":"TBInputsM!KM141","v":0},{"$f":"TBInputsM!KN141","v":0},{"$f":"TBInputsM!KO141","v":0},{"$f":"TBInputsM!KP141","v":0},{"$f":"TBInputsM!KQ141","v":0},{"$f":"TBInputsM!KR141","v":0},{"$f":"TBInputsM!KS141","v":0},{"$f":"TBInputsM!KT141","v":0},{"$f":"TBInputsM!KU141","v":0},{"$f":"TBInputsM!KV141","v":0},{"$f":"TBInputsM!KW141","v":0},{"$f":"TBInputsM!KX141","v":0},{"$f":"TBInputsM!KY141","v":0},{"$f":"TBInputsM!KZ141","v":0},{"$f":"TBInputsM!LA141","v":0},{"$f":"TBInputsM!LB141","v":0},{"$f":"TBInputsM!LC141","v":0},{"$f":"TBInputsM!LD141","v":0},{"$f":"TBInputsM!LE141","v":0},{"$f":"TBInputsM!LF141","v":0},{"$f":"TBInputsM!LG141","v":0},{"$f":"TBInputsM!LH141","v":0},{"$f":"TBInputsM!LI141","v":0},{"$f":"TBInputsM!LJ141","v":0},{"$f":"TBInputsM!LK141","v":0},{"$f":"TBInputsM!LL141","v":0},{"$f":"TBInputsM!LM141","v":0},{"$f":"TBInputsM!LN141","v":0},{"$f":"TBInputsM!LO141","v":0},{"$f":"TBInputsM!LP141","v":0},{"$f":"TBInputsM!LQ141","v":0},{"$f":"TBInputsM!LR141","v":0},{"$f":"TBInputsM!LS141","v":0},{"$f":"TBInputsM!LT141","v":0},{"$f":"TBInputsM!LU141","v":0},{"$f":"TBInputsM!LV141","v":0},{"$f":"TBInputsM!LW141","v":0},{"$f":"TBInputsM!LX141","v":0},{"$f":"TBInputsM!LY141","v":0},{"$f":"TBInputsM!LZ141","v":0},{"$f":"TBInputsM!MA141","v":0},{"$f":"TBInputsM!MB141","v":0},{"$f":"TBInputsM!MC141","v":0},{"$f":"TBInputsM!MD141","v":0},{"$f":"TBInputsM!ME141","v":0},{"$f":"TBInputsM!MF141","v":0},{"$f":"TBInputsM!MG141","v":0},{"$f":"TBInputsM!MH141","v":0}]
[]
[{"$nulls":4},"Contract FFR Revenue",{"$nulls":41},{"$f":"SUMPRODUCT(AU$74:AU$78,$K$65:$K$69,AU65:AU69)*AU$56*$F$57*AU$55*AU54","v":0},0,0,0,0,0,0,0,{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":87768.83150769233,"d":"87,769"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DG$74:DG$78,$K$65:$K$69,DG65:DG69)*DG$56*$F$57*DG$55*DG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FS$74:FS$78,$K$65:$K$69,FS65:FS69)*FS$56*$F$57*FS$55*FS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(IE$74:IE$78,$K$65:$K$69,IE65:IE69)*IE$56*$F$57*IE$55*IE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(KQ$74:KQ$78,$K$65:$K$69,KQ65:KQ69)*KQ$56*$F$57*KQ$55*KQ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"VAT",{"$nulls":41},{"$f":"AU80*$F$62","v":0},{"$f":"AV80*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH80*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT80*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF80*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR80*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total FFR Revenue Incl Vat",{"$nulls":41},{"$f":"AU82+AU80","v":0},{"$f":"AV82+AV80","v":0},0,0,0,0,0,0,{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":87768.83150769233,"d":"87,769"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH82+DH80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT82+FT80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF82+IF80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR82+KR80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Non Contract Revenue Flag",{"$nulls":41},{"$f":"IF(AND(AU6>$F60,AU6<=$F61),1-AU71,0)","v":0},{"$f":"IF(AND(AV6>$F60,AV6<=$F61),1-AV71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(DH6>$F60,DH6<=$F61),1-DH71,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(FT6>$F60,FT6<=$F61),1-FT71,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(IF6>$F60,IF6<=$F61),1-IF71,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(KR6>$F60,KR6<=$F61),1-KR71,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":4},"Non Contract Pricing Year",{"$nulls":41},{"$f":"AU8","v":2018},{"$f":"AV8","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,{"$f":"DH8","v":2023},2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,{"$f":"FT8","v":2028},2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,{"$f":"IF8","v":2034},2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,{"$f":"KR8","v":2039},2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042]
[]
[{"$nulls":3},"Non Contract price"]
[]
[{"$nulls":4},{"$f":"NTBInputs!E155","v":"Central"},{"$nulls":41},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(AU88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(AV88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(AW88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(AX88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(AY88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(AZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BA88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BB88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BC88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BD88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BE88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BF88,NTBInputs!$C$157:$C$182,1))","v":{"v":10,"d":"10.00"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BG88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BH88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BI88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BK88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BL88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BM88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BN88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BO88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BP88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BR88,NTBInputs!$C$157:$C$182,1))","v":{"v":8.776000000000002,"d":"8.78"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BS88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BT88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BU88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BV88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BW88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BX88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BY88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(BZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CA88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CB88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CC88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CD88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.736000000000001,"d":"7.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CE88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CF88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CG88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CH88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CI88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CK88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CL88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CM88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CN88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CO88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CP88,NTBInputs!$C$157:$C$182,1))","v":{"v":7.040000000000001,"d":"7.04"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CR88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CS88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CT88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CU88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CV88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CW88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CX88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CY88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(CZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DA88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DB88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.5760000000000005,"d":"6.58"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DC88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DD88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DE88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DF88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DG88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DH88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DI88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DK88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DL88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DM88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DN88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.336,"d":"6.34"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DO88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DP88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DR88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DS88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DT88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DU88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DV88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DW88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DX88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DY88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(DZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":6.144,"d":"6.14"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EA88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EB88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EC88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(ED88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EE88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EF88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EG88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EH88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EI88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EJ88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EK88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EL88,NTBInputs!$C$157:$C$182,1))","v":6.04},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(ER88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(ES88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(ET88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.944,"d":"5.94"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EY88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(EZ88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FA88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FB88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FC88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FD88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FE88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FF88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FG88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FH88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FI88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FJ88,NTBInputs!$C$157:$C$182,1))","v":5.88},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FK88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FL88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FR88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FS88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FT88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.800000000000001,"d":"5.80"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FY88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(FZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GA88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GB88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GC88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GD88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GE88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GF88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GG88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GH88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GI88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GK88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GL88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GR88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GS88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GT88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.744,"d":"5.74"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GY88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(GZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HA88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HB88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HC88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HD88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HE88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HF88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.768000000000001,"d":"5.77"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HG88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HH88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HI88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HK88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HL88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HR88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.760000000000001,"d":"5.76"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HS88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HT88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HY88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(HZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IA88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IB88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IC88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(ID88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.728000000000001,"d":"5.73"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IE88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IF88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IG88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IH88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(II88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IK88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IL88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.664000000000001,"d":"5.66"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IR88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IS88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IT88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IY88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(IZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JA88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JB88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.6000000000000005,"d":"5.60"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JC88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JD88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JE88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JF88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JG88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JH88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JI88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JK88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JL88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5600000000000005,"d":"5.56"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JR88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JS88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JT88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JY88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(JZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5440000000000005,"d":"5.54"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KA88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KB88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KC88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KD88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KE88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KF88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KG88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KH88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KI88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KK88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KL88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5280000000000005,"d":"5.53"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KM88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KN88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KO88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KP88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KR88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KS88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KT88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KU88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KV88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KW88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KX88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.5120000000000005,"d":"5.51"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KY88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(KZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LA88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LB88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LC88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LD88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LE88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LF88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LG88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LH88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LI88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":5.496,"d":"5.50"}},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(LZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(ME88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$E$157:$E$182,MATCH(MH88,NTBInputs!$C$157:$C$182,1))","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!F155","v":"High"},{"$nulls":41},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(AU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(AV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(AW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(AX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(AY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(AZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(BZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(CZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(DZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(ED88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(ER88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(ES88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(ET88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(EZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(FZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(GZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(HZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(ID88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(II88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(IZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(JZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(KZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(LZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(ME88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$F$157:$F$182,MATCH(MH88,NTBInputs!$C$157:$C$182,1))","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!G155","v":"Low"},{"$nulls":41},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(AU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(AV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(AW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(AX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(AY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(AZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(BZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(CZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(DZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(ED88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(ER88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(ES88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(ET88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(EZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(FZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(GZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(HZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(ID88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(II88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(IZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(JZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KK88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KL88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KM88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KN88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KO88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KP88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KQ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KR88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KS88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KT88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KU88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KV88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KW88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KX88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KY88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(KZ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LA88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LB88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LC88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LD88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LE88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LF88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LG88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LH88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LI88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LJ88,NTBInputs!$C$157:$C$182,1))","v":{"v":9.600000000000001,"d":"9.60"}},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(LZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(ME88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$G$157:$G$182,MATCH(MH88,NTBInputs!$C$157:$C$182,1))","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!H155","v":"Blended"},{"$nulls":41},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(AU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(AV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(AW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(AX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(AY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(AZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(BZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(CZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(DZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(ED88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(ER88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(ES88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(ET88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(EZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(FZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(GZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(HZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(ID88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(II88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(IZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(JZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(KZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LE88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LH88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LI88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LJ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LK88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LL88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LM88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LN88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LO88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LP88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LQ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LR88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LS88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LT88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LU88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LV88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LW88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LX88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LY88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(LZ88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MA88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MB88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MC88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MD88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(ME88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MF88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MG88,NTBInputs!$C$157:$C$182,1))","v":0},{"$f":"INDEX(NTBInputs!$H$157:$H$182,MATCH(MH88,NTBInputs!$C$157:$C$182,1))","v":0}]
[{"$nulls":10},"Row"]
[{"$nulls":4},"Chosen Price",null,{"$f":"E59","v":"Scenario Price Setting"},null,{"$f":"F59","v":"Central"},null,{"$f":"MATCH(I97,E92:E95,0)","v":1},{"$nulls":35},{"$f":"INDEX(AU92:AU95,$K$97)*AU86","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.736000000000001,"d":"7.74"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":7.040000000000001,"d":"7.04"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.5760000000000005,"d":"6.58"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"$f":"INDEX(DG92:DG95,$K$97)*DG86","v":{"v":6.336,"d":"6.34"}},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"},6.04,6.04,6.04,6.04,6.04,6.04,6.04,6.04,6.04,6.04,6.04,6.04,{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},{"v":5.944,"d":"5.94"},5.88,5.88,5.88,5.88,5.88,5.88,5.88,5.88,5.88,5.88,5.88,5.88,{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"$f":"INDEX(FS92:FS95,$K$97)*FS86","v":{"v":5.800000000000001,"d":"5.80"}},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.800000000000001,"d":"5.80"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.744,"d":"5.74"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.768000000000001,"d":"5.77"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.760000000000001,"d":"5.76"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"v":5.728000000000001,"d":"5.73"},{"$f":"INDEX(IE92:IE95,$K$97)*IE86","v":{"v":5.664000000000001,"d":"5.66"}},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.664000000000001,"d":"5.66"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.6000000000000005,"d":"5.60"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5600000000000005,"d":"5.56"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5440000000000005,"d":"5.54"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5280000000000005,"d":"5.53"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"$f":"INDEX(KQ92:KQ95,$K$97)*KQ86","v":{"v":5.5120000000000005,"d":"5.51"}},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.5120000000000005,"d":"5.51"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":5.496,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Non Contract FFR Revenue",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU99:$MH99)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU99:$MH99)","v":0},{"v":87646.55920000002,"d":"87,647"},{"v":521900.0940000001,"d":"521,900"},{"v":477823.84080000006,"d":"477,824"},{"v":449617.96080000006,"d":"449,618"},{"v":435122.16768,"d":"435,122"},{"v":422124.32999999996,"d":"422,124"},{"v":415085.03520000004,"d":"415,085"},{"v":409005.5519999999,"d":"409,006"},{"v":405495.03599999996,"d":"405,495"},{"v":399614.41440000007,"d":"399,614"},{"v":397542.6012,"d":"397,543"},{"v":396702.51239999995,"d":"396,703"},{"v":398983.3332,"d":"398,983"},{"v":396854.70240000007,"d":"396,855"},{"v":394103.1072000001,"d":"394,103"},{"v":389687.5680000001,"d":"389,688"},{"v":386808.13320000004,"d":"386,808"},{"v":383328.0552,"d":"383,328"},{"v":382224.17040000006,"d":"382,224"},{"v":381120.28559999994,"d":"381,120"},{"v":381131.64912,"d":"381,132"},{"v":285782.382,"d":"285,782"},0,{"$nulls":3},{"$f":"AU$97*AU$56*$F$57*AU$55*AU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":42253.49048,"d":"42,253"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":41309.1008,"d":"41,309"},{"v":37023.43040000001,"d":"37,023"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":38586.45552000001,"d":"38,586"},{"v":34583.249760000006,"d":"34,583"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37178.190720000006,"d":"37,178"},{"v":33321.08736,"d":"33,321"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"$f":"DG$97*DG$56*$F$57*DG$55*DG54","v":{"v":37178.190720000006,"d":"37,178"}},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":36051.578879999994,"d":"36,052"},{"v":33558.09792,"d":"33,558"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":35441.3308,"d":"35,441"},{"v":31764.420400000003,"d":"31,764"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34878.02488,"d":"34,878"},{"v":31259.55544,"d":"31,260"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":34502.4876,"d":"34,502"},{"v":30922.9788,"d":"30,923"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":34033.066000000006,"d":"34,033"},{"v":31679.194000000003,"d":"31,679"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":34033.066000000006,"d":"34,033"},{"$f":"FS$97*FS$56*$F$57*FS$55*FS54","v":{"v":32856.130000000005,"d":"32,856"}},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":33845.297360000004,"d":"33,845"},{"v":30333.969680000002,"d":"30,334"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33704.47087999999,"d":"33,704"},{"v":30207.75344,"d":"30,208"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":33845.297360000004,"d":"33,845"},{"v":30333.969680000002,"d":"30,334"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33798.355200000005,"d":"33,798"},{"v":31460.716800000006,"d":"31,461"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":33610.58656,"d":"33,611"},{"v":30123.60928,"d":"30,124"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"$f":"IE$97*IE$56*$F$57*IE$55*IE54","v":{"v":33235.04928000001,"d":"33,235"}},{"v":29787.03264,"d":"29,787"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32859.512,"d":"32,860"},{"v":29450.456000000002,"d":"29,450"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":32624.801200000005,"d":"32,625"},{"v":30368.330800000003,"d":"30,368"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32530.91688,"d":"32,531"},{"v":29155.951440000004,"d":"29,156"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32437.03256,"d":"32,437"},{"v":29071.80728,"d":"29,072"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32343.148240000002,"d":"32,343"},{"v":28987.663120000005,"d":"28,988"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"$f":"KQ$97*KQ$56*$F$57*KQ$55*KQ54","v":{"v":32343.148240000002,"d":"32,343"}},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":32249.263919999998,"d":"32,249"},{"v":30018.76728,"d":"30,019"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"VAT",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU101:$MH101)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU101:$MH101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU99*$F$62","v":0},{"$f":"AV99*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH99*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT99*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF99*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR99*$F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Non Contract FFR Revenue Incl Vat",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU103:$MH103)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU103:$MH103)","v":0},{"v":87646.55920000002,"d":"87,647"},{"v":521900.0940000001,"d":"521,900"},{"v":477823.84080000006,"d":"477,824"},{"v":449617.96080000006,"d":"449,618"},{"v":435122.16768,"d":"435,122"},{"v":422124.32999999996,"d":"422,124"},{"v":415085.03520000004,"d":"415,085"},{"v":409005.5519999999,"d":"409,006"},{"v":405495.03599999996,"d":"405,495"},{"v":399614.41440000007,"d":"399,614"},{"v":397542.6012,"d":"397,543"},{"v":396702.51239999995,"d":"396,703"},{"v":398983.3332,"d":"398,983"},{"v":396854.70240000007,"d":"396,855"},{"v":394103.1072000001,"d":"394,103"},{"v":389687.5680000001,"d":"389,688"},{"v":386808.13320000004,"d":"386,808"},{"v":383328.0552,"d":"383,328"},{"v":382224.17040000006,"d":"382,224"},{"v":381120.28559999994,"d":"381,120"},{"v":381131.64912,"d":"381,132"},{"v":285782.382,"d":"285,782"},0,{"$nulls":3},{"$f":"AU101+AU99","v":0},{"$f":"AV101+AV99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":42253.49048,"d":"42,253"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":41309.1008,"d":"41,309"},{"v":37023.43040000001,"d":"37,023"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":38586.45552000001,"d":"38,586"},{"v":34583.249760000006,"d":"34,583"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37178.190720000006,"d":"37,178"},{"v":33321.08736,"d":"33,321"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"$f":"DH101+DH99","v":{"v":35892.4896,"d":"35,892"}},{"v":37178.190720000006,"d":"37,178"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":36051.578879999994,"d":"36,052"},{"v":33558.09792,"d":"33,558"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":35441.3308,"d":"35,441"},{"v":31764.420400000003,"d":"31,764"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34878.02488,"d":"34,878"},{"v":31259.55544,"d":"31,260"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":34502.4876,"d":"34,502"},{"v":30922.9788,"d":"30,923"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":34033.066000000006,"d":"34,033"},{"v":31679.194000000003,"d":"31,679"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"$f":"FT101+FT99","v":{"v":34033.066000000006,"d":"34,033"}},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":33845.297360000004,"d":"33,845"},{"v":30333.969680000002,"d":"30,334"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33704.47087999999,"d":"33,704"},{"v":30207.75344,"d":"30,208"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":33845.297360000004,"d":"33,845"},{"v":30333.969680000002,"d":"30,334"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33798.355200000005,"d":"33,798"},{"v":31460.716800000006,"d":"31,461"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":33610.58656,"d":"33,611"},{"v":30123.60928,"d":"30,124"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":33235.04928000001,"d":"33,235"},{"$f":"IF101+IF99","v":{"v":29787.03264,"d":"29,787"}},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32859.512,"d":"32,860"},{"v":29450.456000000002,"d":"29,450"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":32624.801200000005,"d":"32,625"},{"v":30368.330800000003,"d":"30,368"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32530.91688,"d":"32,531"},{"v":29155.951440000004,"d":"29,156"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32437.03256,"d":"32,437"},{"v":29071.80728,"d":"29,072"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32343.148240000002,"d":"32,343"},{"v":28987.663120000005,"d":"28,988"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"$f":"KR101+KR99","v":{"v":31224.6532,"d":"31,225"}},{"v":32343.148240000002,"d":"32,343"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":32249.263919999998,"d":"32,249"},{"v":30018.76728,"d":"30,019"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total FFR Revenue excl VAT",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU105:$MH105)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU105:$MH105)","v":{"v":668567.0798769231,"d":"668,567"}},{"v":1053385.9206769231,"d":"1,053,386"},{"v":521900.0940000001,"d":"521,900"},{"v":477823.84080000006,"d":"477,824"},{"v":449617.96080000006,"d":"449,618"},{"v":435122.16768,"d":"435,122"},{"v":422124.32999999996,"d":"422,124"},{"v":415085.03520000004,"d":"415,085"},{"v":409005.5519999999,"d":"409,006"},{"v":405495.03599999996,"d":"405,495"},{"v":399614.41440000007,"d":"399,614"},{"v":397542.6012,"d":"397,543"},{"v":396702.51239999995,"d":"396,703"},{"v":398983.3332,"d":"398,983"},{"v":396854.70240000007,"d":"396,855"},{"v":394103.1072000001,"d":"394,103"},{"v":389687.5680000001,"d":"389,688"},{"v":386808.13320000004,"d":"386,808"},{"v":383328.0552,"d":"383,328"},{"v":382224.17040000006,"d":"382,224"},{"v":381120.28559999994,"d":"381,120"},{"v":381131.64912,"d":"381,132"},{"v":285782.382,"d":"285,782"},0,{"$nulls":3},{"$f":"AU80+AU99","v":0},0,0,0,0,0,0,0,{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":87768.83150769233,"d":"87,769"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":94541.98892307693,"d":"94,542"},{"v":97928.56763076925,"d":"97,929"},{"v":97928.56763076925,"d":"97,929"},{"v":42253.49048,"d":"42,253"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":41309.1008,"d":"41,309"},{"v":37023.43040000001,"d":"37,023"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":39880.544,"d":"39,881"},{"v":41309.1008,"d":"41,309"},{"v":38586.45552000001,"d":"38,586"},{"v":34583.249760000006,"d":"34,583"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37252.0536,"d":"37,252"},{"v":38586.45552000001,"d":"38,586"},{"v":37178.190720000006,"d":"37,178"},{"v":33321.08736,"d":"33,321"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"$f":"DG80+DG99","v":{"v":37178.190720000006,"d":"37,178"}},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":35892.4896,"d":"35,892"},{"v":37178.190720000006,"d":"37,178"},{"v":36051.578879999994,"d":"36,052"},{"v":33558.09792,"d":"33,558"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":34804.8384,"d":"34,805"},{"v":36051.578879999994,"d":"36,052"},{"v":35441.3308,"d":"35,441"},{"v":31764.420400000003,"d":"31,764"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34215.694,"d":"34,216"},{"v":35441.3308,"d":"35,441"},{"v":34878.02488,"d":"34,878"},{"v":31259.55544,"d":"31,260"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":33671.8684,"d":"33,672"},{"v":34878.02488,"d":"34,878"},{"v":34502.4876,"d":"34,502"},{"v":30922.9788,"d":"30,923"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":33309.318,"d":"33,309"},{"v":34502.4876,"d":"34,502"},{"v":34033.066000000006,"d":"34,033"},{"v":31679.194000000003,"d":"31,679"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":34033.066000000006,"d":"34,033"},{"$f":"FS80+FS99","v":{"v":32856.130000000005,"d":"32,856"}},{"v":34033.066000000006,"d":"34,033"},{"v":32856.130000000005,"d":"32,856"},{"v":34033.066000000006,"d":"34,033"},{"v":33845.297360000004,"d":"33,845"},{"v":30333.969680000002,"d":"30,334"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33704.47087999999,"d":"33,704"},{"v":30207.75344,"d":"30,208"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":32538.8984,"d":"32,539"},{"v":33704.47087999999,"d":"33,704"},{"v":33845.297360000004,"d":"33,845"},{"v":30333.969680000002,"d":"30,334"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":32674.8548,"d":"32,675"},{"v":33845.297360000004,"d":"33,845"},{"v":33798.355200000005,"d":"33,798"},{"v":31460.716800000006,"d":"31,461"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":32629.536000000004,"d":"32,630"},{"v":33798.355200000005,"d":"33,798"},{"v":33610.58656,"d":"33,611"},{"v":30123.60928,"d":"30,124"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"v":32448.260800000004,"d":"32,448"},{"v":33610.58656,"d":"33,611"},{"$f":"IE80+IE99","v":{"v":33235.04928000001,"d":"33,235"}},{"v":29787.03264,"d":"29,787"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32085.710400000007,"d":"32,086"},{"v":33235.04928000001,"d":"33,235"},{"v":32859.512,"d":"32,860"},{"v":29450.456000000002,"d":"29,450"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":31723.16,"d":"31,723"},{"v":32859.512,"d":"32,860"},{"v":32624.801200000005,"d":"32,625"},{"v":30368.330800000003,"d":"30,368"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32530.91688,"d":"32,531"},{"v":29155.951440000004,"d":"29,156"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32437.03256,"d":"32,437"},{"v":29071.80728,"d":"29,072"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32343.148240000002,"d":"32,343"},{"v":28987.663120000005,"d":"28,988"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"$f":"KQ80+KQ99","v":{"v":32343.148240000002,"d":"32,343"}},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":32249.263919999998,"d":"32,249"},{"v":30018.76728,"d":"30,019"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Triad Revenue"]
[{"$nulls":4},"Call ups"]
[{"$nulls":4},{"$f":"NTBInputs!E188","v":"Price Inflation"},{"$f":"NTBInputs!F188","v":"CPI"},{"$nulls":40},{"$f":"INDEX(TBInputsM!AU$46:AU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AV$46:AV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AW$46:AW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AX$46:AX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AY$46:AY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!AZ$46:AZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BA$46:BA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BB$46:BB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BC$46:BC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BD$46:BD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BE$46:BE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BF$46:BF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BG$46:BG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BH$46:BH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BI$46:BI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BJ$46:BJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BK$46:BK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BL$46:BL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BM$46:BM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BN$46:BN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BO$46:BO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BP$46:BP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BQ$46:BQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BR$46:BR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BS$46:BS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BT$46:BT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BU$46:BU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BV$46:BV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BW$46:BW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BX$46:BX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BY$46:BY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!BZ$46:BZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CA$46:CA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CB$46:CB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CC$46:CC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CD$46:CD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CE$46:CE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CF$46:CF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CG$46:CG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CH$46:CH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CI$46:CI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CJ$46:CJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CK$46:CK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CL$46:CL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CM$46:CM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CN$46:CN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CO$46:CO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CP$46:CP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CQ$46:CQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CR$46:CR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CS$46:CS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CT$46:CT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CU$46:CU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CV$46:CV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CW$46:CW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CX$46:CX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CY$46:CY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!CZ$46:CZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DA$46:DA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DB$46:DB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DC$46:DC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DD$46:DD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DE$46:DE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DF$46:DF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DG$46:DG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DH$46:DH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DI$46:DI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DJ$46:DJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DK$46:DK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DL$46:DL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DM$46:DM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DN$46:DN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DO$46:DO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DP$46:DP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DQ$46:DQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DR$46:DR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DS$46:DS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DT$46:DT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DU$46:DU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DV$46:DV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DW$46:DW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DX$46:DX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DY$46:DY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!DZ$46:DZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EA$46:EA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EB$46:EB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EC$46:EC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ED$46:ED$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EE$46:EE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EF$46:EF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EG$46:EG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EH$46:EH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EI$46:EI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EJ$46:EJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EK$46:EK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EL$46:EL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EM$46:EM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EN$46:EN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EO$46:EO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EP$46:EP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EQ$46:EQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ER$46:ER$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ES$46:ES$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ET$46:ET$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EU$46:EU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EV$46:EV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EW$46:EW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EX$46:EX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EY$46:EY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!EZ$46:EZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FA$46:FA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FB$46:FB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FC$46:FC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FD$46:FD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FE$46:FE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FF$46:FF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FG$46:FG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FH$46:FH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FI$46:FI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FJ$46:FJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FK$46:FK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FL$46:FL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FM$46:FM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FN$46:FN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FO$46:FO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FP$46:FP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FQ$46:FQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FR$46:FR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FS$46:FS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FT$46:FT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FU$46:FU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FV$46:FV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FW$46:FW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FX$46:FX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FY$46:FY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!FZ$46:FZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GA$46:GA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GB$46:GB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GC$46:GC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GD$46:GD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GE$46:GE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GF$46:GF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GG$46:GG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GH$46:GH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GI$46:GI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GJ$46:GJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GK$46:GK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GL$46:GL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GM$46:GM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GN$46:GN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GO$46:GO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GP$46:GP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GQ$46:GQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GR$46:GR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GS$46:GS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GT$46:GT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GU$46:GU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GV$46:GV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GW$46:GW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GX$46:GX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GY$46:GY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!GZ$46:GZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HA$46:HA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HB$46:HB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HC$46:HC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HD$46:HD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HE$46:HE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HF$46:HF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HG$46:HG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HH$46:HH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HI$46:HI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HJ$46:HJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HK$46:HK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HL$46:HL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HM$46:HM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HN$46:HN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HO$46:HO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HP$46:HP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HQ$46:HQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HR$46:HR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HS$46:HS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HT$46:HT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HU$46:HU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HV$46:HV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HW$46:HW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HX$46:HX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HY$46:HY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!HZ$46:HZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IA$46:IA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IB$46:IB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IC$46:IC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ID$46:ID$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IE$46:IE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IF$46:IF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IG$46:IG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IH$46:IH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!II$46:II$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IJ$46:IJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IK$46:IK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IL$46:IL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IM$46:IM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IN$46:IN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IO$46:IO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IP$46:IP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IQ$46:IQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IR$46:IR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IS$46:IS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IT$46:IT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IU$46:IU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IV$46:IV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IW$46:IW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IX$46:IX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IY$46:IY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!IZ$46:IZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JA$46:JA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JB$46:JB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JC$46:JC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JD$46:JD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JE$46:JE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JF$46:JF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JG$46:JG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JH$46:JH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JI$46:JI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JJ$46:JJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JK$46:JK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JL$46:JL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JM$46:JM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JN$46:JN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JO$46:JO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JP$46:JP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JQ$46:JQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JR$46:JR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JS$46:JS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JT$46:JT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JU$46:JU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JV$46:JV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JW$46:JW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JX$46:JX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JY$46:JY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!JZ$46:JZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KA$46:KA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KB$46:KB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KC$46:KC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KD$46:KD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KE$46:KE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KF$46:KF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KG$46:KG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KH$46:KH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KI$46:KI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KJ$46:KJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KK$46:KK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KL$46:KL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KM$46:KM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KN$46:KN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KO$46:KO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KP$46:KP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KQ$46:KQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KR$46:KR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KS$46:KS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KT$46:KT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KU$46:KU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KV$46:KV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KW$46:KW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KX$46:KX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KY$46:KY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!KZ$46:KZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LA$46:LA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LB$46:LB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LC$46:LC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LD$46:LD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LE$46:LE$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LF$46:LF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LG$46:LG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LH$46:LH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LI$46:LI$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LJ$46:LJ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LK$46:LK$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LL$46:LL$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LM$46:LM$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LN$46:LN$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LO$46:LO$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LP$46:LP$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LQ$46:LQ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LR$46:LR$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LS$46:LS$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LT$46:LT$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LU$46:LU$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LV$46:LV$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LW$46:LW$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LX$46:LX$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LY$46:LY$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!LZ$46:LZ$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MA$46:MA$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MB$46:MB$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MC$46:MC$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MD$46:MD$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!ME$46:ME$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MF$46:MF$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MG$46:MG$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}},{"$f":"INDEX(TBInputsM!MH$46:MH$51,MATCH('Calculations M'!$F$109,TBInputsM!$E$46:$E$51,0))","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":4},{"$f":"NTBInputs!E189","v":"Triad Zone"},{"$f":"NTBInputs!F189","v":"Location 2"}]
[{"$nulls":4},{"$f":"NTBInputs!E190","v":"Capacity MWH"},{"$f":"NTBInputs!F190","v":8.9}]
[{"$nulls":4},{"$f":"NTBInputs!E191","v":"Capacity KWH"},{"$f":"NTBInputs!F191","v":8900}]
[{"$nulls":4},{"$f":"NTBInputs!E192","v":"Triad Price Uplift Month"},{"$f":"NTBInputs!F192","v":1}]
[{"$nulls":4},{"$f":"NTBInputs!E193","v":"1st Triad date"},{"$f":"NTBInputs!F193","v":"2017-11-01"}]
[{"$nulls":4},{"$f":"NTBInputs!E194","v":"End of Triad Pricing"},{"$f":"NTBInputs!F194","v":"2026-10-01"}]
[{"$nulls":4},{"$f":"NTBInputs!E195","v":"VAT rate"},{"$f":"NTBInputs!F195","v":{"v":0,"d":"0% "}}]
[]
[{"$nulls":4},"Triad months",null,{"$f":"NTBInputs!E192","v":"Triad Price Uplift Month"},null,{"$f":"NTBInputs!F192","v":1},{"$nulls":37},{"$f":"IF(AU9<$I$118,AU8-1,AU8)","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,{"$f":"IF(DG9<$I$118,DG8-1,DG8)","v":2023},2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,{"$f":"IF(FS9<$I$118,FS8-1,FS8)","v":2028},2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"IF(IE9<$I$118,IE8-1,IE8)","v":2034},2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,{"$f":"IF(KQ9<$I$118,KQ8-1,KQ8)","v":2039},2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042]
[{"$nulls":4},"Triad Revenue %",{"$nulls":41},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(AU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(AV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(AW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(AX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(AY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(AZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(BZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(CZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(DZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(ED9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(ER9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(ES9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(ET9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(EZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(FZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(GZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(HZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(ID9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(II9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(IZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(JZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(KZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LE9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LI9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LJ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LK9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LL9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LM9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LN9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LO9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LP9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LQ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LR9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LS9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LT9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LU9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LV9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LW9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LX9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LY9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(LZ9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MA9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MB9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MC9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MD9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(ME9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MF9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MG9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0,"d":"0.00%"}},{"$f":"INDEX(NTBInputs!$F$198:$Q$198,MATCH(MH9,NTBInputs!$F$197:$Q$197,0))","v":{"v":0.3333333333333333,"d":"33.33%"}}]
[]
[{"$nulls":4},"Triad Pricing Flag",{"$nulls":41},{"$f":"IF(AND(AU5>=$F$114,AU5<$F$115),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(DG5>=$F$114,DG5<$F$115),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FS5>=$F$114,FS5<$F$115),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(IE5>=$F$114,IE5<$F$115),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(KQ5>=$F$114,KQ5<$F$115),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Triad Price",{"$nulls":41},{"$f":"IF(AU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!AU$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(AV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!AV$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(AW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!AW$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(AX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!AX$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(AY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!AY$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(AZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!AZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BA$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BB$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BC$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BD$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BE$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BF$118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":9.216316666536443,"d":"9.22"}},{"$f":"IF(BG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(BZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!BZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(CZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!CZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(DZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!DZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(ED121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!ED$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(ER121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!ER$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(ES121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!ES$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(ET121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!ET$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(EZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!EZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(FZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!FZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(GZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!GZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(HZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!HZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(ID121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!ID$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(II121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!II$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(IZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!IZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(JZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!JZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(KZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!KZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LE121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LE$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LI121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LI$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LJ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LJ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LK121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LK$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LL121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LL$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LM121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LM$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LN121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LN$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LO121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LO$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LP121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LP$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LQ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LQ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LR121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LR$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LS121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LS$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LT121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LT$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LU121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LU$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LV121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LV$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LW121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LW$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LX121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LX$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LY121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LY$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(LZ121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!LZ$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MA121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MA$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MB121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MB$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MC121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MC$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MD121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MD$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(ME121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!ME$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MF121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MF$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MG121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MG$118,NTBInputs!$C$208:$C$233,0)),0)","v":0},{"$f":"IF(MH121=1,INDEX(NTBInputs!$F$208:$F$234,MATCH('Calculations M'!MH$118,NTBInputs!$C$208:$C$233,0)),0)","v":0}]
[{"$nulls":4},"Traid Probability",{"$nulls":41},{"$f":"IF(AU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!AU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(AV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!AV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(AW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!AW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(AX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!AX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(AY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!AY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(AZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!AZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(BZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!BZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(CZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!CZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(DZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!DZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(ED121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!ED118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(ER121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!ER118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(ES121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!ES118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(ET121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!ET118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(EV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(EW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(EX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(EY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(EZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!EZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(FZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!FZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(GZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!GZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(HZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!HZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(ID121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!ID118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(II121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!II118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(IZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!IZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(JZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!JZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(KZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!KZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LE121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LE118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LI121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LI118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LJ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LJ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LK121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LK118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LL121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LL118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LM121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LM118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LN121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LN118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LO121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LO118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LP121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LP118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LQ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LQ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LR121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LR118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LS121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LS118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LT121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LT118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LU121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LU118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LV121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LV118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LW121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LW118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LX121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LX118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LY121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LY118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(LZ121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!LZ118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MA121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MA118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MB121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MB118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MC121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MC118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MD121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MD118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(ME121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!ME118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MF121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MF118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MG121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MG118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(MH121=1,INDEX(NTBInputs!$E$208:$E$233,MATCH('Calculations M'!MH118,NTBInputs!$C$208:$C$233,0)),0)","v":{"v":0,"d":"0.00%"}}]
[]
[{"$nulls":4},{"$f":"TBInputsM!E97","v":"Triad monthly Override Active (1) / Non Active (0)"},{"$nulls":41},{"$f":"TBInputsM!AU97","v":0},{"$f":"TBInputsM!AV97","v":0},{"$f":"TBInputsM!AW97","v":0},{"$f":"TBInputsM!AX97","v":0},{"$f":"TBInputsM!AY97","v":0},{"$f":"TBInputsM!AZ97","v":0},{"$f":"TBInputsM!BA97","v":0},{"$f":"TBInputsM!BB97","v":0},{"$f":"TBInputsM!BC97","v":1},{"$f":"TBInputsM!BD97","v":1},{"$f":"TBInputsM!BE97","v":1},{"$f":"TBInputsM!BF97","v":1},{"$f":"TBInputsM!BG97","v":1},{"$f":"TBInputsM!BH97","v":1},{"$f":"TBInputsM!BI97","v":1},{"$f":"TBInputsM!BJ97","v":1},{"$f":"TBInputsM!BK97","v":1},{"$f":"TBInputsM!BL97","v":1},{"$f":"TBInputsM!BM97","v":1},{"$f":"TBInputsM!BN97","v":1},{"$f":"TBInputsM!BO97","v":1},{"$f":"TBInputsM!BP97","v":1},{"$f":"TBInputsM!BQ97","v":1},{"$f":"TBInputsM!BR97","v":1},{"$f":"TBInputsM!BS97","v":1},{"$f":"TBInputsM!BT97","v":1},{"$f":"TBInputsM!BU97","v":1},{"$f":"TBInputsM!BV97","v":1},{"$f":"TBInputsM!BW97","v":1},{"$f":"TBInputsM!BX97","v":1},{"$f":"TBInputsM!BY97","v":1},{"$f":"TBInputsM!BZ97","v":1},{"$f":"TBInputsM!CA97","v":1},{"$f":"TBInputsM!CB97","v":1},{"$f":"TBInputsM!CC97","v":1},{"$f":"TBInputsM!CD97","v":1},{"$f":"TBInputsM!CE97","v":1},{"$f":"TBInputsM!CF97","v":1},{"$f":"TBInputsM!CG97","v":1},{"$f":"TBInputsM!CH97","v":1},{"$f":"TBInputsM!CI97","v":1},{"$f":"TBInputsM!CJ97","v":1},{"$f":"TBInputsM!CK97","v":1},{"$f":"TBInputsM!CL97","v":1},{"$f":"TBInputsM!CM97","v":1},{"$f":"TBInputsM!CN97","v":1},{"$f":"TBInputsM!CO97","v":1},{"$f":"TBInputsM!CP97","v":1},{"$f":"TBInputsM!CQ97","v":1},{"$f":"TBInputsM!CR97","v":1},{"$f":"TBInputsM!CS97","v":1},{"$f":"TBInputsM!CT97","v":1},{"$f":"TBInputsM!CU97","v":1},{"$f":"TBInputsM!CV97","v":1},{"$f":"TBInputsM!CW97","v":1},{"$f":"TBInputsM!CX97","v":1},{"$f":"TBInputsM!CY97","v":1},{"$f":"TBInputsM!CZ97","v":1},{"$f":"TBInputsM!DA97","v":1},{"$f":"TBInputsM!DB97","v":1},{"$f":"TBInputsM!DC97","v":1},{"$f":"TBInputsM!DD97","v":1},{"$f":"TBInputsM!DE97","v":1},{"$f":"TBInputsM!DF97","v":1},{"$f":"TBInputsM!DG97","v":1},{"$f":"TBInputsM!DH97","v":1},{"$f":"TBInputsM!DI97","v":1},{"$f":"TBInputsM!DJ97","v":1},{"$f":"TBInputsM!DK97","v":1},{"$f":"TBInputsM!DL97","v":1},{"$f":"TBInputsM!DM97","v":1},{"$f":"TBInputsM!DN97","v":1},{"$f":"TBInputsM!DO97","v":1},{"$f":"TBInputsM!DP97","v":1},{"$f":"TBInputsM!DQ97","v":1},{"$f":"TBInputsM!DR97","v":1},{"$f":"TBInputsM!DS97","v":1},{"$f":"TBInputsM!DT97","v":1},{"$f":"TBInputsM!DU97","v":1},{"$f":"TBInputsM!DV97","v":1},{"$f":"TBInputsM!DW97","v":1},{"$f":"TBInputsM!DX97","v":1},{"$f":"TBInputsM!DY97","v":1},{"$f":"TBInputsM!DZ97","v":1},{"$f":"TBInputsM!EA97","v":1},{"$f":"TBInputsM!EB97","v":1},{"$f":"TBInputsM!EC97","v":1},{"$f":"TBInputsM!ED97","v":1},{"$f":"TBInputsM!EE97","v":1},{"$f":"TBInputsM!EF97","v":1},{"$f":"TBInputsM!EG97","v":1},{"$f":"TBInputsM!EH97","v":1},{"$f":"TBInputsM!EI97","v":1},{"$f":"TBInputsM!EJ97","v":1},{"$f":"TBInputsM!EK97","v":1},{"$f":"TBInputsM!EL97","v":1},{"$f":"TBInputsM!EM97","v":1},{"$f":"TBInputsM!EN97","v":1},{"$f":"TBInputsM!EO97","v":1},{"$f":"TBInputsM!EP97","v":1},{"$f":"TBInputsM!EQ97","v":1},{"$f":"TBInputsM!ER97","v":1},{"$f":"TBInputsM!ES97","v":1},{"$f":"TBInputsM!ET97","v":1},{"$f":"TBInputsM!EU97","v":1},{"$f":"TBInputsM!EV97","v":1},{"$f":"TBInputsM!EW97","v":1},{"$f":"TBInputsM!EX97","v":1},{"$f":"TBInputsM!EY97","v":1},{"$f":"TBInputsM!EZ97","v":1},{"$f":"TBInputsM!FA97","v":1},{"$f":"TBInputsM!FB97","v":1},{"$f":"TBInputsM!FC97","v":1},{"$f":"TBInputsM!FD97","v":1},{"$f":"TBInputsM!FE97","v":1},{"$f":"TBInputsM!FF97","v":1},{"$f":"TBInputsM!FG97","v":1},{"$f":"TBInputsM!FH97","v":1},{"$f":"TBInputsM!FI97","v":1},{"$f":"TBInputsM!FJ97","v":1},{"$f":"TBInputsM!FK97","v":1},{"$f":"TBInputsM!FL97","v":1},{"$f":"TBInputsM!FM97","v":1},{"$f":"TBInputsM!FN97","v":1},{"$f":"TBInputsM!FO97","v":1},{"$f":"TBInputsM!FP97","v":1},{"$f":"TBInputsM!FQ97","v":1},{"$f":"TBInputsM!FR97","v":1},{"$f":"TBInputsM!FS97","v":1},{"$f":"TBInputsM!FT97","v":1},{"$f":"TBInputsM!FU97","v":1},{"$f":"TBInputsM!FV97","v":1},{"$f":"TBInputsM!FW97","v":1},{"$f":"TBInputsM!FX97","v":1},{"$f":"TBInputsM!FY97","v":1},{"$f":"TBInputsM!FZ97","v":1},{"$f":"TBInputsM!GA97","v":1},{"$f":"TBInputsM!GB97","v":1},{"$f":"TBInputsM!GC97","v":1},{"$f":"TBInputsM!GD97","v":1},{"$f":"TBInputsM!GE97","v":1},{"$f":"TBInputsM!GF97","v":1},{"$f":"TBInputsM!GG97","v":1},{"$f":"TBInputsM!GH97","v":1},{"$f":"TBInputsM!GI97","v":1},{"$f":"TBInputsM!GJ97","v":1},{"$f":"TBInputsM!GK97","v":1},{"$f":"TBInputsM!GL97","v":1},{"$f":"TBInputsM!GM97","v":1},{"$f":"TBInputsM!GN97","v":1},{"$f":"TBInputsM!GO97","v":1},{"$f":"TBInputsM!GP97","v":1},{"$f":"TBInputsM!GQ97","v":1},{"$f":"TBInputsM!GR97","v":1},{"$f":"TBInputsM!GS97","v":1},{"$f":"TBInputsM!GT97","v":1},{"$f":"TBInputsM!GU97","v":1},{"$f":"TBInputsM!GV97","v":1},{"$f":"TBInputsM!GW97","v":1},{"$f":"TBInputsM!GX97","v":1},{"$f":"TBInputsM!GY97","v":1},{"$f":"TBInputsM!GZ97","v":1},{"$f":"TBInputsM!HA97","v":1},{"$f":"TBInputsM!HB97","v":1},{"$f":"TBInputsM!HC97","v":1},{"$f":"TBInputsM!HD97","v":1},{"$f":"TBInputsM!HE97","v":1},{"$f":"TBInputsM!HF97","v":1},{"$f":"TBInputsM!HG97","v":1},{"$f":"TBInputsM!HH97","v":1},{"$f":"TBInputsM!HI97","v":1},{"$f":"TBInputsM!HJ97","v":1},{"$f":"TBInputsM!HK97","v":1},{"$f":"TBInputsM!HL97","v":1},{"$f":"TBInputsM!HM97","v":1},{"$f":"TBInputsM!HN97","v":1},{"$f":"TBInputsM!HO97","v":1},{"$f":"TBInputsM!HP97","v":1},{"$f":"TBInputsM!HQ97","v":1},{"$f":"TBInputsM!HR97","v":1},{"$f":"TBInputsM!HS97","v":1},{"$f":"TBInputsM!HT97","v":1},{"$f":"TBInputsM!HU97","v":1},{"$f":"TBInputsM!HV97","v":1},{"$f":"TBInputsM!HW97","v":1},{"$f":"TBInputsM!HX97","v":1},{"$f":"TBInputsM!HY97","v":1},{"$f":"TBInputsM!HZ97","v":1},{"$f":"TBInputsM!IA97","v":1},{"$f":"TBInputsM!IB97","v":1},{"$f":"TBInputsM!IC97","v":1},{"$f":"TBInputsM!ID97","v":1},{"$f":"TBInputsM!IE97","v":1},{"$f":"TBInputsM!IF97","v":1},{"$f":"TBInputsM!IG97","v":1},{"$f":"TBInputsM!IH97","v":1},{"$f":"TBInputsM!II97","v":1},{"$f":"TBInputsM!IJ97","v":1},{"$f":"TBInputsM!IK97","v":1},{"$f":"TBInputsM!IL97","v":1},{"$f":"TBInputsM!IM97","v":1},{"$f":"TBInputsM!IN97","v":1},{"$f":"TBInputsM!IO97","v":1},{"$f":"TBInputsM!IP97","v":1},{"$f":"TBInputsM!IQ97","v":1},{"$f":"TBInputsM!IR97","v":1},{"$f":"TBInputsM!IS97","v":1},{"$f":"TBInputsM!IT97","v":1},{"$f":"TBInputsM!IU97","v":1},{"$f":"TBInputsM!IV97","v":1},{"$f":"TBInputsM!IW97","v":1},{"$f":"TBInputsM!IX97","v":1},{"$f":"TBInputsM!IY97","v":1},{"$f":"TBInputsM!IZ97","v":1},{"$f":"TBInputsM!JA97","v":1},{"$f":"TBInputsM!JB97","v":1},{"$f":"TBInputsM!JC97","v":1},{"$f":"TBInputsM!JD97","v":1},{"$f":"TBInputsM!JE97","v":1},{"$f":"TBInputsM!JF97","v":1},{"$f":"TBInputsM!JG97","v":1},{"$f":"TBInputsM!JH97","v":1},{"$f":"TBInputsM!JI97","v":1},{"$f":"TBInputsM!JJ97","v":1},{"$f":"TBInputsM!JK97","v":1},{"$f":"TBInputsM!JL97","v":1},{"$f":"TBInputsM!JM97","v":1},{"$f":"TBInputsM!JN97","v":1},{"$f":"TBInputsM!JO97","v":1},{"$f":"TBInputsM!JP97","v":1},{"$f":"TBInputsM!JQ97","v":1},{"$f":"TBInputsM!JR97","v":1},{"$f":"TBInputsM!JS97","v":1},{"$f":"TBInputsM!JT97","v":1},{"$f":"TBInputsM!JU97","v":1},{"$f":"TBInputsM!JV97","v":1},{"$f":"TBInputsM!JW97","v":1},{"$f":"TBInputsM!JX97","v":1},{"$f":"TBInputsM!JY97","v":1},{"$f":"TBInputsM!JZ97","v":1},{"$f":"TBInputsM!KA97","v":1},{"$f":"TBInputsM!KB97","v":1},{"$f":"TBInputsM!KC97","v":1},{"$f":"TBInputsM!KD97","v":1},{"$f":"TBInputsM!KE97","v":1},{"$f":"TBInputsM!KF97","v":1},{"$f":"TBInputsM!KG97","v":1},{"$f":"TBInputsM!KH97","v":1},{"$f":"TBInputsM!KI97","v":1},{"$f":"TBInputsM!KJ97","v":1},{"$f":"TBInputsM!KK97","v":1},{"$f":"TBInputsM!KL97","v":1},{"$f":"TBInputsM!KM97","v":1},{"$f":"TBInputsM!KN97","v":1},{"$f":"TBInputsM!KO97","v":1},{"$f":"TBInputsM!KP97","v":1},{"$f":"TBInputsM!KQ97","v":1},{"$f":"TBInputsM!KR97","v":1},{"$f":"TBInputsM!KS97","v":1},{"$f":"TBInputsM!KT97","v":1},{"$f":"TBInputsM!KU97","v":1},{"$f":"TBInputsM!KV97","v":1},{"$f":"TBInputsM!KW97","v":1},{"$f":"TBInputsM!KX97","v":1},{"$f":"TBInputsM!KY97","v":1},{"$f":"TBInputsM!KZ97","v":1},{"$f":"TBInputsM!LA97","v":1},{"$f":"TBInputsM!LB97","v":1},{"$f":"TBInputsM!LC97","v":1},{"$f":"TBInputsM!LD97","v":1},{"$f":"TBInputsM!LE97","v":1},{"$f":"TBInputsM!LF97","v":1},{"$f":"TBInputsM!LG97","v":1},{"$f":"TBInputsM!LH97","v":1},{"$f":"TBInputsM!LI97","v":1},{"$f":"TBInputsM!LJ97","v":1},{"$f":"TBInputsM!LK97","v":1},{"$f":"TBInputsM!LL97","v":1},{"$f":"TBInputsM!LM97","v":1},{"$f":"TBInputsM!LN97","v":1},{"$f":"TBInputsM!LO97","v":1},{"$f":"TBInputsM!LP97","v":1},{"$f":"TBInputsM!LQ97","v":1},{"$f":"TBInputsM!LR97","v":1},{"$f":"TBInputsM!LS97","v":1},{"$f":"TBInputsM!LT97","v":1},{"$f":"TBInputsM!LU97","v":1},{"$f":"TBInputsM!LV97","v":1},{"$f":"TBInputsM!LW97","v":1},{"$f":"TBInputsM!LX97","v":1},{"$f":"TBInputsM!LY97","v":1},{"$f":"TBInputsM!LZ97","v":1},{"$f":"TBInputsM!MA97","v":1},{"$f":"TBInputsM!MB97","v":1},{"$f":"TBInputsM!MC97","v":1},{"$f":"TBInputsM!MD97","v":1},{"$f":"TBInputsM!ME97","v":1},{"$f":"TBInputsM!MF97","v":1},{"$f":"TBInputsM!MG97","v":1},{"$f":"TBInputsM!MH97","v":1}]
[{"$nulls":4},"VAT",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU129:$MH129)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU129:$MH129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU127*$F$116","v":0},{"$f":"AV127*$F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH127*$F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT127*$F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF127*$F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR127*$F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"TBInputsM!E50","v":"Spare 2"},{"$nulls":41},{"$f":"TBInputsM!AU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!AV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!AW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!AX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!AY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!AZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!BZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!CZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!DZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!ED50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!ER50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!ES50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!ET50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!EZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!FZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!GZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!HZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!ID50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!II50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!IZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!JZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!KZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LE50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LH50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LI50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LJ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LK50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LL50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LM50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LN50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LO50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LP50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LQ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LR50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LS50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LT50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LU50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LV50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LW50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LX50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LY50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!LZ50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MA50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MB50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MC50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MD50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!ME50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MF50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MG50","v":{"v":1,"d":"100.0% "}},{"$f":"TBInputsM!MH50","v":{"v":1,"d":"100.0% "}}]
[{"$nulls":4},{"$f":"NTBInputs!E270","v":"Price Arbitrage"},{"$f":"NTBInputs!F270","v":"Capacity"},{"$f":"NTBInputs!G270","v":0},{"$f":"NTBInputs!H270","v":2},{"$f":"NTBInputs!I270","v":"Price Arbitrage"},{"$f":"NTBInputs!J270","v":"Nil"},{"$f":"NTBInputs!K270","v":{"v":0,"d":"0.0% "}},{"$f":"NTBInputs!L270","v":{"v":0,"d":"0.0% "}},{"$f":"MATCH(I155,$E$143:$E$148,0)","v":2},{"$f":"MATCH(J155,$E$135:$E$140,0)","v":6},{"$nulls":4},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU155:$MH155)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU155:$MH155)","v":{"v":17800,"d":"17,800"}},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(AU$7-1))*INDEX(AU$143:AU$148,$M155)*INDEX(AU$135:AU$140,$N155),($G155*(1+$K155)^(AU$7-1))*INDEX(AU$143:AU$148,$M155)*INDEX(AU$135:AU$140,$N155))","v":0},0,0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(BK$7-1))*INDEX(BK$143:BK$148,$M155)*INDEX(BK$135:BK$140,$N155),($G155*(1+$K155)^(BK$7-1))*INDEX(BK$143:BK$148,$M155)*INDEX(BK$135:BK$140,$N155))","v":0},0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(CA$7-1))*INDEX(CA$143:CA$148,$M155)*INDEX(CA$135:CA$140,$N155),($G155*(1+$K155)^(CA$7-1))*INDEX(CA$143:CA$148,$M155)*INDEX(CA$135:CA$140,$N155))","v":0},0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(CQ$7-1))*INDEX(CQ$143:CQ$148,$M155)*INDEX(CQ$135:CQ$140,$N155),($G155*(1+$K155)^(CQ$7-1))*INDEX(CQ$143:CQ$148,$M155)*INDEX(CQ$135:CQ$140,$N155))","v":{"v":4450,"d":"4,450.0"}},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(DG$7-1))*INDEX(DG$143:DG$148,$M155)*INDEX(DG$135:DG$140,$N155),($G155*(1+$K155)^(DG$7-1))*INDEX(DG$143:DG$148,$M155)*INDEX(DG$135:DG$140,$N155))","v":0},0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(DW$7-1))*INDEX(DW$143:DW$148,$M155)*INDEX(DW$135:DW$140,$N155),($G155*(1+$K155)^(DW$7-1))*INDEX(DW$143:DW$148,$M155)*INDEX(DW$135:DW$140,$N155))","v":0},0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(EM$7-1))*INDEX(EM$143:EM$148,$M155)*INDEX(EM$135:EM$140,$N155),($G155*(1+$K155)^(EM$7-1))*INDEX(EM$143:EM$148,$M155)*INDEX(EM$135:EM$140,$N155))","v":{"v":4450,"d":"4,450.0"}},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(FC$7-1))*INDEX(FC$143:FC$148,$M155)*INDEX(FC$135:FC$140,$N155),($G155*(1+$K155)^(FC$7-1))*INDEX(FC$143:FC$148,$M155)*INDEX(FC$135:FC$140,$N155))","v":0},0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(FS$7-1))*INDEX(FS$143:FS$148,$M155)*INDEX(FS$135:FS$140,$N155),($G155*(1+$K155)^(FS$7-1))*INDEX(FS$143:FS$148,$M155)*INDEX(FS$135:FS$140,$N155))","v":0},0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(GI$7-1))*INDEX(GI$143:GI$148,$M155)*INDEX(GI$135:GI$140,$N155),($G155*(1+$K155)^(GI$7-1))*INDEX(GI$143:GI$148,$M155)*INDEX(GI$135:GI$140,$N155))","v":{"v":4450,"d":"4,450.0"}},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(GY$7-1))*INDEX(GY$143:GY$148,$M155)*INDEX(GY$135:GY$140,$N155),($G155*(1+$K155)^(GY$7-1))*INDEX(GY$143:GY$148,$M155)*INDEX(GY$135:GY$140,$N155))","v":0},0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(HO$7-1))*INDEX(HO$143:HO$148,$M155)*INDEX(HO$135:HO$140,$N155),($G155*(1+$K155)^(HO$7-1))*INDEX(HO$143:HO$148,$M155)*INDEX(HO$135:HO$140,$N155))","v":0},0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(IE$7-1))*INDEX(IE$143:IE$148,$M155)*INDEX(IE$135:IE$140,$N155),($G155*(1+$K155)^(IE$7-1))*INDEX(IE$143:IE$148,$M155)*INDEX(IE$135:IE$140,$N155))","v":{"v":4450,"d":"4,450.0"}},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(IU$7-1))*INDEX(IU$143:IU$148,$M155)*INDEX(IU$135:IU$140,$N155),($G155*(1+$K155)^(IU$7-1))*INDEX(IU$143:IU$148,$M155)*INDEX(IU$135:IU$140,$N155))","v":0},0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(JK$7-1))*INDEX(JK$143:JK$148,$M155)*INDEX(JK$135:JK$140,$N155),($G155*(1+$K155)^(JK$7-1))*INDEX(JK$143:JK$148,$M155)*INDEX(JK$135:JK$140,$N155))","v":0},0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(KA$7-1))*INDEX(KA$143:KA$148,$M155)*INDEX(KA$135:KA$140,$N155),($G155*(1+$K155)^(KA$7-1))*INDEX(KA$143:KA$148,$M155)*INDEX(KA$135:KA$140,$N155))","v":{"v":4450,"d":"4,450.0"}},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(KQ$7-1))*INDEX(KQ$143:KQ$148,$M155)*INDEX(KQ$135:KQ$140,$N155),($G155*(1+$K155)^(KQ$7-1))*INDEX(KQ$143:KQ$148,$M155)*INDEX(KQ$135:KQ$140,$N155))","v":0},0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(LG$7-1))*INDEX(LG$143:LG$148,$M155)*INDEX(LG$135:LG$140,$N155),($G155*(1+$K155)^(LG$7-1))*INDEX(LG$143:LG$148,$M155)*INDEX(LG$135:LG$140,$N155))","v":0},0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"},{"$f":"IF($F155=\"Capacity\",$F$152*($H155*(1+$K155)^(LW$7-1))*INDEX(LW$143:LW$148,$M155)*INDEX(LW$135:LW$140,$N155),($G155*(1+$K155)^(LW$7-1))*INDEX(LW$143:LW$148,$M155)*INDEX(LW$135:LW$140,$N155))","v":{"v":4450,"d":"4,450.0"}},{"v":4450,"d":"4,450.0"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450.0"},{"v":4450,"d":"4,450.0"}]
[{"$nulls":4},{"$f":"E157&\" Incl VAT\"","v":"Other Revenue 2 Incl VAT"},{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU167:$MH167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!E276","v":"Price Arbitrage Debtors"},null,null,{"$f":"NTBInputs!F276","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!G276","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!H276","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!I276","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!J276","v":{"v":1,"d":"100.00%"}},{"$f":"NTBInputs!K276","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":4},{"$f":"E155","v":"Price Arbitrage"},{"$nulls":13},0,{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"AU165","v":0},0,0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,{"$f":"DG165","v":0},0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,{"$f":"FS165","v":0},0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"$f":"IE165","v":{"v":4450,"d":"4,450"}},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,{"$f":"KQ165","v":0},0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"}]
[{"$nulls":4},"Other Revenue 1 Received",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUMPRODUCT(OFFSET($M$177,,,,-MIN(6,AU$15)),OFFSET(AU192,,,,-MIN(6,AU$15)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMPRODUCT(OFFSET($M$177,,,,-MIN(6,DG$15)),OFFSET(DG192,,,,-MIN(6,DG$15)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMPRODUCT(OFFSET($M$177,,,,-MIN(6,FS$15)),OFFSET(FS192,,,,-MIN(6,FS$15)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMPRODUCT(OFFSET($M$177,,,,-MIN(6,IE$15)),OFFSET(IE192,,,,-MIN(6,IE$15)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMPRODUCT(OFFSET($M$177,,,,-MIN(6,KQ$15)),OFFSET(KQ192,,,,-MIN(6,KQ$15)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"B209&\" Manual Adjustment\"","v":"Other Debtors Manual Adjustment"},{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU218:$MH218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"TBInputsM!AU170","v":0},{"$f":"TBInputsM!AV170","v":0},{"$f":"TBInputsM!AW170","v":0},{"$f":"TBInputsM!AX170","v":0},{"$f":"TBInputsM!AY170","v":0},{"$f":"TBInputsM!AZ170","v":0},{"$f":"TBInputsM!BA170","v":0},{"$f":"TBInputsM!BB170","v":0},{"$f":"TBInputsM!BC170","v":0},{"$f":"TBInputsM!BD170","v":0},{"$f":"TBInputsM!BE170","v":0},{"$f":"TBInputsM!BF170","v":0},{"$f":"TBInputsM!BG170","v":0},{"$f":"TBInputsM!BH170","v":0},{"$f":"TBInputsM!BI170","v":0},{"$f":"TBInputsM!BJ170","v":0},{"$f":"TBInputsM!BK170","v":0},{"$f":"TBInputsM!BL170","v":0},{"$f":"TBInputsM!BM170","v":0},{"$f":"TBInputsM!BN170","v":0},{"$f":"TBInputsM!BO170","v":0},{"$f":"TBInputsM!BP170","v":0},{"$f":"TBInputsM!BQ170","v":0},{"$f":"TBInputsM!BR170","v":0},{"$f":"TBInputsM!BS170","v":0},{"$f":"TBInputsM!BT170","v":0},{"$f":"TBInputsM!BU170","v":0},{"$f":"TBInputsM!BV170","v":0},{"$f":"TBInputsM!BW170","v":0},{"$f":"TBInputsM!BX170","v":0},{"$f":"TBInputsM!BY170","v":0},{"$f":"TBInputsM!BZ170","v":0},{"$f":"TBInputsM!CA170","v":0},{"$f":"TBInputsM!CB170","v":0},{"$f":"TBInputsM!CC170","v":0},{"$f":"TBInputsM!CD170","v":0},{"$f":"TBInputsM!CE170","v":0},{"$f":"TBInputsM!CF170","v":0},{"$f":"TBInputsM!CG170","v":0},{"$f":"TBInputsM!CH170","v":0},{"$f":"TBInputsM!CI170","v":0},{"$f":"TBInputsM!CJ170","v":0},{"$f":"TBInputsM!CK170","v":0},{"$f":"TBInputsM!CL170","v":0},{"$f":"TBInputsM!CM170","v":0},{"$f":"TBInputsM!CN170","v":0},{"$f":"TBInputsM!CO170","v":0},{"$f":"TBInputsM!CP170","v":0},{"$f":"TBInputsM!CQ170","v":0},{"$f":"TBInputsM!CR170","v":0},{"$f":"TBInputsM!CS170","v":0},{"$f":"TBInputsM!CT170","v":0},{"$f":"TBInputsM!CU170","v":0},{"$f":"TBInputsM!CV170","v":0},{"$f":"TBInputsM!CW170","v":0},{"$f":"TBInputsM!CX170","v":0},{"$f":"TBInputsM!CY170","v":0},{"$f":"TBInputsM!CZ170","v":0},{"$f":"TBInputsM!DA170","v":0},{"$f":"TBInputsM!DB170","v":0},{"$f":"TBInputsM!DC170","v":0},{"$f":"TBInputsM!DD170","v":0},{"$f":"TBInputsM!DE170","v":0},{"$f":"TBInputsM!DF170","v":0},{"$f":"TBInputsM!DG170","v":0},{"$f":"TBInputsM!DH170","v":0},{"$f":"TBInputsM!DI170","v":0},{"$f":"TBInputsM!DJ170","v":0},{"$f":"TBInputsM!DK170","v":0},{"$f":"TBInputsM!DL170","v":0},{"$f":"TBInputsM!DM170","v":0},{"$f":"TBInputsM!DN170","v":0},{"$f":"TBInputsM!DO170","v":0},{"$f":"TBInputsM!DP170","v":0},{"$f":"TBInputsM!DQ170","v":0},{"$f":"TBInputsM!DR170","v":0},{"$f":"TBInputsM!DS170","v":0},{"$f":"TBInputsM!DT170","v":0},{"$f":"TBInputsM!DU170","v":0},{"$f":"TBInputsM!DV170","v":0},{"$f":"TBInputsM!DW170","v":0},{"$f":"TBInputsM!DX170","v":0},{"$f":"TBInputsM!DY170","v":0},{"$f":"TBInputsM!DZ170","v":0},{"$f":"TBInputsM!EA170","v":0},{"$f":"TBInputsM!EB170","v":0},{"$f":"TBInputsM!EC170","v":0},{"$f":"TBInputsM!ED170","v":0},{"$f":"TBInputsM!EE170","v":0},{"$f":"TBInputsM!EF170","v":0},{"$f":"TBInputsM!EG170","v":0},{"$f":"TBInputsM!EH170","v":0},{"$f":"TBInputsM!EI170","v":0},{"$f":"TBInputsM!EJ170","v":0},{"$f":"TBInputsM!EK170","v":0},{"$f":"TBInputsM!EL170","v":0},{"$f":"TBInputsM!EM170","v":0},{"$f":"TBInputsM!EN170","v":0},{"$f":"TBInputsM!EO170","v":0},{"$f":"TBInputsM!EP170","v":0},{"$f":"TBInputsM!EQ170","v":0},{"$f":"TBInputsM!ER170","v":0},{"$f":"TBInputsM!ES170","v":0},{"$f":"TBInputsM!ET170","v":0},{"$f":"TBInputsM!EU170","v":0},{"$f":"TBInputsM!EV170","v":0},{"$f":"TBInputsM!EW170","v":0},{"$f":"TBInputsM!EX170","v":0},{"$f":"TBInputsM!EY170","v":0},{"$f":"TBInputsM!EZ170","v":0},{"$f":"TBInputsM!FA170","v":0},{"$f":"TBInputsM!FB170","v":0},{"$f":"TBInputsM!FC170","v":0},{"$f":"TBInputsM!FD170","v":0},{"$f":"TBInputsM!FE170","v":0},{"$f":"TBInputsM!FF170","v":0},{"$f":"TBInputsM!FG170","v":0},{"$f":"TBInputsM!FH170","v":0},{"$f":"TBInputsM!FI170","v":0},{"$f":"TBInputsM!FJ170","v":0},{"$f":"TBInputsM!FK170","v":0},{"$f":"TBInputsM!FL170","v":0},{"$f":"TBInputsM!FM170","v":0},{"$f":"TBInputsM!FN170","v":0},{"$f":"TBInputsM!FO170","v":0},{"$f":"TBInputsM!FP170","v":0},{"$f":"TBInputsM!FQ170","v":0},{"$f":"TBInputsM!FR170","v":0},{"$f":"TBInputsM!FS170","v":0},{"$f":"TBInputsM!FT170","v":0},{"$f":"TBInputsM!FU170","v":0},{"$f":"TBInputsM!FV170","v":0},{"$f":"TBInputsM!FW170","v":0},{"$f":"TBInputsM!FX170","v":0},{"$f":"TBInputsM!FY170","v":0},{"$f":"TBInputsM!FZ170","v":0},{"$f":"TBInputsM!GA170","v":0},{"$f":"TBInputsM!GB170","v":0},{"$f":"TBInputsM!GC170","v":0},{"$f":"TBInputsM!GD170","v":0},{"$f":"TBInputsM!GE170","v":0},{"$f":"TBInputsM!GF170","v":0},{"$f":"TBInputsM!GG170","v":0},{"$f":"TBInputsM!GH170","v":0},{"$f":"TBInputsM!GI170","v":0},{"$f":"TBInputsM!GJ170","v":0},{"$f":"TBInputsM!GK170","v":0},{"$f":"TBInputsM!GL170","v":0},{"$f":"TBInputsM!GM170","v":0},{"$f":"TBInputsM!GN170","v":0},{"$f":"TBInputsM!GO170","v":0},{"$f":"TBInputsM!GP170","v":0},{"$f":"TBInputsM!GQ170","v":0},{"$f":"TBInputsM!GR170","v":0},{"$f":"TBInputsM!GS170","v":0},{"$f":"TBInputsM!GT170","v":0},{"$f":"TBInputsM!GU170","v":0},{"$f":"TBInputsM!GV170","v":0},{"$f":"TBInputsM!GW170","v":0},{"$f":"TBInputsM!GX170","v":0},{"$f":"TBInputsM!GY170","v":0},{"$f":"TBInputsM!GZ170","v":0},{"$f":"TBInputsM!HA170","v":0},{"$f":"TBInputsM!HB170","v":0},{"$f":"TBInputsM!HC170","v":0},{"$f":"TBInputsM!HD170","v":0},{"$f":"TBInputsM!HE170","v":0},{"$f":"TBInputsM!HF170","v":0},{"$f":"TBInputsM!HG170","v":0},{"$f":"TBInputsM!HH170","v":0},{"$f":"TBInputsM!HI170","v":0},{"$f":"TBInputsM!HJ170","v":0},{"$f":"TBInputsM!HK170","v":0},{"$f":"TBInputsM!HL170","v":0},{"$f":"TBInputsM!HM170","v":0},{"$f":"TBInputsM!HN170","v":0},{"$f":"TBInputsM!HO170","v":0},{"$f":"TBInputsM!HP170","v":0},{"$f":"TBInputsM!HQ170","v":0},{"$f":"TBInputsM!HR170","v":0},{"$f":"TBInputsM!HS170","v":0},{"$f":"TBInputsM!HT170","v":0},{"$f":"TBInputsM!HU170","v":0},{"$f":"TBInputsM!HV170","v":0},{"$f":"TBInputsM!HW170","v":0},{"$f":"TBInputsM!HX170","v":0},{"$f":"TBInputsM!HY170","v":0},{"$f":"TBInputsM!HZ170","v":0},{"$f":"TBInputsM!IA170","v":0},{"$f":"TBInputsM!IB170","v":0},{"$f":"TBInputsM!IC170","v":0},{"$f":"TBInputsM!ID170","v":0},{"$f":"TBInputsM!IE170","v":0},{"$f":"TBInputsM!IF170","v":0},{"$f":"TBInputsM!IG170","v":0},{"$f":"TBInputsM!IH170","v":0},{"$f":"TBInputsM!II170","v":0},{"$f":"TBInputsM!IJ170","v":0},{"$f":"TBInputsM!IK170","v":0},{"$f":"TBInputsM!IL170","v":0},{"$f":"TBInputsM!IM170","v":0},{"$f":"TBInputsM!IN170","v":0},{"$f":"TBInputsM!IO170","v":0},{"$f":"TBInputsM!IP170","v":0},{"$f":"TBInputsM!IQ170","v":0},{"$f":"TBInputsM!IR170","v":0},{"$f":"TBInputsM!IS170","v":0},{"$f":"TBInputsM!IT170","v":0},{"$f":"TBInputsM!IU170","v":0},{"$f":"TBInputsM!IV170","v":0},{"$f":"TBInputsM!IW170","v":0},{"$f":"TBInputsM!IX170","v":0},{"$f":"TBInputsM!IY170","v":0},{"$f":"TBInputsM!IZ170","v":0},{"$f":"TBInputsM!JA170","v":0},{"$f":"TBInputsM!JB170","v":0},{"$f":"TBInputsM!JC170","v":0},{"$f":"TBInputsM!JD170","v":0},{"$f":"TBInputsM!JE170","v":0},{"$f":"TBInputsM!JF170","v":0},{"$f":"TBInputsM!JG170","v":0},{"$f":"TBInputsM!JH170","v":0},{"$f":"TBInputsM!JI170","v":0},{"$f":"TBInputsM!JJ170","v":0},{"$f":"TBInputsM!JK170","v":0},{"$f":"TBInputsM!JL170","v":0},{"$f":"TBInputsM!JM170","v":0},{"$f":"TBInputsM!JN170","v":0},{"$f":"TBInputsM!JO170","v":0},{"$f":"TBInputsM!JP170","v":0},{"$f":"TBInputsM!JQ170","v":0},{"$f":"TBInputsM!JR170","v":0},{"$f":"TBInputsM!JS170","v":0},{"$f":"TBInputsM!JT170","v":0},{"$f":"TBInputsM!JU170","v":0},{"$f":"TBInputsM!JV170","v":0},{"$f":"TBInputsM!JW170","v":0},{"$f":"TBInputsM!JX170","v":0},{"$f":"TBInputsM!JY170","v":0},{"$f":"TBInputsM!JZ170","v":0},{"$f":"TBInputsM!KA170","v":0},{"$f":"TBInputsM!KB170","v":0},{"$f":"TBInputsM!KC170","v":0},{"$f":"TBInputsM!KD170","v":0},{"$f":"TBInputsM!KE170","v":0},{"$f":"TBInputsM!KF170","v":0},{"$f":"TBInputsM!KG170","v":0},{"$f":"TBInputsM!KH170","v":0},{"$f":"TBInputsM!KI170","v":0},{"$f":"TBInputsM!KJ170","v":0},{"$f":"TBInputsM!KK170","v":0},{"$f":"TBInputsM!KL170","v":0},{"$f":"TBInputsM!KM170","v":0},{"$f":"TBInputsM!KN170","v":0},{"$f":"TBInputsM!KO170","v":0},{"$f":"TBInputsM!KP170","v":0},{"$f":"TBInputsM!KQ170","v":0},{"$f":"TBInputsM!KR170","v":0},{"$f":"TBInputsM!KS170","v":0},{"$f":"TBInputsM!KT170","v":0},{"$f":"TBInputsM!KU170","v":0},{"$f":"TBInputsM!KV170","v":0},{"$f":"TBInputsM!KW170","v":0},{"$f":"TBInputsM!KX170","v":0},{"$f":"TBInputsM!KY170","v":0},{"$f":"TBInputsM!KZ170","v":0},{"$f":"TBInputsM!LA170","v":0},{"$f":"TBInputsM!LB170","v":0},{"$f":"TBInputsM!LC170","v":0},{"$f":"TBInputsM!LD170","v":0},{"$f":"TBInputsM!LE170","v":0},{"$f":"TBInputsM!LF170","v":0},{"$f":"TBInputsM!LG170","v":0},{"$f":"TBInputsM!LH170","v":0},{"$f":"TBInputsM!LI170","v":0},{"$f":"TBInputsM!LJ170","v":0},{"$f":"TBInputsM!LK170","v":0},{"$f":"TBInputsM!LL170","v":0},{"$f":"TBInputsM!LM170","v":0},{"$f":"TBInputsM!LN170","v":0},{"$f":"TBInputsM!LO170","v":0},{"$f":"TBInputsM!LP170","v":0},{"$f":"TBInputsM!LQ170","v":0},{"$f":"TBInputsM!LR170","v":0},{"$f":"TBInputsM!LS170","v":0},{"$f":"TBInputsM!LT170","v":0},{"$f":"TBInputsM!LU170","v":0},{"$f":"TBInputsM!LV170","v":0},{"$f":"TBInputsM!LW170","v":0},{"$f":"TBInputsM!LX170","v":0},{"$f":"TBInputsM!LY170","v":0},{"$f":"TBInputsM!LZ170","v":0},{"$f":"TBInputsM!MA170","v":0},{"$f":"TBInputsM!MB170","v":0},{"$f":"TBInputsM!MC170","v":0},{"$f":"TBInputsM!MD170","v":0},{"$f":"TBInputsM!ME170","v":0},{"$f":"TBInputsM!MF170","v":0},{"$f":"TBInputsM!MG170","v":0},{"$f":"TBInputsM!MH170","v":0}]
[{"$nulls":4},"Spare 1",{"$nulls":41},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"$f":"DF138","v":{"v":1,"d":"100.0% "}},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"$f":"FR138","v":{"v":1,"d":"100.0% "}},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"$f":"ID138","v":{"v":1,"d":"100.0% "}},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"$f":"KP138","v":{"v":1,"d":"100.0% "}},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "}]
[{"$nulls":4},"Seasonality"]
[{"$nulls":4},{"$f":"E152","v":"Capacity KWH"},{"$f":"F152","v":8900}]
[{"$nulls":4},{"$f":"NTBInputs!E297","v":"Spare 5"},{"$f":"NTBInputs!F297","v":"Annual Amount"},{"$f":"NTBInputs!G297","v":"2018-01-01"},{"$f":"NTBInputs!H297","v":"2042-12-31"},{"$f":"NTBInputs!I297","v":0},{"$f":"NTBInputs!J297","v":0},{"$f":"NTBInputs!K297","v":"Nil"},{"$f":"NTBInputs!L297","v":"Flat"},{"$f":"NTBInputs!M297","v":{"v":0,"d":"0.0% "}},{"$f":"NTBInputs!N297","v":"Arrears"},null,{"$f":"NTBInputs!O297","v":{"v":0,"d":"0.0% "}},{"$nulls":30},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(IP$5>=$G267,IP$6<=$H267),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(LJ$5>=$G267,LJ$6<=$H267),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},"SG&A",{"$nulls":41},{"$f":"(1+$P262)^(AU$7-1)","v":{"v":1,"d":"100% "}},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "},{"v":1,"d":"100% "}]
[{"$nulls":4},"All insurance",null,null,1,{"$nulls":38},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0,"d":"0.0% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"INDEX(DV$243:DV$248,$H288)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"$f":"INDEX(IT$243:IT$248,$H288)","v":{"v":0.08333333333333333,"d":"8.3% "}},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "},{"v":0.08333333333333333,"d":"8.3% "}]
[{"$nulls":4},"SG&A",null,null,6,{"$nulls":38},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"v":1,"d":"100.0% "},{"$f":"INDEX(MF$235:MF$240,$H304)","v":{"v":1,"d":"100.0% "}},{"$f":"INDEX(MG$235:MG$240,$H304)","v":{"v":1,"d":"100.0% "}},{"$f":"INDEX(MH$235:MH$240,$H304)","v":{"v":1,"d":"100.0% "}}]
[{"$nulls":4},{"$f":"E286","v":"Rent&Rates"},{"$f":"F258","v":"Capacity"},null,null,0,2,{"$nulls":36},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"}]
[{"$nulls":4},"Energy Losses",{"$nulls":41},0,0,0,0,0,0,0,0,{"$f":"BC315*BC301*BC287*BC273*BC259","v":{"v":-20025,"d":"(20,025)"}},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"},{"v":-20025,"d":"(20,025)"}]
[{"$nulls":4},{"$f":"E324","v":"Spare 6"},{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GE324*GE310*GE296*GE282*GE268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Spare 4",{"$nulls":41},{"$f":"TBInputsM!AU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!AV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!AW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!AX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!AY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!AZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!BZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!CZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!DZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!ED114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!ER114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!ES114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!ET114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!EZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!FZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!GZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!HZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!ID114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!II114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!IZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!JZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!KZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LE114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LH114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LI114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LJ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LK114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LL114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LM114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LN114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LO114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LP114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LQ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LR114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LS114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LT114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LU114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LV114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LW114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LX114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LY114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!LZ114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MA114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MB114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MC114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MD114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!ME114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MF114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MG114","v":{"v":1,"d":"100%"}},{"$f":"TBInputsM!MH114","v":{"v":1,"d":"100%"}}]
[{"$nulls":4},{"$f":"E341","v":"O&M"},{"$nulls":41},{"$f":"AU341*AU327","v":0},{"$f":"AV341*AV327","v":0},0,0,0,0,0,0,{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"DH341*DH327","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"FT341*FT327","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"IF341*IF327","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"KR341*KR327","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"}]
[{"$nulls":4},{"$f":"E351","v":"Spare 5"},{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Spare 4",null,null,{"v":0,"d":"0.0% "},{"$nulls":38},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SG&A",{"$nulls":41},0,0,0,0,0,0,0,0,{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"$f":"LZ360+LZ375","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"}]
[{"$nulls":4},{"$f":"NTBInputs!E302","v":"O&M"},{"$nulls":41},{"$f":"NTBInputs!H302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!I302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!J302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!K302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!L302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!M302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!N302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!O302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!P302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!Q302","v":{"v":0,"d":"0.00%"}},{"$f":"NTBInputs!R302","v":{"v":1,"d":"100.00%"}},{"$f":"NTBInputs!S302","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":4},{"$f":"E400","v":"O&M"},null,null,{"$f":"N257","v":"Arrears"},{"$nulls":10},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU417:$MH417)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU417:$MH417)","v":{"v":-21805,"d":"(21,805)"}},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$nulls":3},{"$f":"IF($H417=\"Arrears\",AU384,0)","v":0},{"$f":"IF($H417=\"Arrears\",AV384,0)","v":0},0,0,0,0,0,0,{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"IF($H417=\"Arrears\",DH384,0)","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"IF($H417=\"Arrears\",FT384,0)","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"IF($H417=\"Arrears\",IF384,0)","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"$f":"IF($H417=\"Arrears\",KR384,0)","v":{"v":-3115,"d":"(3,115)"}},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"},{"v":-3115,"d":"(3,115)"}]
[{"$nulls":4},"FFR Revenue Share",null,null,"Arrears",{"$nulls":10},0,{"v":-315463.33430769225,"d":"(315,463)"},{"v":-450661.90615384607,"d":"(450,662)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"$f":"IF($H423=\"Arrears\",BE390,0)","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},{"v":-45066.19061538461,"d":"(45,066)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H423=\"Arrears\",ID390,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E412","v":"Opening Balance Unwind"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(AU15-1>MAX($H$411:$M$411),0,-$H$414*INDEX($H$412:$M$412,,MATCH(AU15-1,$H$411:$M$411,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DG15-1>MAX($H$411:$M$411),0,-$H$414*INDEX($H$412:$M$412,,MATCH(DG15-1,$H$411:$M$411,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FS15-1>MAX($H$411:$M$411),0,-$H$414*INDEX($H$412:$M$412,,MATCH(FS15-1,$H$411:$M$411,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IE15-1>MAX($H$411:$M$411),0,-$H$414*INDEX($H$412:$M$412,,MATCH(IE15-1,$H$411:$M$411,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KQ15-1>MAX($H$411:$M$411),0,-$H$414*INDEX($H$412:$M$412,,MATCH(KQ15-1,$H$411:$M$411,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"B444&\" b/f\"","v":"Other Creditors b/f"},{"$nulls":13},{"$f":"SUMIF($AU$5:$MH$5,S$5,$AU451:$MH451)","v":0},{"$f":"SUMIF($AU$5:$MH$5,T$5,$AU451:$MH451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AT454","v":0},{"$f":"AU454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"NTBInputs!D628","v":"Prepayments"}]
[]
[{"$nulls":4},"Warranty Costs",null,null,"2018-09-01",{"$nulls":3},12,{"$nulls":34},{"$f":"IF(AU$5=EDATE($H491,$L491*SUM($AT491:AT491)),1,0)","v":0},{"$f":"IF(AV$5=EDATE($H491,$L491*SUM($AT491:AU491)),1,0)","v":0},{"$f":"IF(AW$5=EDATE($H491,$L491*SUM($AT491:AV491)),1,0)","v":0},{"$f":"IF(AX$5=EDATE($H491,$L491*SUM($AT491:AW491)),1,0)","v":0},{"$f":"IF(AY$5=EDATE($H491,$L491*SUM($AT491:AX491)),1,0)","v":0},{"$f":"IF(AZ$5=EDATE($H491,$L491*SUM($AT491:AY491)),1,0)","v":0},{"$f":"IF(BA$5=EDATE($H491,$L491*SUM($AT491:AZ491)),1,0)","v":0},{"$f":"IF(BB$5=EDATE($H491,$L491*SUM($AT491:BA491)),1,0)","v":0},{"$f":"IF(BC$5=EDATE($H491,$L491*SUM($AT491:BB491)),1,0)","v":1},{"$f":"IF(BD$5=EDATE($H491,$L491*SUM($AT491:BC491)),1,0)","v":0},{"$f":"IF(BE$5=EDATE($H491,$L491*SUM($AT491:BD491)),1,0)","v":0},{"$f":"IF(BF$5=EDATE($H491,$L491*SUM($AT491:BE491)),1,0)","v":0},{"$f":"IF(BG$5=EDATE($H491,$L491*SUM($AT491:BF491)),1,0)","v":0},{"$f":"IF(BH$5=EDATE($H491,$L491*SUM($AT491:BG491)),1,0)","v":0},{"$f":"IF(BI$5=EDATE($H491,$L491*SUM($AT491:BH491)),1,0)","v":0},{"$f":"IF(BJ$5=EDATE($H491,$L491*SUM($AT491:BI491)),1,0)","v":0},{"$f":"IF(BK$5=EDATE($H491,$L491*SUM($AT491:BJ491)),1,0)","v":0},{"$f":"IF(BL$5=EDATE($H491,$L491*SUM($AT491:BK491)),1,0)","v":0},{"$f":"IF(BM$5=EDATE($H491,$L491*SUM($AT491:BL491)),1,0)","v":0},{"$f":"IF(BN$5=EDATE($H491,$L491*SUM($AT491:BM491)),1,0)","v":0},{"$f":"IF(BO$5=EDATE($H491,$L491*SUM($AT491:BN491)),1,0)","v":1},{"$f":"IF(BP$5=EDATE($H491,$L491*SUM($AT491:BO491)),1,0)","v":0},{"$f":"IF(BQ$5=EDATE($H491,$L491*SUM($AT491:BP491)),1,0)","v":0},{"$f":"IF(BR$5=EDATE($H491,$L491*SUM($AT491:BQ491)),1,0)","v":0},{"$f":"IF(BS$5=EDATE($H491,$L491*SUM($AT491:BR491)),1,0)","v":0},{"$f":"IF(BT$5=EDATE($H491,$L491*SUM($AT491:BS491)),1,0)","v":0},{"$f":"IF(BU$5=EDATE($H491,$L491*SUM($AT491:BT491)),1,0)","v":0},{"$f":"IF(BV$5=EDATE($H491,$L491*SUM($AT491:BU491)),1,0)","v":0},{"$f":"IF(BW$5=EDATE($H491,$L491*SUM($AT491:BV491)),1,0)","v":0},{"$f":"IF(BX$5=EDATE($H491,$L491*SUM($AT491:BW491)),1,0)","v":0},{"$f":"IF(BY$5=EDATE($H491,$L491*SUM($AT491:BX491)),1,0)","v":0},{"$f":"IF(BZ$5=EDATE($H491,$L491*SUM($AT491:BY491)),1,0)","v":0},{"$f":"IF(CA$5=EDATE($H491,$L491*SUM($AT491:BZ491)),1,0)","v":1},{"$f":"IF(CB$5=EDATE($H491,$L491*SUM($AT491:CA491)),1,0)","v":0},{"$f":"IF(CC$5=EDATE($H491,$L491*SUM($AT491:CB491)),1,0)","v":0},{"$f":"IF(CD$5=EDATE($H491,$L491*SUM($AT491:CC491)),1,0)","v":0},{"$f":"IF(CE$5=EDATE($H491,$L491*SUM($AT491:CD491)),1,0)","v":0},{"$f":"IF(CF$5=EDATE($H491,$L491*SUM($AT491:CE491)),1,0)","v":0},{"$f":"IF(CG$5=EDATE($H491,$L491*SUM($AT491:CF491)),1,0)","v":0},{"$f":"IF(CH$5=EDATE($H491,$L491*SUM($AT491:CG491)),1,0)","v":0},{"$f":"IF(CI$5=EDATE($H491,$L491*SUM($AT491:CH491)),1,0)","v":0},{"$f":"IF(CJ$5=EDATE($H491,$L491*SUM($AT491:CI491)),1,0)","v":0},{"$f":"IF(CK$5=EDATE($H491,$L491*SUM($AT491:CJ491)),1,0)","v":0},{"$f":"IF(CL$5=EDATE($H491,$L491*SUM($AT491:CK491)),1,0)","v":0},{"$f":"IF(CM$5=EDATE($H491,$L491*SUM($AT491:CL491)),1,0)","v":1},{"$f":"IF(CN$5=EDATE($H491,$L491*SUM($AT491:CM491)),1,0)","v":0},{"$f":"IF(CO$5=EDATE($H491,$L491*SUM($AT491:CN491)),1,0)","v":0},{"$f":"IF(CP$5=EDATE($H491,$L491*SUM($AT491:CO491)),1,0)","v":0},{"$f":"IF(CQ$5=EDATE($H491,$L491*SUM($AT491:CP491)),1,0)","v":0},{"$f":"IF(CR$5=EDATE($H491,$L491*SUM($AT491:CQ491)),1,0)","v":0},{"$f":"IF(CS$5=EDATE($H491,$L491*SUM($AT491:CR491)),1,0)","v":0},{"$f":"IF(CT$5=EDATE($H491,$L491*SUM($AT491:CS491)),1,0)","v":0},{"$f":"IF(CU$5=EDATE($H491,$L491*SUM($AT491:CT491)),1,0)","v":0},{"$f":"IF(CV$5=EDATE($H491,$L491*SUM($AT491:CU491)),1,0)","v":0},{"$f":"IF(CW$5=EDATE($H491,$L491*SUM($AT491:CV491)),1,0)","v":0},{"$f":"IF(CX$5=EDATE($H491,$L491*SUM($AT491:CW491)),1,0)","v":0},{"$f":"IF(CY$5=EDATE($H491,$L491*SUM($AT491:CX491)),1,0)","v":1},{"$f":"IF(CZ$5=EDATE($H491,$L491*SUM($AT491:CY491)),1,0)","v":0},{"$f":"IF(DA$5=EDATE($H491,$L491*SUM($AT491:CZ491)),1,0)","v":0},{"$f":"IF(DB$5=EDATE($H491,$L491*SUM($AT491:DA491)),1,0)","v":0},{"$f":"IF(DC$5=EDATE($H491,$L491*SUM($AT491:DB491)),1,0)","v":0},{"$f":"IF(DD$5=EDATE($H491,$L491*SUM($AT491:DC491)),1,0)","v":0},{"$f":"IF(DE$5=EDATE($H491,$L491*SUM($AT491:DD491)),1,0)","v":0},{"$f":"IF(DF$5=EDATE($H491,$L491*SUM($AT491:DE491)),1,0)","v":0},{"$f":"IF(DG$5=EDATE($H491,$L491*SUM($AT491:DF491)),1,0)","v":0},{"$f":"IF(DH$5=EDATE($H491,$L491*SUM($AT491:DG491)),1,0)","v":0},{"$f":"IF(DI$5=EDATE($H491,$L491*SUM($AT491:DH491)),1,0)","v":0},{"$f":"IF(DJ$5=EDATE($H491,$L491*SUM($AT491:DI491)),1,0)","v":0},{"$f":"IF(DK$5=EDATE($H491,$L491*SUM($AT491:DJ491)),1,0)","v":1},{"$f":"IF(DL$5=EDATE($H491,$L491*SUM($AT491:DK491)),1,0)","v":0},{"$f":"IF(DM$5=EDATE($H491,$L491*SUM($AT491:DL491)),1,0)","v":0},{"$f":"IF(DN$5=EDATE($H491,$L491*SUM($AT491:DM491)),1,0)","v":0},{"$f":"IF(DO$5=EDATE($H491,$L491*SUM($AT491:DN491)),1,0)","v":0},{"$f":"IF(DP$5=EDATE($H491,$L491*SUM($AT491:DO491)),1,0)","v":0},{"$f":"IF(DQ$5=EDATE($H491,$L491*SUM($AT491:DP491)),1,0)","v":0},{"$f":"IF(DR$5=EDATE($H491,$L491*SUM($AT491:DQ491)),1,0)","v":0},{"$f":"IF(DS$5=EDATE($H491,$L491*SUM($AT491:DR491)),1,0)","v":0},{"$f":"IF(DT$5=EDATE($H491,$L491*SUM($AT491:DS491)),1,0)","v":0},{"$f":"IF(DU$5=EDATE($H491,$L491*SUM($AT491:DT491)),1,0)","v":0},{"$f":"IF(DV$5=EDATE($H491,$L491*SUM($AT491:DU491)),1,0)","v":0},{"$f":"IF(DW$5=EDATE($H491,$L491*SUM($AT491:DV491)),1,0)","v":1},{"$f":"IF(DX$5=EDATE($H491,$L491*SUM($AT491:DW491)),1,0)","v":0},{"$f":"IF(DY$5=EDATE($H491,$L491*SUM($AT491:DX491)),1,0)","v":0},{"$f":"IF(DZ$5=EDATE($H491,$L491*SUM($AT491:DY491)),1,0)","v":0},{"$f":"IF(EA$5=EDATE($H491,$L491*SUM($AT491:DZ491)),1,0)","v":0},{"$f":"IF(EB$5=EDATE($H491,$L491*SUM($AT491:EA491)),1,0)","v":0},{"$f":"IF(EC$5=EDATE($H491,$L491*SUM($AT491:EB491)),1,0)","v":0},{"$f":"IF(ED$5=EDATE($H491,$L491*SUM($AT491:EC491)),1,0)","v":0},{"$f":"IF(EE$5=EDATE($H491,$L491*SUM($AT491:ED491)),1,0)","v":0},{"$f":"IF(EF$5=EDATE($H491,$L491*SUM($AT491:EE491)),1,0)","v":0},{"$f":"IF(EG$5=EDATE($H491,$L491*SUM($AT491:EF491)),1,0)","v":0},{"$f":"IF(EH$5=EDATE($H491,$L491*SUM($AT491:EG491)),1,0)","v":0},{"$f":"IF(EI$5=EDATE($H491,$L491*SUM($AT491:EH491)),1,0)","v":1},{"$f":"IF(EJ$5=EDATE($H491,$L491*SUM($AT491:EI491)),1,0)","v":0},{"$f":"IF(EK$5=EDATE($H491,$L491*SUM($AT491:EJ491)),1,0)","v":0},{"$f":"IF(EL$5=EDATE($H491,$L491*SUM($AT491:EK491)),1,0)","v":0},{"$f":"IF(EM$5=EDATE($H491,$L491*SUM($AT491:EL491)),1,0)","v":0},{"$f":"IF(EN$5=EDATE($H491,$L491*SUM($AT491:EM491)),1,0)","v":0},{"$f":"IF(EO$5=EDATE($H491,$L491*SUM($AT491:EN491)),1,0)","v":0},{"$f":"IF(EP$5=EDATE($H491,$L491*SUM($AT491:EO491)),1,0)","v":0},{"$f":"IF(EQ$5=EDATE($H491,$L491*SUM($AT491:EP491)),1,0)","v":0},{"$f":"IF(ER$5=EDATE($H491,$L491*SUM($AT491:EQ491)),1,0)","v":0},{"$f":"IF(ES$5=EDATE($H491,$L491*SUM($AT491:ER491)),1,0)","v":0},{"$f":"IF(ET$5=EDATE($H491,$L491*SUM($AT491:ES491)),1,0)","v":0},{"$f":"IF(EU$5=EDATE($H491,$L491*SUM($AT491:ET491)),1,0)","v":1},{"$f":"IF(EV$5=EDATE($H491,$L491*SUM($AT491:EU491)),1,0)","v":0},{"$f":"IF(EW$5=EDATE($H491,$L491*SUM($AT491:EV491)),1,0)","v":0},{"$f":"IF(EX$5=EDATE($H491,$L491*SUM($AT491:EW491)),1,0)","v":0},{"$f":"IF(EY$5=EDATE($H491,$L491*SUM($AT491:EX491)),1,0)","v":0},{"$f":"IF(EZ$5=EDATE($H491,$L491*SUM($AT491:EY491)),1,0)","v":0},{"$f":"IF(FA$5=EDATE($H491,$L491*SUM($AT491:EZ491)),1,0)","v":0},{"$f":"IF(FB$5=EDATE($H491,$L491*SUM($AT491:FA491)),1,0)","v":0},{"$f":"IF(FC$5=EDATE($H491,$L491*SUM($AT491:FB491)),1,0)","v":0},{"$f":"IF(FD$5=EDATE($H491,$L491*SUM($AT491:FC491)),1,0)","v":0},{"$f":"IF(FE$5=EDATE($H491,$L491*SUM($AT491:FD491)),1,0)","v":0},{"$f":"IF(FF$5=EDATE($H491,$L491*SUM($AT491:FE491)),1,0)","v":0},{"$f":"IF(FG$5=EDATE($H491,$L491*SUM($AT491:FF491)),1,0)","v":1},{"$f":"IF(FH$5=EDATE($H491,$L491*SUM($AT491:FG491)),1,0)","v":0},{"$f":"IF(FI$5=EDATE($H491,$L491*SUM($AT491:FH491)),1,0)","v":0},{"$f":"IF(FJ$5=EDATE($H491,$L491*SUM($AT491:FI491)),1,0)","v":0},{"$f":"IF(FK$5=EDATE($H491,$L491*SUM($AT491:FJ491)),1,0)","v":0},{"$f":"IF(FL$5=EDATE($H491,$L491*SUM($AT491:FK491)),1,0)","v":0},{"$f":"IF(FM$5=EDATE($H491,$L491*SUM($AT491:FL491)),1,0)","v":0},{"$f":"IF(FN$5=EDATE($H491,$L491*SUM($AT491:FM491)),1,0)","v":0},{"$f":"IF(FO$5=EDATE($H491,$L491*SUM($AT491:FN491)),1,0)","v":0},{"$f":"IF(FP$5=EDATE($H491,$L491*SUM($AT491:FO491)),1,0)","v":0},{"$f":"IF(FQ$5=EDATE($H491,$L491*SUM($AT491:FP491)),1,0)","v":0},{"$f":"IF(FR$5=EDATE($H491,$L491*SUM($AT491:FQ491)),1,0)","v":0},{"$f":"IF(FS$5=EDATE($H491,$L491*SUM($AT491:FR491)),1,0)","v":1},{"$f":"IF(FT$5=EDATE($H491,$L491*SUM($AT491:FS491)),1,0)","v":0},{"$f":"IF(FU$5=EDATE($H491,$L491*SUM($AT491:FT491)),1,0)","v":0},{"$f":"IF(FV$5=EDATE($H491,$L491*SUM($AT491:FU491)),1,0)","v":0},{"$f":"IF(FW$5=EDATE($H491,$L491*SUM($AT491:FV491)),1,0)","v":0},{"$f":"IF(FX$5=EDATE($H491,$L491*SUM($AT491:FW491)),1,0)","v":0},{"$f":"IF(FY$5=EDATE($H491,$L491*SUM($AT491:FX491)),1,0)","v":0},{"$f":"IF(FZ$5=EDATE($H491,$L491*SUM($AT491:FY491)),1,0)","v":0},{"$f":"IF(GA$5=EDATE($H491,$L491*SUM($AT491:FZ491)),1,0)","v":0},{"$f":"IF(GB$5=EDATE($H491,$L491*SUM($AT491:GA491)),1,0)","v":0},{"$f":"IF(GC$5=EDATE($H491,$L491*SUM($AT491:GB491)),1,0)","v":0},{"$f":"IF(GD$5=EDATE($H491,$L491*SUM($AT491:GC491)),1,0)","v":0},{"$f":"IF(GE$5=EDATE($H491,$L491*SUM($AT491:GD491)),1,0)","v":1},{"$f":"IF(GF$5=EDATE($H491,$L491*SUM($AT491:GE491)),1,0)","v":0},{"$f":"IF(GG$5=EDATE($H491,$L491*SUM($AT491:GF491)),1,0)","v":0},{"$f":"IF(GH$5=EDATE($H491,$L491*SUM($AT491:GG491)),1,0)","v":0},{"$f":"IF(GI$5=EDATE($H491,$L491*SUM($AT491:GH491)),1,0)","v":0},{"$f":"IF(GJ$5=EDATE($H491,$L491*SUM($AT491:GI491)),1,0)","v":0},{"$f":"IF(GK$5=EDATE($H491,$L491*SUM($AT491:GJ491)),1,0)","v":0},{"$f":"IF(GL$5=EDATE($H491,$L491*SUM($AT491:GK491)),1,0)","v":0},{"$f":"IF(GM$5=EDATE($H491,$L491*SUM($AT491:GL491)),1,0)","v":0},{"$f":"IF(GN$5=EDATE($H491,$L491*SUM($AT491:GM491)),1,0)","v":0},{"$f":"IF(GO$5=EDATE($H491,$L491*SUM($AT491:GN491)),1,0)","v":0},{"$f":"IF(GP$5=EDATE($H491,$L491*SUM($AT491:GO491)),1,0)","v":0},{"$f":"IF(GQ$5=EDATE($H491,$L491*SUM($AT491:GP491)),1,0)","v":1},{"$f":"IF(GR$5=EDATE($H491,$L491*SUM($AT491:GQ491)),1,0)","v":0},{"$f":"IF(GS$5=EDATE($H491,$L491*SUM($AT491:GR491)),1,0)","v":0},{"$f":"IF(GT$5=EDATE($H491,$L491*SUM($AT491:GS491)),1,0)","v":0},{"$f":"IF(GU$5=EDATE($H491,$L491*SUM($AT491:GT491)),1,0)","v":0},{"$f":"IF(GV$5=EDATE($H491,$L491*SUM($AT491:GU491)),1,0)","v":0},{"$f":"IF(GW$5=EDATE($H491,$L491*SUM($AT491:GV491)),1,0)","v":0},{"$f":"IF(GX$5=EDATE($H491,$L491*SUM($AT491:GW491)),1,0)","v":0},{"$f":"IF(GY$5=EDATE($H491,$L491*SUM($AT491:GX491)),1,0)","v":0},{"$f":"IF(GZ$5=EDATE($H491,$L491*SUM($AT491:GY491)),1,0)","v":0},{"$f":"IF(HA$5=EDATE($H491,$L491*SUM($AT491:GZ491)),1,0)","v":0},{"$f":"IF(HB$5=EDATE($H491,$L491*SUM($AT491:HA491)),1,0)","v":0},{"$f":"IF(HC$5=EDATE($H491,$L491*SUM($AT491:HB491)),1,0)","v":1},{"$f":"IF(HD$5=EDATE($H491,$L491*SUM($AT491:HC491)),1,0)","v":0},{"$f":"IF(HE$5=EDATE($H491,$L491*SUM($AT491:HD491)),1,0)","v":0},{"$f":"IF(HF$5=EDATE($H491,$L491*SUM($AT491:HE491)),1,0)","v":0},{"$f":"IF(HG$5=EDATE($H491,$L491*SUM($AT491:HF491)),1,0)","v":0},{"$f":"IF(HH$5=EDATE($H491,$L491*SUM($AT491:HG491)),1,0)","v":0},{"$f":"IF(HI$5=EDATE($H491,$L491*SUM($AT491:HH491)),1,0)","v":0},{"$f":"IF(HJ$5=EDATE($H491,$L491*SUM($AT491:HI491)),1,0)","v":0},{"$f":"IF(HK$5=EDATE($H491,$L491*SUM($AT491:HJ491)),1,0)","v":0},{"$f":"IF(HL$5=EDATE($H491,$L491*SUM($AT491:HK491)),1,0)","v":0},{"$f":"IF(HM$5=EDATE($H491,$L491*SUM($AT491:HL491)),1,0)","v":0},{"$f":"IF(HN$5=EDATE($H491,$L491*SUM($AT491:HM491)),1,0)","v":0},{"$f":"IF(HO$5=EDATE($H491,$L491*SUM($AT491:HN491)),1,0)","v":1},{"$f":"IF(HP$5=EDATE($H491,$L491*SUM($AT491:HO491)),1,0)","v":0},{"$f":"IF(HQ$5=EDATE($H491,$L491*SUM($AT491:HP491)),1,0)","v":0},{"$f":"IF(HR$5=EDATE($H491,$L491*SUM($AT491:HQ491)),1,0)","v":0},{"$f":"IF(HS$5=EDATE($H491,$L491*SUM($AT491:HR491)),1,0)","v":0},{"$f":"IF(HT$5=EDATE($H491,$L491*SUM($AT491:HS491)),1,0)","v":0},{"$f":"IF(HU$5=EDATE($H491,$L491*SUM($AT491:HT491)),1,0)","v":0},{"$f":"IF(HV$5=EDATE($H491,$L491*SUM($AT491:HU491)),1,0)","v":0},{"$f":"IF(HW$5=EDATE($H491,$L491*SUM($AT491:HV491)),1,0)","v":0},{"$f":"IF(HX$5=EDATE($H491,$L491*SUM($AT491:HW491)),1,0)","v":0},{"$f":"IF(HY$5=EDATE($H491,$L491*SUM($AT491:HX491)),1,0)","v":0},{"$f":"IF(HZ$5=EDATE($H491,$L491*SUM($AT491:HY491)),1,0)","v":0},{"$f":"IF(IA$5=EDATE($H491,$L491*SUM($AT491:HZ491)),1,0)","v":1},{"$f":"IF(IB$5=EDATE($H491,$L491*SUM($AT491:IA491)),1,0)","v":0},{"$f":"IF(IC$5=EDATE($H491,$L491*SUM($AT491:IB491)),1,0)","v":0},{"$f":"IF(ID$5=EDATE($H491,$L491*SUM($AT491:IC491)),1,0)","v":0},{"$f":"IF(IE$5=EDATE($H491,$L491*SUM($AT491:ID491)),1,0)","v":0},{"$f":"IF(IF$5=EDATE($H491,$L491*SUM($AT491:IE491)),1,0)","v":0},{"$f":"IF(IG$5=EDATE($H491,$L491*SUM($AT491:IF491)),1,0)","v":0},{"$f":"IF(IH$5=EDATE($H491,$L491*SUM($AT491:IG491)),1,0)","v":0},{"$f":"IF(II$5=EDATE($H491,$L491*SUM($AT491:IH491)),1,0)","v":0},{"$f":"IF(IJ$5=EDATE($H491,$L491*SUM($AT491:II491)),1,0)","v":0},{"$f":"IF(IK$5=EDATE($H491,$L491*SUM($AT491:IJ491)),1,0)","v":0},{"$f":"IF(IL$5=EDATE($H491,$L491*SUM($AT491:IK491)),1,0)","v":0},{"$f":"IF(IM$5=EDATE($H491,$L491*SUM($AT491:IL491)),1,0)","v":1},{"$f":"IF(IN$5=EDATE($H491,$L491*SUM($AT491:IM491)),1,0)","v":0},{"$f":"IF(IO$5=EDATE($H491,$L491*SUM($AT491:IN491)),1,0)","v":0},{"$f":"IF(IP$5=EDATE($H491,$L491*SUM($AT491:IO491)),1,0)","v":0},{"$f":"IF(IQ$5=EDATE($H491,$L491*SUM($AT491:IP491)),1,0)","v":0},{"$f":"IF(IR$5=EDATE($H491,$L491*SUM($AT491:IQ491)),1,0)","v":0},{"$f":"IF(IS$5=EDATE($H491,$L491*SUM($AT491:IR491)),1,0)","v":0},{"$f":"IF(IT$5=EDATE($H491,$L491*SUM($AT491:IS491)),1,0)","v":0},{"$f":"IF(IU$5=EDATE($H491,$L491*SUM($AT491:IT491)),1,0)","v":0},{"$f":"IF(IV$5=EDATE($H491,$L491*SUM($AT491:IU491)),1,0)","v":0},{"$f":"IF(IW$5=EDATE($H491,$L491*SUM($AT491:IV491)),1,0)","v":0},{"$f":"IF(IX$5=EDATE($H491,$L491*SUM($AT491:IW491)),1,0)","v":0},{"$f":"IF(IY$5=EDATE($H491,$L491*SUM($AT491:IX491)),1,0)","v":1},{"$f":"IF(IZ$5=EDATE($H491,$L491*SUM($AT491:IY491)),1,0)","v":0},{"$f":"IF(JA$5=EDATE($H491,$L491*SUM($AT491:IZ491)),1,0)","v":0},{"$f":"IF(JB$5=EDATE($H491,$L491*SUM($AT491:JA491)),1,0)","v":0},{"$f":"IF(JC$5=EDATE($H491,$L491*SUM($AT491:JB491)),1,0)","v":0},{"$f":"IF(JD$5=EDATE($H491,$L491*SUM($AT491:JC491)),1,0)","v":0},{"$f":"IF(JE$5=EDATE($H491,$L491*SUM($AT491:JD491)),1,0)","v":0},{"$f":"IF(JF$5=EDATE($H491,$L491*SUM($AT491:JE491)),1,0)","v":0},{"$f":"IF(JG$5=EDATE($H491,$L491*SUM($AT491:JF491)),1,0)","v":0},{"$f":"IF(JH$5=EDATE($H491,$L491*SUM($AT491:JG491)),1,0)","v":0},{"$f":"IF(JI$5=EDATE($H491,$L491*SUM($AT491:JH491)),1,0)","v":0},{"$f":"IF(JJ$5=EDATE($H491,$L491*SUM($AT491:JI491)),1,0)","v":0},{"$f":"IF(JK$5=EDATE($H491,$L491*SUM($AT491:JJ491)),1,0)","v":1},{"$f":"IF(JL$5=EDATE($H491,$L491*SUM($AT491:JK491)),1,0)","v":0},{"$f":"IF(JM$5=EDATE($H491,$L491*SUM($AT491:JL491)),1,0)","v":0},{"$f":"IF(JN$5=EDATE($H491,$L491*SUM($AT491:JM491)),1,0)","v":0},{"$f":"IF(JO$5=EDATE($H491,$L491*SUM($AT491:JN491)),1,0)","v":0},{"$f":"IF(JP$5=EDATE($H491,$L491*SUM($AT491:JO491)),1,0)","v":0},{"$f":"IF(JQ$5=EDATE($H491,$L491*SUM($AT491:JP491)),1,0)","v":0},{"$f":"IF(JR$5=EDATE($H491,$L491*SUM($AT491:JQ491)),1,0)","v":0},{"$f":"IF(JS$5=EDATE($H491,$L491*SUM($AT491:JR491)),1,0)","v":0},{"$f":"IF(JT$5=EDATE($H491,$L491*SUM($AT491:JS491)),1,0)","v":0},{"$f":"IF(JU$5=EDATE($H491,$L491*SUM($AT491:JT491)),1,0)","v":0},{"$f":"IF(JV$5=EDATE($H491,$L491*SUM($AT491:JU491)),1,0)","v":0},{"$f":"IF(JW$5=EDATE($H491,$L491*SUM($AT491:JV491)),1,0)","v":1},{"$f":"IF(JX$5=EDATE($H491,$L491*SUM($AT491:JW491)),1,0)","v":0},{"$f":"IF(JY$5=EDATE($H491,$L491*SUM($AT491:JX491)),1,0)","v":0},{"$f":"IF(JZ$5=EDATE($H491,$L491*SUM($AT491:JY491)),1,0)","v":0},{"$f":"IF(KA$5=EDATE($H491,$L491*SUM($AT491:JZ491)),1,0)","v":0},{"$f":"IF(KB$5=EDATE($H491,$L491*SUM($AT491:KA491)),1,0)","v":0},{"$f":"IF(KC$5=EDATE($H491,$L491*SUM($AT491:KB491)),1,0)","v":0},{"$f":"IF(KD$5=EDATE($H491,$L491*SUM($AT491:KC491)),1,0)","v":0},{"$f":"IF(KE$5=EDATE($H491,$L491*SUM($AT491:KD491)),1,0)","v":0},{"$f":"IF(KF$5=EDATE($H491,$L491*SUM($AT491:KE491)),1,0)","v":0},{"$f":"IF(KG$5=EDATE($H491,$L491*SUM($AT491:KF491)),1,0)","v":0},{"$f":"IF(KH$5=EDATE($H491,$L491*SUM($AT491:KG491)),1,0)","v":0},{"$f":"IF(KI$5=EDATE($H491,$L491*SUM($AT491:KH491)),1,0)","v":1},{"$f":"IF(KJ$5=EDATE($H491,$L491*SUM($AT491:KI491)),1,0)","v":0},{"$f":"IF(KK$5=EDATE($H491,$L491*SUM($AT491:KJ491)),1,0)","v":0},{"$f":"IF(KL$5=EDATE($H491,$L491*SUM($AT491:KK491)),1,0)","v":0},{"$f":"IF(KM$5=EDATE($H491,$L491*SUM($AT491:KL491)),1,0)","v":0},{"$f":"IF(KN$5=EDATE($H491,$L491*SUM($AT491:KM491)),1,0)","v":0},{"$f":"IF(KO$5=EDATE($H491,$L491*SUM($AT491:KN491)),1,0)","v":0},{"$f":"IF(KP$5=EDATE($H491,$L491*SUM($AT491:KO491)),1,0)","v":0},{"$f":"IF(KQ$5=EDATE($H491,$L491*SUM($AT491:KP491)),1,0)","v":0},{"$f":"IF(KR$5=EDATE($H491,$L491*SUM($AT491:KQ491)),1,0)","v":0},{"$f":"IF(KS$5=EDATE($H491,$L491*SUM($AT491:KR491)),1,0)","v":0},{"$f":"IF(KT$5=EDATE($H491,$L491*SUM($AT491:KS491)),1,0)","v":0},{"$f":"IF(KU$5=EDATE($H491,$L491*SUM($AT491:KT491)),1,0)","v":1},{"$f":"IF(KV$5=EDATE($H491,$L491*SUM($AT491:KU491)),1,0)","v":0},{"$f":"IF(KW$5=EDATE($H491,$L491*SUM($AT491:KV491)),1,0)","v":0},{"$f":"IF(KX$5=EDATE($H491,$L491*SUM($AT491:KW491)),1,0)","v":0},{"$f":"IF(KY$5=EDATE($H491,$L491*SUM($AT491:KX491)),1,0)","v":0},{"$f":"IF(KZ$5=EDATE($H491,$L491*SUM($AT491:KY491)),1,0)","v":0},{"$f":"IF(LA$5=EDATE($H491,$L491*SUM($AT491:KZ491)),1,0)","v":0},{"$f":"IF(LB$5=EDATE($H491,$L491*SUM($AT491:LA491)),1,0)","v":0},{"$f":"IF(LC$5=EDATE($H491,$L491*SUM($AT491:LB491)),1,0)","v":0},{"$f":"IF(LD$5=EDATE($H491,$L491*SUM($AT491:LC491)),1,0)","v":0},{"$f":"IF(LE$5=EDATE($H491,$L491*SUM($AT491:LD491)),1,0)","v":0},{"$f":"IF(LF$5=EDATE($H491,$L491*SUM($AT491:LE491)),1,0)","v":0},{"$f":"IF(LG$5=EDATE($H491,$L491*SUM($AT491:LF491)),1,0)","v":1},{"$f":"IF(LH$5=EDATE($H491,$L491*SUM($AT491:LG491)),1,0)","v":0},{"$f":"IF(LI$5=EDATE($H491,$L491*SUM($AT491:LH491)),1,0)","v":0},{"$f":"IF(LJ$5=EDATE($H491,$L491*SUM($AT491:LI491)),1,0)","v":0},{"$f":"IF(LK$5=EDATE($H491,$L491*SUM($AT491:LJ491)),1,0)","v":0},{"$f":"IF(LL$5=EDATE($H491,$L491*SUM($AT491:LK491)),1,0)","v":0},{"$f":"IF(LM$5=EDATE($H491,$L491*SUM($AT491:LL491)),1,0)","v":0},{"$f":"IF(LN$5=EDATE($H491,$L491*SUM($AT491:LM491)),1,0)","v":0},{"$f":"IF(LO$5=EDATE($H491,$L491*SUM($AT491:LN491)),1,0)","v":0},{"$f":"IF(LP$5=EDATE($H491,$L491*SUM($AT491:LO491)),1,0)","v":0},{"$f":"IF(LQ$5=EDATE($H491,$L491*SUM($AT491:LP491)),1,0)","v":0},{"$f":"IF(LR$5=EDATE($H491,$L491*SUM($AT491:LQ491)),1,0)","v":0},{"$f":"IF(LS$5=EDATE($H491,$L491*SUM($AT491:LR491)),1,0)","v":1},{"$f":"IF(LT$5=EDATE($H491,$L491*SUM($AT491:LS491)),1,0)","v":0},{"$f":"IF(LU$5=EDATE($H491,$L491*SUM($AT491:LT491)),1,0)","v":0},{"$f":"IF(LV$5=EDATE($H491,$L491*SUM($AT491:LU491)),1,0)","v":0},{"$f":"IF(LW$5=EDATE($H491,$L491*SUM($AT491:LV491)),1,0)","v":0},{"$f":"IF(LX$5=EDATE($H491,$L491*SUM($AT491:LW491)),1,0)","v":0},{"$f":"IF(LY$5=EDATE($H491,$L491*SUM($AT491:LX491)),1,0)","v":0},{"$f":"IF(LZ$5=EDATE($H491,$L491*SUM($AT491:LY491)),1,0)","v":0},{"$f":"IF(MA$5=EDATE($H491,$L491*SUM($AT491:LZ491)),1,0)","v":0},{"$f":"IF(MB$5=EDATE($H491,$L491*SUM($AT491:MA491)),1,0)","v":0},{"$f":"IF(MC$5=EDATE($H491,$L491*SUM($AT491:MB491)),1,0)","v":0},{"$f":"IF(MD$5=EDATE($H491,$L491*SUM($AT491:MC491)),1,0)","v":0},{"$f":"IF(ME$5=EDATE($H491,$L491*SUM($AT491:MD491)),1,0)","v":1},{"$f":"IF(MF$5=EDATE($H491,$L491*SUM($AT491:ME491)),1,0)","v":0},{"$f":"IF(MG$5=EDATE($H491,$L491*SUM($AT491:MF491)),1,0)","v":0},{"$f":"IF(MH$5=EDATE($H491,$L491*SUM($AT491:MG491)),1,0)","v":0}]
[{"$nulls":4},"Rent&Rates",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU502:$MH502)","v":0},{"v":13350,"d":"13,350"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"AU474*AU488","v":0},0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"},0,0,{"v":4450,"d":"4,450"}]
[{"$nulls":4},"Other Fees P&L",{"$nulls":4},"Arrears",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J520=\"Advance\",DF362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J520=\"Advance\",FR362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J520=\"Advance\",ID362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J520=\"Advance\",KP362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Non Contract FFR Revenue",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU536:$MH536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Spare 6",null,{"v":0,"d":"0.0% "},null,null,"Arrears",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J553=\"Arrears\",-DF381,DF512*($H484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J553=\"Arrears\",-FR381,FR512*($H484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J553=\"Arrears\",-ID381,ID512*($H484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J553=\"Arrears\",-KP381,KP512*($H484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J553=\"Arrears\",-LZ381,LZ512*($H484))","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation",null,null,{"$f":"NTBInputs!E343","v":"Reducing Balance %"},null,{"$f":"NTBInputs!F343","v":{"v":0.05,"d":"5% "}},{"$nulls":8},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU564:$MH564)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU564:$MH564)","v":{"v":-333333.33333333326,"d":"(333,333)"}},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-249999.99999998015,"d":"(250,000)"},0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF($J$563=\"Straight Line\",IF((AU563-$J$567)<0,-AU563,-$J$567),AU563-(AU563*$J$564))","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"IF($J$563=\"Straight Line\",IF((AV563-$J$567)<0,-AV563,-$J$567),AV563-(AV563*$J$564))","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"$f":"IF($J$563=\"Straight Line\",IF((DH563-$J$567)<0,-DH563,-$J$567),DH563-(DH563*$J$564))","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"$f":"IF($J$563=\"Straight Line\",IF((FT563-$J$567)<0,-FT563,-$J$567),FT563-(FT563*$J$564))","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777757936,"d":"(27,778)"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$563=\"Straight Line\",IF((IF563-$J$567)<0,-IF563,-$J$567),IF563-(IF563*$J$564))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$563=\"Straight Line\",IF((KR563-$J$567)<0,-KR563,-$J$567),KR563-(KR563*$J$564))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"B569&\" cost c/f\"","v":"Capex cost c/f"},{"$nulls":41},{"$f":"SUM(AU571:AU591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG571:DG591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FS571:FS591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IE571:IE591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ571:KQ591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex 4",null,{"$f":"TBInputsM!H149","v":"Straight Line"},null,{"$f":"TBInputsM!J149","v":0},0,{"$nulls":3},{"$f":"TBInputsM!K149","v":{"v":0.1,"d":"10% "}},{"$nulls":32},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AT621)*$N598,IF((SUM($AT621:AT621)-SUM($AT575:AT575)/$J598)<0,-SUM($AT621:AT621),-SUM($AT575:AT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AU621)*$N598,IF((SUM($AT621:AU621)-SUM($AT575:AU575)/$J598)<0,-SUM($AT621:AU621),-SUM($AT575:AU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AV621)*$N598,IF((SUM($AT621:AV621)-SUM($AT575:AV575)/$J598)<0,-SUM($AT621:AV621),-SUM($AT575:AV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AW621)*$N598,IF((SUM($AT621:AW621)-SUM($AT575:AW575)/$J598)<0,-SUM($AT621:AW621),-SUM($AT575:AW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AX621)*$N598,IF((SUM($AT621:AX621)-SUM($AT575:AX575)/$J598)<0,-SUM($AT621:AX621),-SUM($AT575:AX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AY621)*$N598,IF((SUM($AT621:AY621)-SUM($AT575:AY575)/$J598)<0,-SUM($AT621:AY621),-SUM($AT575:AY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:AZ621)*$N598,IF((SUM($AT621:AZ621)-SUM($AT575:AZ575)/$J598)<0,-SUM($AT621:AZ621),-SUM($AT575:AZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BA621)*$N598,IF((SUM($AT621:BA621)-SUM($AT575:BA575)/$J598)<0,-SUM($AT621:BA621),-SUM($AT575:BA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BB621)*$N598,IF((SUM($AT621:BB621)-SUM($AT575:BB575)/$J598)<0,-SUM($AT621:BB621),-SUM($AT575:BB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BC621)*$N598,IF((SUM($AT621:BC621)-SUM($AT575:BC575)/$J598)<0,-SUM($AT621:BC621),-SUM($AT575:BC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BD621)*$N598,IF((SUM($AT621:BD621)-SUM($AT575:BD575)/$J598)<0,-SUM($AT621:BD621),-SUM($AT575:BD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BE621)*$N598,IF((SUM($AT621:BE621)-SUM($AT575:BE575)/$J598)<0,-SUM($AT621:BE621),-SUM($AT575:BE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BF621)*$N598,IF((SUM($AT621:BF621)-SUM($AT575:BF575)/$J598)<0,-SUM($AT621:BF621),-SUM($AT575:BF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BG621)*$N598,IF((SUM($AT621:BG621)-SUM($AT575:BG575)/$J598)<0,-SUM($AT621:BG621),-SUM($AT575:BG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BH621)*$N598,IF((SUM($AT621:BH621)-SUM($AT575:BH575)/$J598)<0,-SUM($AT621:BH621),-SUM($AT575:BH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BI621)*$N598,IF((SUM($AT621:BI621)-SUM($AT575:BI575)/$J598)<0,-SUM($AT621:BI621),-SUM($AT575:BI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BJ621)*$N598,IF((SUM($AT621:BJ621)-SUM($AT575:BJ575)/$J598)<0,-SUM($AT621:BJ621),-SUM($AT575:BJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BK621)*$N598,IF((SUM($AT621:BK621)-SUM($AT575:BK575)/$J598)<0,-SUM($AT621:BK621),-SUM($AT575:BK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BL621)*$N598,IF((SUM($AT621:BL621)-SUM($AT575:BL575)/$J598)<0,-SUM($AT621:BL621),-SUM($AT575:BL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BM621)*$N598,IF((SUM($AT621:BM621)-SUM($AT575:BM575)/$J598)<0,-SUM($AT621:BM621),-SUM($AT575:BM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BN621)*$N598,IF((SUM($AT621:BN621)-SUM($AT575:BN575)/$J598)<0,-SUM($AT621:BN621),-SUM($AT575:BN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BO621)*$N598,IF((SUM($AT621:BO621)-SUM($AT575:BO575)/$J598)<0,-SUM($AT621:BO621),-SUM($AT575:BO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BP621)*$N598,IF((SUM($AT621:BP621)-SUM($AT575:BP575)/$J598)<0,-SUM($AT621:BP621),-SUM($AT575:BP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BQ621)*$N598,IF((SUM($AT621:BQ621)-SUM($AT575:BQ575)/$J598)<0,-SUM($AT621:BQ621),-SUM($AT575:BQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BR621)*$N598,IF((SUM($AT621:BR621)-SUM($AT575:BR575)/$J598)<0,-SUM($AT621:BR621),-SUM($AT575:BR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BS621)*$N598,IF((SUM($AT621:BS621)-SUM($AT575:BS575)/$J598)<0,-SUM($AT621:BS621),-SUM($AT575:BS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BT621)*$N598,IF((SUM($AT621:BT621)-SUM($AT575:BT575)/$J598)<0,-SUM($AT621:BT621),-SUM($AT575:BT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BU621)*$N598,IF((SUM($AT621:BU621)-SUM($AT575:BU575)/$J598)<0,-SUM($AT621:BU621),-SUM($AT575:BU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BV621)*$N598,IF((SUM($AT621:BV621)-SUM($AT575:BV575)/$J598)<0,-SUM($AT621:BV621),-SUM($AT575:BV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BW621)*$N598,IF((SUM($AT621:BW621)-SUM($AT575:BW575)/$J598)<0,-SUM($AT621:BW621),-SUM($AT575:BW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BX621)*$N598,IF((SUM($AT621:BX621)-SUM($AT575:BX575)/$J598)<0,-SUM($AT621:BX621),-SUM($AT575:BX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BY621)*$N598,IF((SUM($AT621:BY621)-SUM($AT575:BY575)/$J598)<0,-SUM($AT621:BY621),-SUM($AT575:BY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:BZ621)*$N598,IF((SUM($AT621:BZ621)-SUM($AT575:BZ575)/$J598)<0,-SUM($AT621:BZ621),-SUM($AT575:BZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CA621)*$N598,IF((SUM($AT621:CA621)-SUM($AT575:CA575)/$J598)<0,-SUM($AT621:CA621),-SUM($AT575:CA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CB621)*$N598,IF((SUM($AT621:CB621)-SUM($AT575:CB575)/$J598)<0,-SUM($AT621:CB621),-SUM($AT575:CB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CC621)*$N598,IF((SUM($AT621:CC621)-SUM($AT575:CC575)/$J598)<0,-SUM($AT621:CC621),-SUM($AT575:CC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CD621)*$N598,IF((SUM($AT621:CD621)-SUM($AT575:CD575)/$J598)<0,-SUM($AT621:CD621),-SUM($AT575:CD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CE621)*$N598,IF((SUM($AT621:CE621)-SUM($AT575:CE575)/$J598)<0,-SUM($AT621:CE621),-SUM($AT575:CE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CF621)*$N598,IF((SUM($AT621:CF621)-SUM($AT575:CF575)/$J598)<0,-SUM($AT621:CF621),-SUM($AT575:CF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CG621)*$N598,IF((SUM($AT621:CG621)-SUM($AT575:CG575)/$J598)<0,-SUM($AT621:CG621),-SUM($AT575:CG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CH621)*$N598,IF((SUM($AT621:CH621)-SUM($AT575:CH575)/$J598)<0,-SUM($AT621:CH621),-SUM($AT575:CH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CI621)*$N598,IF((SUM($AT621:CI621)-SUM($AT575:CI575)/$J598)<0,-SUM($AT621:CI621),-SUM($AT575:CI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CJ621)*$N598,IF((SUM($AT621:CJ621)-SUM($AT575:CJ575)/$J598)<0,-SUM($AT621:CJ621),-SUM($AT575:CJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CK621)*$N598,IF((SUM($AT621:CK621)-SUM($AT575:CK575)/$J598)<0,-SUM($AT621:CK621),-SUM($AT575:CK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CL621)*$N598,IF((SUM($AT621:CL621)-SUM($AT575:CL575)/$J598)<0,-SUM($AT621:CL621),-SUM($AT575:CL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CM621)*$N598,IF((SUM($AT621:CM621)-SUM($AT575:CM575)/$J598)<0,-SUM($AT621:CM621),-SUM($AT575:CM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CN621)*$N598,IF((SUM($AT621:CN621)-SUM($AT575:CN575)/$J598)<0,-SUM($AT621:CN621),-SUM($AT575:CN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CO621)*$N598,IF((SUM($AT621:CO621)-SUM($AT575:CO575)/$J598)<0,-SUM($AT621:CO621),-SUM($AT575:CO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CP621)*$N598,IF((SUM($AT621:CP621)-SUM($AT575:CP575)/$J598)<0,-SUM($AT621:CP621),-SUM($AT575:CP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CQ621)*$N598,IF((SUM($AT621:CQ621)-SUM($AT575:CQ575)/$J598)<0,-SUM($AT621:CQ621),-SUM($AT575:CQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CR621)*$N598,IF((SUM($AT621:CR621)-SUM($AT575:CR575)/$J598)<0,-SUM($AT621:CR621),-SUM($AT575:CR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CS621)*$N598,IF((SUM($AT621:CS621)-SUM($AT575:CS575)/$J598)<0,-SUM($AT621:CS621),-SUM($AT575:CS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CT621)*$N598,IF((SUM($AT621:CT621)-SUM($AT575:CT575)/$J598)<0,-SUM($AT621:CT621),-SUM($AT575:CT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CU621)*$N598,IF((SUM($AT621:CU621)-SUM($AT575:CU575)/$J598)<0,-SUM($AT621:CU621),-SUM($AT575:CU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CV621)*$N598,IF((SUM($AT621:CV621)-SUM($AT575:CV575)/$J598)<0,-SUM($AT621:CV621),-SUM($AT575:CV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CW621)*$N598,IF((SUM($AT621:CW621)-SUM($AT575:CW575)/$J598)<0,-SUM($AT621:CW621),-SUM($AT575:CW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CX621)*$N598,IF((SUM($AT621:CX621)-SUM($AT575:CX575)/$J598)<0,-SUM($AT621:CX621),-SUM($AT575:CX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CY621)*$N598,IF((SUM($AT621:CY621)-SUM($AT575:CY575)/$J598)<0,-SUM($AT621:CY621),-SUM($AT575:CY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:CZ621)*$N598,IF((SUM($AT621:CZ621)-SUM($AT575:CZ575)/$J598)<0,-SUM($AT621:CZ621),-SUM($AT575:CZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DA621)*$N598,IF((SUM($AT621:DA621)-SUM($AT575:DA575)/$J598)<0,-SUM($AT621:DA621),-SUM($AT575:DA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DB621)*$N598,IF((SUM($AT621:DB621)-SUM($AT575:DB575)/$J598)<0,-SUM($AT621:DB621),-SUM($AT575:DB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DC621)*$N598,IF((SUM($AT621:DC621)-SUM($AT575:DC575)/$J598)<0,-SUM($AT621:DC621),-SUM($AT575:DC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DD621)*$N598,IF((SUM($AT621:DD621)-SUM($AT575:DD575)/$J598)<0,-SUM($AT621:DD621),-SUM($AT575:DD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DE621)*$N598,IF((SUM($AT621:DE621)-SUM($AT575:DE575)/$J598)<0,-SUM($AT621:DE621),-SUM($AT575:DE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DF621)*$N598,IF((SUM($AT621:DF621)-SUM($AT575:DF575)/$J598)<0,-SUM($AT621:DF621),-SUM($AT575:DF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DG621)*$N598,IF((SUM($AT621:DG621)-SUM($AT575:DG575)/$J598)<0,-SUM($AT621:DG621),-SUM($AT575:DG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DH621)*$N598,IF((SUM($AT621:DH621)-SUM($AT575:DH575)/$J598)<0,-SUM($AT621:DH621),-SUM($AT575:DH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DI621)*$N598,IF((SUM($AT621:DI621)-SUM($AT575:DI575)/$J598)<0,-SUM($AT621:DI621),-SUM($AT575:DI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DJ621)*$N598,IF((SUM($AT621:DJ621)-SUM($AT575:DJ575)/$J598)<0,-SUM($AT621:DJ621),-SUM($AT575:DJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DK621)*$N598,IF((SUM($AT621:DK621)-SUM($AT575:DK575)/$J598)<0,-SUM($AT621:DK621),-SUM($AT575:DK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DL621)*$N598,IF((SUM($AT621:DL621)-SUM($AT575:DL575)/$J598)<0,-SUM($AT621:DL621),-SUM($AT575:DL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DM621)*$N598,IF((SUM($AT621:DM621)-SUM($AT575:DM575)/$J598)<0,-SUM($AT621:DM621),-SUM($AT575:DM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DN621)*$N598,IF((SUM($AT621:DN621)-SUM($AT575:DN575)/$J598)<0,-SUM($AT621:DN621),-SUM($AT575:DN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DO621)*$N598,IF((SUM($AT621:DO621)-SUM($AT575:DO575)/$J598)<0,-SUM($AT621:DO621),-SUM($AT575:DO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DP621)*$N598,IF((SUM($AT621:DP621)-SUM($AT575:DP575)/$J598)<0,-SUM($AT621:DP621),-SUM($AT575:DP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DQ621)*$N598,IF((SUM($AT621:DQ621)-SUM($AT575:DQ575)/$J598)<0,-SUM($AT621:DQ621),-SUM($AT575:DQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DR621)*$N598,IF((SUM($AT621:DR621)-SUM($AT575:DR575)/$J598)<0,-SUM($AT621:DR621),-SUM($AT575:DR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DS621)*$N598,IF((SUM($AT621:DS621)-SUM($AT575:DS575)/$J598)<0,-SUM($AT621:DS621),-SUM($AT575:DS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DT621)*$N598,IF((SUM($AT621:DT621)-SUM($AT575:DT575)/$J598)<0,-SUM($AT621:DT621),-SUM($AT575:DT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DU621)*$N598,IF((SUM($AT621:DU621)-SUM($AT575:DU575)/$J598)<0,-SUM($AT621:DU621),-SUM($AT575:DU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DV621)*$N598,IF((SUM($AT621:DV621)-SUM($AT575:DV575)/$J598)<0,-SUM($AT621:DV621),-SUM($AT575:DV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DW621)*$N598,IF((SUM($AT621:DW621)-SUM($AT575:DW575)/$J598)<0,-SUM($AT621:DW621),-SUM($AT575:DW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DX621)*$N598,IF((SUM($AT621:DX621)-SUM($AT575:DX575)/$J598)<0,-SUM($AT621:DX621),-SUM($AT575:DX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DY621)*$N598,IF((SUM($AT621:DY621)-SUM($AT575:DY575)/$J598)<0,-SUM($AT621:DY621),-SUM($AT575:DY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:DZ621)*$N598,IF((SUM($AT621:DZ621)-SUM($AT575:DZ575)/$J598)<0,-SUM($AT621:DZ621),-SUM($AT575:DZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EA621)*$N598,IF((SUM($AT621:EA621)-SUM($AT575:EA575)/$J598)<0,-SUM($AT621:EA621),-SUM($AT575:EA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EB621)*$N598,IF((SUM($AT621:EB621)-SUM($AT575:EB575)/$J598)<0,-SUM($AT621:EB621),-SUM($AT575:EB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EC621)*$N598,IF((SUM($AT621:EC621)-SUM($AT575:EC575)/$J598)<0,-SUM($AT621:EC621),-SUM($AT575:EC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:ED621)*$N598,IF((SUM($AT621:ED621)-SUM($AT575:ED575)/$J598)<0,-SUM($AT621:ED621),-SUM($AT575:ED575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EE621)*$N598,IF((SUM($AT621:EE621)-SUM($AT575:EE575)/$J598)<0,-SUM($AT621:EE621),-SUM($AT575:EE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EF621)*$N598,IF((SUM($AT621:EF621)-SUM($AT575:EF575)/$J598)<0,-SUM($AT621:EF621),-SUM($AT575:EF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EG621)*$N598,IF((SUM($AT621:EG621)-SUM($AT575:EG575)/$J598)<0,-SUM($AT621:EG621),-SUM($AT575:EG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EH621)*$N598,IF((SUM($AT621:EH621)-SUM($AT575:EH575)/$J598)<0,-SUM($AT621:EH621),-SUM($AT575:EH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EI621)*$N598,IF((SUM($AT621:EI621)-SUM($AT575:EI575)/$J598)<0,-SUM($AT621:EI621),-SUM($AT575:EI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EJ621)*$N598,IF((SUM($AT621:EJ621)-SUM($AT575:EJ575)/$J598)<0,-SUM($AT621:EJ621),-SUM($AT575:EJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EK621)*$N598,IF((SUM($AT621:EK621)-SUM($AT575:EK575)/$J598)<0,-SUM($AT621:EK621),-SUM($AT575:EK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EL621)*$N598,IF((SUM($AT621:EL621)-SUM($AT575:EL575)/$J598)<0,-SUM($AT621:EL621),-SUM($AT575:EL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EM621)*$N598,IF((SUM($AT621:EM621)-SUM($AT575:EM575)/$J598)<0,-SUM($AT621:EM621),-SUM($AT575:EM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EN621)*$N598,IF((SUM($AT621:EN621)-SUM($AT575:EN575)/$J598)<0,-SUM($AT621:EN621),-SUM($AT575:EN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EO621)*$N598,IF((SUM($AT621:EO621)-SUM($AT575:EO575)/$J598)<0,-SUM($AT621:EO621),-SUM($AT575:EO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EP621)*$N598,IF((SUM($AT621:EP621)-SUM($AT575:EP575)/$J598)<0,-SUM($AT621:EP621),-SUM($AT575:EP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EQ621)*$N598,IF((SUM($AT621:EQ621)-SUM($AT575:EQ575)/$J598)<0,-SUM($AT621:EQ621),-SUM($AT575:EQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:ER621)*$N598,IF((SUM($AT621:ER621)-SUM($AT575:ER575)/$J598)<0,-SUM($AT621:ER621),-SUM($AT575:ER575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:ES621)*$N598,IF((SUM($AT621:ES621)-SUM($AT575:ES575)/$J598)<0,-SUM($AT621:ES621),-SUM($AT575:ES575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:ET621)*$N598,IF((SUM($AT621:ET621)-SUM($AT575:ET575)/$J598)<0,-SUM($AT621:ET621),-SUM($AT575:ET575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EU621)*$N598,IF((SUM($AT621:EU621)-SUM($AT575:EU575)/$J598)<0,-SUM($AT621:EU621),-SUM($AT575:EU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EV621)*$N598,IF((SUM($AT621:EV621)-SUM($AT575:EV575)/$J598)<0,-SUM($AT621:EV621),-SUM($AT575:EV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EW621)*$N598,IF((SUM($AT621:EW621)-SUM($AT575:EW575)/$J598)<0,-SUM($AT621:EW621),-SUM($AT575:EW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EX621)*$N598,IF((SUM($AT621:EX621)-SUM($AT575:EX575)/$J598)<0,-SUM($AT621:EX621),-SUM($AT575:EX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EY621)*$N598,IF((SUM($AT621:EY621)-SUM($AT575:EY575)/$J598)<0,-SUM($AT621:EY621),-SUM($AT575:EY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:EZ621)*$N598,IF((SUM($AT621:EZ621)-SUM($AT575:EZ575)/$J598)<0,-SUM($AT621:EZ621),-SUM($AT575:EZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FA621)*$N598,IF((SUM($AT621:FA621)-SUM($AT575:FA575)/$J598)<0,-SUM($AT621:FA621),-SUM($AT575:FA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FB621)*$N598,IF((SUM($AT621:FB621)-SUM($AT575:FB575)/$J598)<0,-SUM($AT621:FB621),-SUM($AT575:FB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FC621)*$N598,IF((SUM($AT621:FC621)-SUM($AT575:FC575)/$J598)<0,-SUM($AT621:FC621),-SUM($AT575:FC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FD621)*$N598,IF((SUM($AT621:FD621)-SUM($AT575:FD575)/$J598)<0,-SUM($AT621:FD621),-SUM($AT575:FD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FE621)*$N598,IF((SUM($AT621:FE621)-SUM($AT575:FE575)/$J598)<0,-SUM($AT621:FE621),-SUM($AT575:FE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FF621)*$N598,IF((SUM($AT621:FF621)-SUM($AT575:FF575)/$J598)<0,-SUM($AT621:FF621),-SUM($AT575:FF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FG621)*$N598,IF((SUM($AT621:FG621)-SUM($AT575:FG575)/$J598)<0,-SUM($AT621:FG621),-SUM($AT575:FG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FH621)*$N598,IF((SUM($AT621:FH621)-SUM($AT575:FH575)/$J598)<0,-SUM($AT621:FH621),-SUM($AT575:FH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FI621)*$N598,IF((SUM($AT621:FI621)-SUM($AT575:FI575)/$J598)<0,-SUM($AT621:FI621),-SUM($AT575:FI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FJ621)*$N598,IF((SUM($AT621:FJ621)-SUM($AT575:FJ575)/$J598)<0,-SUM($AT621:FJ621),-SUM($AT575:FJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FK621)*$N598,IF((SUM($AT621:FK621)-SUM($AT575:FK575)/$J598)<0,-SUM($AT621:FK621),-SUM($AT575:FK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FL621)*$N598,IF((SUM($AT621:FL621)-SUM($AT575:FL575)/$J598)<0,-SUM($AT621:FL621),-SUM($AT575:FL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FM621)*$N598,IF((SUM($AT621:FM621)-SUM($AT575:FM575)/$J598)<0,-SUM($AT621:FM621),-SUM($AT575:FM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FN621)*$N598,IF((SUM($AT621:FN621)-SUM($AT575:FN575)/$J598)<0,-SUM($AT621:FN621),-SUM($AT575:FN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FO621)*$N598,IF((SUM($AT621:FO621)-SUM($AT575:FO575)/$J598)<0,-SUM($AT621:FO621),-SUM($AT575:FO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FP621)*$N598,IF((SUM($AT621:FP621)-SUM($AT575:FP575)/$J598)<0,-SUM($AT621:FP621),-SUM($AT575:FP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FQ621)*$N598,IF((SUM($AT621:FQ621)-SUM($AT575:FQ575)/$J598)<0,-SUM($AT621:FQ621),-SUM($AT575:FQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FR621)*$N598,IF((SUM($AT621:FR621)-SUM($AT575:FR575)/$J598)<0,-SUM($AT621:FR621),-SUM($AT575:FR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FS621)*$N598,IF((SUM($AT621:FS621)-SUM($AT575:FS575)/$J598)<0,-SUM($AT621:FS621),-SUM($AT575:FS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FT621)*$N598,IF((SUM($AT621:FT621)-SUM($AT575:FT575)/$J598)<0,-SUM($AT621:FT621),-SUM($AT575:FT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FU621)*$N598,IF((SUM($AT621:FU621)-SUM($AT575:FU575)/$J598)<0,-SUM($AT621:FU621),-SUM($AT575:FU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FV621)*$N598,IF((SUM($AT621:FV621)-SUM($AT575:FV575)/$J598)<0,-SUM($AT621:FV621),-SUM($AT575:FV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FW621)*$N598,IF((SUM($AT621:FW621)-SUM($AT575:FW575)/$J598)<0,-SUM($AT621:FW621),-SUM($AT575:FW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FX621)*$N598,IF((SUM($AT621:FX621)-SUM($AT575:FX575)/$J598)<0,-SUM($AT621:FX621),-SUM($AT575:FX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FY621)*$N598,IF((SUM($AT621:FY621)-SUM($AT575:FY575)/$J598)<0,-SUM($AT621:FY621),-SUM($AT575:FY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:FZ621)*$N598,IF((SUM($AT621:FZ621)-SUM($AT575:FZ575)/$J598)<0,-SUM($AT621:FZ621),-SUM($AT575:FZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GA621)*$N598,IF((SUM($AT621:GA621)-SUM($AT575:GA575)/$J598)<0,-SUM($AT621:GA621),-SUM($AT575:GA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GB621)*$N598,IF((SUM($AT621:GB621)-SUM($AT575:GB575)/$J598)<0,-SUM($AT621:GB621),-SUM($AT575:GB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GC621)*$N598,IF((SUM($AT621:GC621)-SUM($AT575:GC575)/$J598)<0,-SUM($AT621:GC621),-SUM($AT575:GC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GD621)*$N598,IF((SUM($AT621:GD621)-SUM($AT575:GD575)/$J598)<0,-SUM($AT621:GD621),-SUM($AT575:GD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GE621)*$N598,IF((SUM($AT621:GE621)-SUM($AT575:GE575)/$J598)<0,-SUM($AT621:GE621),-SUM($AT575:GE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GF621)*$N598,IF((SUM($AT621:GF621)-SUM($AT575:GF575)/$J598)<0,-SUM($AT621:GF621),-SUM($AT575:GF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GG621)*$N598,IF((SUM($AT621:GG621)-SUM($AT575:GG575)/$J598)<0,-SUM($AT621:GG621),-SUM($AT575:GG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GH621)*$N598,IF((SUM($AT621:GH621)-SUM($AT575:GH575)/$J598)<0,-SUM($AT621:GH621),-SUM($AT575:GH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GI621)*$N598,IF((SUM($AT621:GI621)-SUM($AT575:GI575)/$J598)<0,-SUM($AT621:GI621),-SUM($AT575:GI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GJ621)*$N598,IF((SUM($AT621:GJ621)-SUM($AT575:GJ575)/$J598)<0,-SUM($AT621:GJ621),-SUM($AT575:GJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GK621)*$N598,IF((SUM($AT621:GK621)-SUM($AT575:GK575)/$J598)<0,-SUM($AT621:GK621),-SUM($AT575:GK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GL621)*$N598,IF((SUM($AT621:GL621)-SUM($AT575:GL575)/$J598)<0,-SUM($AT621:GL621),-SUM($AT575:GL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GM621)*$N598,IF((SUM($AT621:GM621)-SUM($AT575:GM575)/$J598)<0,-SUM($AT621:GM621),-SUM($AT575:GM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GN621)*$N598,IF((SUM($AT621:GN621)-SUM($AT575:GN575)/$J598)<0,-SUM($AT621:GN621),-SUM($AT575:GN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GO621)*$N598,IF((SUM($AT621:GO621)-SUM($AT575:GO575)/$J598)<0,-SUM($AT621:GO621),-SUM($AT575:GO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GP621)*$N598,IF((SUM($AT621:GP621)-SUM($AT575:GP575)/$J598)<0,-SUM($AT621:GP621),-SUM($AT575:GP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GQ621)*$N598,IF((SUM($AT621:GQ621)-SUM($AT575:GQ575)/$J598)<0,-SUM($AT621:GQ621),-SUM($AT575:GQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GR621)*$N598,IF((SUM($AT621:GR621)-SUM($AT575:GR575)/$J598)<0,-SUM($AT621:GR621),-SUM($AT575:GR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GS621)*$N598,IF((SUM($AT621:GS621)-SUM($AT575:GS575)/$J598)<0,-SUM($AT621:GS621),-SUM($AT575:GS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GT621)*$N598,IF((SUM($AT621:GT621)-SUM($AT575:GT575)/$J598)<0,-SUM($AT621:GT621),-SUM($AT575:GT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GU621)*$N598,IF((SUM($AT621:GU621)-SUM($AT575:GU575)/$J598)<0,-SUM($AT621:GU621),-SUM($AT575:GU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GV621)*$N598,IF((SUM($AT621:GV621)-SUM($AT575:GV575)/$J598)<0,-SUM($AT621:GV621),-SUM($AT575:GV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GW621)*$N598,IF((SUM($AT621:GW621)-SUM($AT575:GW575)/$J598)<0,-SUM($AT621:GW621),-SUM($AT575:GW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GX621)*$N598,IF((SUM($AT621:GX621)-SUM($AT575:GX575)/$J598)<0,-SUM($AT621:GX621),-SUM($AT575:GX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GY621)*$N598,IF((SUM($AT621:GY621)-SUM($AT575:GY575)/$J598)<0,-SUM($AT621:GY621),-SUM($AT575:GY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:GZ621)*$N598,IF((SUM($AT621:GZ621)-SUM($AT575:GZ575)/$J598)<0,-SUM($AT621:GZ621),-SUM($AT575:GZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HA621)*$N598,IF((SUM($AT621:HA621)-SUM($AT575:HA575)/$J598)<0,-SUM($AT621:HA621),-SUM($AT575:HA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HB621)*$N598,IF((SUM($AT621:HB621)-SUM($AT575:HB575)/$J598)<0,-SUM($AT621:HB621),-SUM($AT575:HB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HC621)*$N598,IF((SUM($AT621:HC621)-SUM($AT575:HC575)/$J598)<0,-SUM($AT621:HC621),-SUM($AT575:HC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HD621)*$N598,IF((SUM($AT621:HD621)-SUM($AT575:HD575)/$J598)<0,-SUM($AT621:HD621),-SUM($AT575:HD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HE621)*$N598,IF((SUM($AT621:HE621)-SUM($AT575:HE575)/$J598)<0,-SUM($AT621:HE621),-SUM($AT575:HE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HF621)*$N598,IF((SUM($AT621:HF621)-SUM($AT575:HF575)/$J598)<0,-SUM($AT621:HF621),-SUM($AT575:HF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HG621)*$N598,IF((SUM($AT621:HG621)-SUM($AT575:HG575)/$J598)<0,-SUM($AT621:HG621),-SUM($AT575:HG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HH621)*$N598,IF((SUM($AT621:HH621)-SUM($AT575:HH575)/$J598)<0,-SUM($AT621:HH621),-SUM($AT575:HH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HI621)*$N598,IF((SUM($AT621:HI621)-SUM($AT575:HI575)/$J598)<0,-SUM($AT621:HI621),-SUM($AT575:HI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HJ621)*$N598,IF((SUM($AT621:HJ621)-SUM($AT575:HJ575)/$J598)<0,-SUM($AT621:HJ621),-SUM($AT575:HJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HK621)*$N598,IF((SUM($AT621:HK621)-SUM($AT575:HK575)/$J598)<0,-SUM($AT621:HK621),-SUM($AT575:HK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HL621)*$N598,IF((SUM($AT621:HL621)-SUM($AT575:HL575)/$J598)<0,-SUM($AT621:HL621),-SUM($AT575:HL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HM621)*$N598,IF((SUM($AT621:HM621)-SUM($AT575:HM575)/$J598)<0,-SUM($AT621:HM621),-SUM($AT575:HM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HN621)*$N598,IF((SUM($AT621:HN621)-SUM($AT575:HN575)/$J598)<0,-SUM($AT621:HN621),-SUM($AT575:HN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HO621)*$N598,IF((SUM($AT621:HO621)-SUM($AT575:HO575)/$J598)<0,-SUM($AT621:HO621),-SUM($AT575:HO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HP621)*$N598,IF((SUM($AT621:HP621)-SUM($AT575:HP575)/$J598)<0,-SUM($AT621:HP621),-SUM($AT575:HP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HQ621)*$N598,IF((SUM($AT621:HQ621)-SUM($AT575:HQ575)/$J598)<0,-SUM($AT621:HQ621),-SUM($AT575:HQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HR621)*$N598,IF((SUM($AT621:HR621)-SUM($AT575:HR575)/$J598)<0,-SUM($AT621:HR621),-SUM($AT575:HR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HS621)*$N598,IF((SUM($AT621:HS621)-SUM($AT575:HS575)/$J598)<0,-SUM($AT621:HS621),-SUM($AT575:HS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HT621)*$N598,IF((SUM($AT621:HT621)-SUM($AT575:HT575)/$J598)<0,-SUM($AT621:HT621),-SUM($AT575:HT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HU621)*$N598,IF((SUM($AT621:HU621)-SUM($AT575:HU575)/$J598)<0,-SUM($AT621:HU621),-SUM($AT575:HU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HV621)*$N598,IF((SUM($AT621:HV621)-SUM($AT575:HV575)/$J598)<0,-SUM($AT621:HV621),-SUM($AT575:HV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HW621)*$N598,IF((SUM($AT621:HW621)-SUM($AT575:HW575)/$J598)<0,-SUM($AT621:HW621),-SUM($AT575:HW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HX621)*$N598,IF((SUM($AT621:HX621)-SUM($AT575:HX575)/$J598)<0,-SUM($AT621:HX621),-SUM($AT575:HX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HY621)*$N598,IF((SUM($AT621:HY621)-SUM($AT575:HY575)/$J598)<0,-SUM($AT621:HY621),-SUM($AT575:HY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:HZ621)*$N598,IF((SUM($AT621:HZ621)-SUM($AT575:HZ575)/$J598)<0,-SUM($AT621:HZ621),-SUM($AT575:HZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IA621)*$N598,IF((SUM($AT621:IA621)-SUM($AT575:IA575)/$J598)<0,-SUM($AT621:IA621),-SUM($AT575:IA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IB621)*$N598,IF((SUM($AT621:IB621)-SUM($AT575:IB575)/$J598)<0,-SUM($AT621:IB621),-SUM($AT575:IB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IC621)*$N598,IF((SUM($AT621:IC621)-SUM($AT575:IC575)/$J598)<0,-SUM($AT621:IC621),-SUM($AT575:IC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:ID621)*$N598,IF((SUM($AT621:ID621)-SUM($AT575:ID575)/$J598)<0,-SUM($AT621:ID621),-SUM($AT575:ID575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IE621)*$N598,IF((SUM($AT621:IE621)-SUM($AT575:IE575)/$J598)<0,-SUM($AT621:IE621),-SUM($AT575:IE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IF621)*$N598,IF((SUM($AT621:IF621)-SUM($AT575:IF575)/$J598)<0,-SUM($AT621:IF621),-SUM($AT575:IF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IG621)*$N598,IF((SUM($AT621:IG621)-SUM($AT575:IG575)/$J598)<0,-SUM($AT621:IG621),-SUM($AT575:IG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IH621)*$N598,IF((SUM($AT621:IH621)-SUM($AT575:IH575)/$J598)<0,-SUM($AT621:IH621),-SUM($AT575:IH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:II621)*$N598,IF((SUM($AT621:II621)-SUM($AT575:II575)/$J598)<0,-SUM($AT621:II621),-SUM($AT575:II575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IJ621)*$N598,IF((SUM($AT621:IJ621)-SUM($AT575:IJ575)/$J598)<0,-SUM($AT621:IJ621),-SUM($AT575:IJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IK621)*$N598,IF((SUM($AT621:IK621)-SUM($AT575:IK575)/$J598)<0,-SUM($AT621:IK621),-SUM($AT575:IK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IL621)*$N598,IF((SUM($AT621:IL621)-SUM($AT575:IL575)/$J598)<0,-SUM($AT621:IL621),-SUM($AT575:IL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IM621)*$N598,IF((SUM($AT621:IM621)-SUM($AT575:IM575)/$J598)<0,-SUM($AT621:IM621),-SUM($AT575:IM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IN621)*$N598,IF((SUM($AT621:IN621)-SUM($AT575:IN575)/$J598)<0,-SUM($AT621:IN621),-SUM($AT575:IN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IO621)*$N598,IF((SUM($AT621:IO621)-SUM($AT575:IO575)/$J598)<0,-SUM($AT621:IO621),-SUM($AT575:IO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IP621)*$N598,IF((SUM($AT621:IP621)-SUM($AT575:IP575)/$J598)<0,-SUM($AT621:IP621),-SUM($AT575:IP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IQ621)*$N598,IF((SUM($AT621:IQ621)-SUM($AT575:IQ575)/$J598)<0,-SUM($AT621:IQ621),-SUM($AT575:IQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IR621)*$N598,IF((SUM($AT621:IR621)-SUM($AT575:IR575)/$J598)<0,-SUM($AT621:IR621),-SUM($AT575:IR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IS621)*$N598,IF((SUM($AT621:IS621)-SUM($AT575:IS575)/$J598)<0,-SUM($AT621:IS621),-SUM($AT575:IS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IT621)*$N598,IF((SUM($AT621:IT621)-SUM($AT575:IT575)/$J598)<0,-SUM($AT621:IT621),-SUM($AT575:IT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IU621)*$N598,IF((SUM($AT621:IU621)-SUM($AT575:IU575)/$J598)<0,-SUM($AT621:IU621),-SUM($AT575:IU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IV621)*$N598,IF((SUM($AT621:IV621)-SUM($AT575:IV575)/$J598)<0,-SUM($AT621:IV621),-SUM($AT575:IV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IW621)*$N598,IF((SUM($AT621:IW621)-SUM($AT575:IW575)/$J598)<0,-SUM($AT621:IW621),-SUM($AT575:IW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IX621)*$N598,IF((SUM($AT621:IX621)-SUM($AT575:IX575)/$J598)<0,-SUM($AT621:IX621),-SUM($AT575:IX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IY621)*$N598,IF((SUM($AT621:IY621)-SUM($AT575:IY575)/$J598)<0,-SUM($AT621:IY621),-SUM($AT575:IY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:IZ621)*$N598,IF((SUM($AT621:IZ621)-SUM($AT575:IZ575)/$J598)<0,-SUM($AT621:IZ621),-SUM($AT575:IZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JA621)*$N598,IF((SUM($AT621:JA621)-SUM($AT575:JA575)/$J598)<0,-SUM($AT621:JA621),-SUM($AT575:JA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JB621)*$N598,IF((SUM($AT621:JB621)-SUM($AT575:JB575)/$J598)<0,-SUM($AT621:JB621),-SUM($AT575:JB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JC621)*$N598,IF((SUM($AT621:JC621)-SUM($AT575:JC575)/$J598)<0,-SUM($AT621:JC621),-SUM($AT575:JC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JD621)*$N598,IF((SUM($AT621:JD621)-SUM($AT575:JD575)/$J598)<0,-SUM($AT621:JD621),-SUM($AT575:JD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JE621)*$N598,IF((SUM($AT621:JE621)-SUM($AT575:JE575)/$J598)<0,-SUM($AT621:JE621),-SUM($AT575:JE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JF621)*$N598,IF((SUM($AT621:JF621)-SUM($AT575:JF575)/$J598)<0,-SUM($AT621:JF621),-SUM($AT575:JF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JG621)*$N598,IF((SUM($AT621:JG621)-SUM($AT575:JG575)/$J598)<0,-SUM($AT621:JG621),-SUM($AT575:JG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JH621)*$N598,IF((SUM($AT621:JH621)-SUM($AT575:JH575)/$J598)<0,-SUM($AT621:JH621),-SUM($AT575:JH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JI621)*$N598,IF((SUM($AT621:JI621)-SUM($AT575:JI575)/$J598)<0,-SUM($AT621:JI621),-SUM($AT575:JI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JJ621)*$N598,IF((SUM($AT621:JJ621)-SUM($AT575:JJ575)/$J598)<0,-SUM($AT621:JJ621),-SUM($AT575:JJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JK621)*$N598,IF((SUM($AT621:JK621)-SUM($AT575:JK575)/$J598)<0,-SUM($AT621:JK621),-SUM($AT575:JK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JL621)*$N598,IF((SUM($AT621:JL621)-SUM($AT575:JL575)/$J598)<0,-SUM($AT621:JL621),-SUM($AT575:JL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JM621)*$N598,IF((SUM($AT621:JM621)-SUM($AT575:JM575)/$J598)<0,-SUM($AT621:JM621),-SUM($AT575:JM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JN621)*$N598,IF((SUM($AT621:JN621)-SUM($AT575:JN575)/$J598)<0,-SUM($AT621:JN621),-SUM($AT575:JN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JO621)*$N598,IF((SUM($AT621:JO621)-SUM($AT575:JO575)/$J598)<0,-SUM($AT621:JO621),-SUM($AT575:JO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JP621)*$N598,IF((SUM($AT621:JP621)-SUM($AT575:JP575)/$J598)<0,-SUM($AT621:JP621),-SUM($AT575:JP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JQ621)*$N598,IF((SUM($AT621:JQ621)-SUM($AT575:JQ575)/$J598)<0,-SUM($AT621:JQ621),-SUM($AT575:JQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JR621)*$N598,IF((SUM($AT621:JR621)-SUM($AT575:JR575)/$J598)<0,-SUM($AT621:JR621),-SUM($AT575:JR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JS621)*$N598,IF((SUM($AT621:JS621)-SUM($AT575:JS575)/$J598)<0,-SUM($AT621:JS621),-SUM($AT575:JS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JT621)*$N598,IF((SUM($AT621:JT621)-SUM($AT575:JT575)/$J598)<0,-SUM($AT621:JT621),-SUM($AT575:JT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JU621)*$N598,IF((SUM($AT621:JU621)-SUM($AT575:JU575)/$J598)<0,-SUM($AT621:JU621),-SUM($AT575:JU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JV621)*$N598,IF((SUM($AT621:JV621)-SUM($AT575:JV575)/$J598)<0,-SUM($AT621:JV621),-SUM($AT575:JV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JW621)*$N598,IF((SUM($AT621:JW621)-SUM($AT575:JW575)/$J598)<0,-SUM($AT621:JW621),-SUM($AT575:JW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JX621)*$N598,IF((SUM($AT621:JX621)-SUM($AT575:JX575)/$J598)<0,-SUM($AT621:JX621),-SUM($AT575:JX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JY621)*$N598,IF((SUM($AT621:JY621)-SUM($AT575:JY575)/$J598)<0,-SUM($AT621:JY621),-SUM($AT575:JY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:JZ621)*$N598,IF((SUM($AT621:JZ621)-SUM($AT575:JZ575)/$J598)<0,-SUM($AT621:JZ621),-SUM($AT575:JZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KA621)*$N598,IF((SUM($AT621:KA621)-SUM($AT575:KA575)/$J598)<0,-SUM($AT621:KA621),-SUM($AT575:KA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KB621)*$N598,IF((SUM($AT621:KB621)-SUM($AT575:KB575)/$J598)<0,-SUM($AT621:KB621),-SUM($AT575:KB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KC621)*$N598,IF((SUM($AT621:KC621)-SUM($AT575:KC575)/$J598)<0,-SUM($AT621:KC621),-SUM($AT575:KC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KD621)*$N598,IF((SUM($AT621:KD621)-SUM($AT575:KD575)/$J598)<0,-SUM($AT621:KD621),-SUM($AT575:KD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KE621)*$N598,IF((SUM($AT621:KE621)-SUM($AT575:KE575)/$J598)<0,-SUM($AT621:KE621),-SUM($AT575:KE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KF621)*$N598,IF((SUM($AT621:KF621)-SUM($AT575:KF575)/$J598)<0,-SUM($AT621:KF621),-SUM($AT575:KF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KG621)*$N598,IF((SUM($AT621:KG621)-SUM($AT575:KG575)/$J598)<0,-SUM($AT621:KG621),-SUM($AT575:KG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KH621)*$N598,IF((SUM($AT621:KH621)-SUM($AT575:KH575)/$J598)<0,-SUM($AT621:KH621),-SUM($AT575:KH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KI621)*$N598,IF((SUM($AT621:KI621)-SUM($AT575:KI575)/$J598)<0,-SUM($AT621:KI621),-SUM($AT575:KI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KJ621)*$N598,IF((SUM($AT621:KJ621)-SUM($AT575:KJ575)/$J598)<0,-SUM($AT621:KJ621),-SUM($AT575:KJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KK621)*$N598,IF((SUM($AT621:KK621)-SUM($AT575:KK575)/$J598)<0,-SUM($AT621:KK621),-SUM($AT575:KK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KL621)*$N598,IF((SUM($AT621:KL621)-SUM($AT575:KL575)/$J598)<0,-SUM($AT621:KL621),-SUM($AT575:KL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KM621)*$N598,IF((SUM($AT621:KM621)-SUM($AT575:KM575)/$J598)<0,-SUM($AT621:KM621),-SUM($AT575:KM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KN621)*$N598,IF((SUM($AT621:KN621)-SUM($AT575:KN575)/$J598)<0,-SUM($AT621:KN621),-SUM($AT575:KN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KO621)*$N598,IF((SUM($AT621:KO621)-SUM($AT575:KO575)/$J598)<0,-SUM($AT621:KO621),-SUM($AT575:KO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KP621)*$N598,IF((SUM($AT621:KP621)-SUM($AT575:KP575)/$J598)<0,-SUM($AT621:KP621),-SUM($AT575:KP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KQ621)*$N598,IF((SUM($AT621:KQ621)-SUM($AT575:KQ575)/$J598)<0,-SUM($AT621:KQ621),-SUM($AT575:KQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KR621)*$N598,IF((SUM($AT621:KR621)-SUM($AT575:KR575)/$J598)<0,-SUM($AT621:KR621),-SUM($AT575:KR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KS621)*$N598,IF((SUM($AT621:KS621)-SUM($AT575:KS575)/$J598)<0,-SUM($AT621:KS621),-SUM($AT575:KS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KT621)*$N598,IF((SUM($AT621:KT621)-SUM($AT575:KT575)/$J598)<0,-SUM($AT621:KT621),-SUM($AT575:KT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KU621)*$N598,IF((SUM($AT621:KU621)-SUM($AT575:KU575)/$J598)<0,-SUM($AT621:KU621),-SUM($AT575:KU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KV621)*$N598,IF((SUM($AT621:KV621)-SUM($AT575:KV575)/$J598)<0,-SUM($AT621:KV621),-SUM($AT575:KV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KW621)*$N598,IF((SUM($AT621:KW621)-SUM($AT575:KW575)/$J598)<0,-SUM($AT621:KW621),-SUM($AT575:KW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KX621)*$N598,IF((SUM($AT621:KX621)-SUM($AT575:KX575)/$J598)<0,-SUM($AT621:KX621),-SUM($AT575:KX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KY621)*$N598,IF((SUM($AT621:KY621)-SUM($AT575:KY575)/$J598)<0,-SUM($AT621:KY621),-SUM($AT575:KY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:KZ621)*$N598,IF((SUM($AT621:KZ621)-SUM($AT575:KZ575)/$J598)<0,-SUM($AT621:KZ621),-SUM($AT575:KZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LA621)*$N598,IF((SUM($AT621:LA621)-SUM($AT575:LA575)/$J598)<0,-SUM($AT621:LA621),-SUM($AT575:LA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LB621)*$N598,IF((SUM($AT621:LB621)-SUM($AT575:LB575)/$J598)<0,-SUM($AT621:LB621),-SUM($AT575:LB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LC621)*$N598,IF((SUM($AT621:LC621)-SUM($AT575:LC575)/$J598)<0,-SUM($AT621:LC621),-SUM($AT575:LC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LD621)*$N598,IF((SUM($AT621:LD621)-SUM($AT575:LD575)/$J598)<0,-SUM($AT621:LD621),-SUM($AT575:LD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LE621)*$N598,IF((SUM($AT621:LE621)-SUM($AT575:LE575)/$J598)<0,-SUM($AT621:LE621),-SUM($AT575:LE575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LF621)*$N598,IF((SUM($AT621:LF621)-SUM($AT575:LF575)/$J598)<0,-SUM($AT621:LF621),-SUM($AT575:LF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LG621)*$N598,IF((SUM($AT621:LG621)-SUM($AT575:LG575)/$J598)<0,-SUM($AT621:LG621),-SUM($AT575:LG575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LH621)*$N598,IF((SUM($AT621:LH621)-SUM($AT575:LH575)/$J598)<0,-SUM($AT621:LH621),-SUM($AT575:LH575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LI621)*$N598,IF((SUM($AT621:LI621)-SUM($AT575:LI575)/$J598)<0,-SUM($AT621:LI621),-SUM($AT575:LI575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LJ621)*$N598,IF((SUM($AT621:LJ621)-SUM($AT575:LJ575)/$J598)<0,-SUM($AT621:LJ621),-SUM($AT575:LJ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LK621)*$N598,IF((SUM($AT621:LK621)-SUM($AT575:LK575)/$J598)<0,-SUM($AT621:LK621),-SUM($AT575:LK575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LL621)*$N598,IF((SUM($AT621:LL621)-SUM($AT575:LL575)/$J598)<0,-SUM($AT621:LL621),-SUM($AT575:LL575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LM621)*$N598,IF((SUM($AT621:LM621)-SUM($AT575:LM575)/$J598)<0,-SUM($AT621:LM621),-SUM($AT575:LM575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LN621)*$N598,IF((SUM($AT621:LN621)-SUM($AT575:LN575)/$J598)<0,-SUM($AT621:LN621),-SUM($AT575:LN575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LO621)*$N598,IF((SUM($AT621:LO621)-SUM($AT575:LO575)/$J598)<0,-SUM($AT621:LO621),-SUM($AT575:LO575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LP621)*$N598,IF((SUM($AT621:LP621)-SUM($AT575:LP575)/$J598)<0,-SUM($AT621:LP621),-SUM($AT575:LP575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LQ621)*$N598,IF((SUM($AT621:LQ621)-SUM($AT575:LQ575)/$J598)<0,-SUM($AT621:LQ621),-SUM($AT575:LQ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LR621)*$N598,IF((SUM($AT621:LR621)-SUM($AT575:LR575)/$J598)<0,-SUM($AT621:LR621),-SUM($AT575:LR575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LS621)*$N598,IF((SUM($AT621:LS621)-SUM($AT575:LS575)/$J598)<0,-SUM($AT621:LS621),-SUM($AT575:LS575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LT621)*$N598,IF((SUM($AT621:LT621)-SUM($AT575:LT575)/$J598)<0,-SUM($AT621:LT621),-SUM($AT575:LT575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LU621)*$N598,IF((SUM($AT621:LU621)-SUM($AT575:LU575)/$J598)<0,-SUM($AT621:LU621),-SUM($AT575:LU575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LV621)*$N598,IF((SUM($AT621:LV621)-SUM($AT575:LV575)/$J598)<0,-SUM($AT621:LV621),-SUM($AT575:LV575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LW621)*$N598,IF((SUM($AT621:LW621)-SUM($AT575:LW575)/$J598)<0,-SUM($AT621:LW621),-SUM($AT575:LW575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LX621)*$N598,IF((SUM($AT621:LX621)-SUM($AT575:LX575)/$J598)<0,-SUM($AT621:LX621),-SUM($AT575:LX575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LY621)*$N598,IF((SUM($AT621:LY621)-SUM($AT575:LY575)/$J598)<0,-SUM($AT621:LY621),-SUM($AT575:LY575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:LZ621)*$N598,IF((SUM($AT621:LZ621)-SUM($AT575:LZ575)/$J598)<0,-SUM($AT621:LZ621),-SUM($AT575:LZ575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:MA621)*$N598,IF((SUM($AT621:MA621)-SUM($AT575:MA575)/$J598)<0,-SUM($AT621:MA621),-SUM($AT575:MA575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:MB621)*$N598,IF((SUM($AT621:MB621)-SUM($AT575:MB575)/$J598)<0,-SUM($AT621:MB621),-SUM($AT575:MB575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:MC621)*$N598,IF((SUM($AT621:MC621)-SUM($AT575:MC575)/$J598)<0,-SUM($AT621:MC621),-SUM($AT575:MC575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:MD621)*$N598,IF((SUM($AT621:MD621)-SUM($AT575:MD575)/$J598)<0,-SUM($AT621:MD621),-SUM($AT575:MD575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:ME621)*$N598,IF((SUM($AT621:ME621)-SUM($AT575:ME575)/$J598)<0,-SUM($AT621:ME621),-SUM($AT575:ME575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:MF621)*$N598,IF((SUM($AT621:MF621)-SUM($AT575:MF575)/$J598)<0,-SUM($AT621:MF621),-SUM($AT575:MF575)/$J598)),0)","v":0},{"$f":"IFERROR(IF($G598=\"Reducing Balance\",-SUM($AT621:MG621)*$N598,IF((SUM($AT621:MG621)-SUM($AT575:MG575)/$J598)<0,-SUM($AT621:MG621),-SUM($AT575:MG575)/$J598)),0)","v":0}]
[{"$nulls":4},{"$f":"B569&\" Dep c/f\"","v":"Capex Dep c/f"},{"$nulls":41},{"$f":"SUM(AU594:AU614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG594:DG614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FS594:FS614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IE594:IE614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ594:KQ614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex 9",{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF580+DF603","v":0},0,0,0,{"$f":"DJ580+DJ603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"II580+II603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LZ580+LZ603","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex 15",{"$nulls":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH586+DH609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":4},"Total additions within the Financial Year",{"$nulls":41},{"$f":"SUMIF($AU$10:$MH$10,AU$10,$AU675:$MH675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,DG$10,$AU675:$MH675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,FS$10,$AU675:$MH675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,IE$10,$AU675:$MH675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,KQ$10,$AU675:$MH675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carried Forward TWDV","Actual TWDV",null,{"$f":"INDEX(NTBInputs!$J$322:$J$325,MATCH('Calculations M'!C659,NTBInputs!$E$322:$E$325,0))","v":{"v":7287906.08,"d":"7,287,906"}},{"$nulls":10},{"$f":"SUM(S674:S676)","v":{"v":6959950.3064,"d":"6,959,950"}},{"v":5707159.251248,"d":"5,707,159"},{"v":4679870.586023365,"d":"4,679,871"},{"v":3837493.8805391556,"d":"3,837,494"},{"v":3146744.9820421087,"d":"3,146,745"},{"v":2580330.8852745267,"d":"2,580,331"},{"v":2115871.3259251127,"d":"2,115,871"},{"v":1735014.4872585933,"d":"1,735,014"},{"v":1422711.8795520458,"d":"1,422,712"},{"v":1166623.7412326776,"d":"1,166,624"},{"v":956631.4678107954,"d":"956,631"},{"v":784437.8036048523,"d":"784,438"},{"v":643238.9989559791,"d":"643,239"},{"v":527455.9791439034,"d":"527,456"},{"v":432513.90289800114,"d":"432,514"},{"v":354661.40037636063,"d":"354,661"},{"v":290822.34830861574,"d":"290,822"},{"v":238474.3256130648,"d":"238,474"},{"v":195548.947002713,"d":"195,549"},{"v":160350.1365422247,"d":"160,350"},{"v":131487.11196462417,"d":"131,487"},{"v":107819.43181099175,"d":"107,819"},{"v":88411.93408501326,"d":"88,412"},{"v":72497.78594971084,"d":"72,498"},{"v":59448.18447876297,"d":"59,448"},null,null,{"$f":"H677","v":{"v":7287906.08,"d":"7,287,906"}},{"$f":"SUM(AU674:AU676)","v":{"v":7178587.4888,"d":"7,178,587"}},{"$f":"SUM(AV674:AV676)","v":{"v":7069268.897600001,"d":"7,069,269"}},{"v":6959950.306400001,"d":"6,959,950"},{"v":6855551.051804001,"d":"6,855,551"},{"v":6751151.797208002,"d":"6,751,152"},{"v":6646752.542612002,"d":"6,646,753"},{"v":6542353.288016003,"d":"6,542,353"},{"v":6437954.033420003,"d":"6,437,954"},{"v":6333554.778824003,"d":"6,333,555"},{"v":6229155.524228004,"d":"6,229,156"},{"v":6124756.269632004,"d":"6,124,756"},{"v":6020357.015036005,"d":"6,020,357"},{"v":5915957.760440005,"d":"5,915,958"},{"v":5811558.505844005,"d":"5,811,559"},{"v":5707159.251248006,"d":"5,707,159"},{"v":5621551.862479285,"d":"5,621,552"},{"v":5535944.473710565,"d":"5,535,944"},{"v":5450337.084941844,"d":"5,450,337"},{"v":5364729.696173124,"d":"5,364,730"},{"v":5279122.307404404,"d":"5,279,122"},{"v":5193514.918635683,"d":"5,193,515"},{"v":5107907.529866963,"d":"5,107,908"},{"v":5022300.141098242,"d":"5,022,300"},{"v":4936692.752329522,"d":"4,936,693"},{"v":4851085.363560801,"d":"4,851,085"},{"v":4765477.974792081,"d":"4,765,478"},{"v":4679870.5860233605,"d":"4,679,871"},{"v":4609672.52723301,"d":"4,609,673"},{"v":4539474.46844266,"d":"4,539,474"},{"v":4469276.4096523095,"d":"4,469,276"},{"v":4399078.350861959,"d":"4,399,078"},{"v":4328880.292071609,"d":"4,328,880"},{"v":4258682.2332812585,"d":"4,258,682"},{"v":4188484.174490908,"d":"4,188,484"},{"v":4118286.115700558,"d":"4,118,286"},{"v":4048088.0569102075,"d":"4,048,088"},{"v":3977889.998119857,"d":"3,977,890"},{"v":3907691.939329507,"d":"3,907,692"},{"v":3837493.8805391565,"d":"3,837,494"},{"v":3779931.472331069,"d":"3,779,931"},{"v":3722369.0641229814,"d":"3,722,369"},{"v":3664806.655914894,"d":"3,664,807"},{"v":3607244.2477068063,"d":"3,607,244"},{"v":3549681.8394987187,"d":"3,549,682"},{"v":3492119.431290631,"d":"3,492,119"},{"v":3434557.0230825436,"d":"3,434,557"},{"v":3376994.614874456,"d":"3,376,995"},{"v":3319432.2066663685,"d":"3,319,432"},{"v":3261869.798458281,"d":"3,261,870"},{"v":3204307.3902501934,"d":"3,204,307"},{"v":3146744.982042106,"d":"3,146,745"},{"v":3099543.8073114743,"d":"3,099,544"},{"v":3052342.632580843,"d":"3,052,343"},{"v":3005141.4578502113,"d":"3,005,141"},{"v":2957940.28311958,"d":"2,957,940"},{"v":2910739.1083889483,"d":"2,910,739"},{"v":2863537.9336583167,"d":"2,863,538"},{"v":2816336.758927685,"d":"2,816,337"},{"v":2769135.5841970537,"d":"2,769,136"},{"v":2721934.409466422,"d":"2,721,934"},{"v":2674733.2347357906,"d":"2,674,733"},{"v":2627532.060005159,"d":"2,627,532"},{"v":2580330.8852745276,"d":"2,580,331"},{"v":2541625.9219954098,"d":"2,541,626"},{"v":2502920.958716292,"d":"2,502,921"},{"$f":"SUM(DH674:DH676)","v":{"v":2464215.995437174,"d":"2,464,216"}},{"v":2425511.0321580563,"d":"2,425,511"},{"v":2386806.0688789384,"d":"2,386,806"},{"v":2348101.1055998206,"d":"2,348,101"},{"v":2309396.142320703,"d":"2,309,396"},{"v":2270691.179041585,"d":"2,270,691"},{"v":2231986.215762467,"d":"2,231,986"},{"v":2193281.2524833493,"d":"2,193,281"},{"v":2154576.2892042315,"d":"2,154,576"},{"v":2115871.3259251136,"d":"2,115,871"},{"v":2084133.2560362369,"d":"2,084,133"},{"v":2052395.1861473601,"d":"2,052,395"},{"v":2020657.1162584834,"d":"2,020,657"},{"v":1988919.0463696066,"d":"1,988,919"},{"v":1957180.9764807299,"d":"1,957,181"},{"v":1925442.9065918531,"d":"1,925,443"},{"v":1893704.8367029764,"d":"1,893,705"},{"v":1861966.7668140996,"d":"1,861,967"},{"v":1830228.6969252229,"d":"1,830,229"},{"v":1798490.6270363461,"d":"1,798,491"},{"v":1766752.5571474694,"d":"1,766,753"},{"v":1735014.4872585926,"d":"1,735,014"},{"v":1708989.2699497137,"d":"1,708,989"},{"v":1682964.0526408348,"d":"1,682,964"},{"v":1656938.835331956,"d":"1,656,939"},{"v":1630913.618023077,"d":"1,630,914"},{"v":1604888.4007141981,"d":"1,604,888"},{"v":1578863.1834053192,"d":"1,578,863"},{"v":1552837.9660964403,"d":"1,552,838"},{"v":1526812.7487875614,"d":"1,526,813"},{"v":1500787.5314786825,"d":"1,500,788"},{"v":1474762.3141698036,"d":"1,474,762"},{"v":1448737.0968609247,"d":"1,448,737"},{"v":1422711.8795520458,"d":"1,422,712"},{"v":1401371.2013587651,"d":"1,401,371"},{"v":1380030.5231654844,"d":"1,380,031"},{"v":1358689.8449722037,"d":"1,358,690"},{"v":1337349.166778923,"d":"1,337,349"},{"v":1316008.4885856423,"d":"1,316,008"},{"v":1294667.8103923616,"d":"1,294,668"},{"v":1273327.132199081,"d":"1,273,327"},{"v":1251986.4540058002,"d":"1,251,986"},{"v":1230645.7758125195,"d":"1,230,646"},{"v":1209305.0976192388,"d":"1,209,305"},{"v":1187964.419425958,"d":"1,187,964"},{"v":1166623.7412326774,"d":"1,166,624"},{"v":1149124.3851141871,"d":"1,149,124"},{"v":1131625.028995697,"d":"1,131,625"},{"v":1114125.6728772067,"d":"1,114,126"},{"v":1096626.3167587165,"d":"1,096,626"},{"v":1079126.9606402263,"d":"1,079,127"},{"v":1061627.604521736,"d":"1,061,628"},{"v":1044128.2484032459,"d":"1,044,128"},{"v":1026628.8922847558,"d":"1,026,629"},{"v":1009129.5361662657,"d":"1,009,130"},{"v":991630.1800477756,"d":"991,630"},{"v":974130.8239292855,"d":"974,131"},{"v":956631.4678107954,"d":"956,631"},{"v":942281.9957936335,"d":"942,282"},{"v":927932.5237764716,"d":"927,933"},{"v":913583.0517593097,"d":"913,583"},{"v":899233.5797421478,"d":"899,234"},{"v":884884.1077249859,"d":"884,884"},{"v":870534.635707824,"d":"870,535"},{"$f":"SUM(FT674:FT676)","v":{"v":856185.1636906621,"d":"856,185"}},{"v":841835.6916735002,"d":"841,836"},{"v":827486.2196563383,"d":"827,486"},{"v":813136.7476391764,"d":"813,137"},{"v":798787.2756220145,"d":"798,787"},{"v":784437.8036048526,"d":"784,438"},{"v":772671.2365507799,"d":"772,671"},{"v":760904.6694967072,"d":"760,905"},{"v":749138.1024426344,"d":"749,138"},{"v":737371.5353885617,"d":"737,372"},{"v":725604.9683344889,"d":"725,605"},{"v":713838.4012804162,"d":"713,838"},{"v":702071.8342263434,"d":"702,072"},{"v":690305.2671722707,"d":"690,305"},{"v":678538.700118198,"d":"678,539"},{"v":666772.1330641252,"d":"666,772"},{"v":655005.5660100525,"d":"655,006"},{"v":643238.9989559797,"d":"643,239"},{"v":633590.41397164,"d":"633,590"},{"v":623941.8289873004,"d":"623,942"},{"v":614293.2440029607,"d":"614,293"},{"v":604644.6590186211,"d":"604,645"},{"v":594996.0740342814,"d":"594,996"},{"v":585347.4890499418,"d":"585,347"},{"v":575698.9040656021,"d":"575,699"},{"v":566050.3190812625,"d":"566,050"},{"v":556401.7340969228,"d":"556,402"},{"v":546753.1491125831,"d":"546,753"},{"v":537104.5641282435,"d":"537,105"},{"v":527455.9791439038,"d":"527,456"},{"v":519544.13945674524,"d":"519,544"},{"v":511632.29976958665,"d":"511,632"},{"v":503720.46008242806,"d":"503,720"},{"v":495808.6203952695,"d":"495,809"},{"v":487896.7807081109,"d":"487,897"},{"v":479984.9410209523,"d":"479,985"},{"v":472073.1013337937,"d":"472,073"},{"v":464161.26164663513,"d":"464,161"},{"v":456249.42195947655,"d":"456,249"},{"v":448337.58227231796,"d":"448,338"},{"v":440425.7425851594,"d":"440,426"},{"v":432513.9028980008,"d":"432,514"},{"v":426026.1943545308,"d":"426,026"},{"v":419538.48581106076,"d":"419,538"},{"v":413050.77726759075,"d":"413,051"},{"v":406563.06872412073,"d":"406,563"},{"v":400075.3601806507,"d":"400,075"},{"v":393587.6516371807,"d":"393,588"},{"v":387099.9430937107,"d":"387,100"},{"v":380612.2345502407,"d":"380,612"},{"v":374124.52600677067,"d":"374,125"},{"v":367636.81746330066,"d":"367,637"},{"v":361149.10891983064,"d":"361,149"},{"v":354661.40037636063,"d":"354,661"},{"v":349341.4793707152,"d":"349,341"},{"v":344021.5583650698,"d":"344,022"},{"v":338701.6373594244,"d":"338,702"},{"v":333381.71635377896,"d":"333,382"},{"v":328061.79534813354,"d":"328,062"},{"v":322741.8743424881,"d":"322,742"},{"v":317421.9533368427,"d":"317,422"},{"v":312102.0323311973,"d":"312,102"},{"v":306782.1113255519,"d":"306,782"},{"v":301462.19031990645,"d":"301,462"},{"$f":"SUM(IF674:IF676)","v":{"v":296142.26931426104,"d":"296,142"}},{"v":290822.3483086156,"d":"290,822"},{"v":286460.01308398636,"d":"286,460"},{"v":282097.6778593571,"d":"282,098"},{"v":277735.34263472783,"d":"277,735"},{"v":273373.00741009857,"d":"273,373"},{"v":269010.6721854693,"d":"269,011"},{"v":264648.33696084004,"d":"264,648"},{"v":260286.0017362108,"d":"260,286"},{"v":255923.66651158157,"d":"255,924"},{"v":251561.33128695234,"d":"251,561"},{"v":247198.9960623231,"d":"247,199"},{"v":242836.66083769387,"d":"242,837"},{"v":238474.32561306463,"d":"238,474"},{"v":234897.21072886867,"d":"234,897"},{"v":231320.0958446727,"d":"231,320"},{"v":227742.98096047674,"d":"227,743"},{"v":224165.86607628077,"d":"224,166"},{"v":220588.7511920848,"d":"220,589"},{"v":217011.63630788884,"d":"217,012"},{"v":213434.52142369287,"d":"213,435"},{"v":209857.4065394969,"d":"209,857"},{"v":206280.29165530094,"d":"206,280"},{"v":202703.17677110498,"d":"202,703"},{"v":199126.061886909,"d":"199,126"},{"v":195548.94700271304,"d":"195,549"},{"v":192615.71279767234,"d":"192,616"},{"v":189682.47859263164,"d":"189,682"},{"v":186749.24438759094,"d":"186,749"},{"v":183816.01018255024,"d":"183,816"},{"v":180882.77597750953,"d":"180,883"},{"v":177949.54177246883,"d":"177,950"},{"v":175016.30756742813,"d":"175,016"},{"v":172083.07336238743,"d":"172,083"},{"v":169149.83915734672,"d":"169,150"},{"v":166216.60495230602,"d":"166,217"},{"v":163283.37074726532,"d":"163,283"},{"v":160350.13654222462,"d":"160,350"},{"v":157944.88449409124,"d":"157,945"},{"v":155539.63244595786,"d":"155,540"},{"v":153134.38039782448,"d":"153,134"},{"v":150729.1283496911,"d":"150,729"},{"v":148323.87630155773,"d":"148,324"},{"v":145918.62425342435,"d":"145,919"},{"v":143513.37220529097,"d":"143,513"},{"v":141108.1201571576,"d":"141,108"},{"v":138702.86810902422,"d":"138,703"},{"v":136297.61606089084,"d":"136,298"},{"v":133892.36401275746,"d":"133,892"},{"v":131487.11196462408,"d":"131,487"},{"v":129514.80528515473,"d":"129,515"},{"v":127542.49860568537,"d":"127,542"},{"v":125570.19192621601,"d":"125,570"},{"v":123597.88524674665,"d":"123,598"},{"v":121625.57856727729,"d":"121,626"},{"v":119653.27188780793,"d":"119,653"},{"v":117680.96520833857,"d":"117,681"},{"v":115708.65852886921,"d":"115,709"},{"v":113736.35184939986,"d":"113,736"},{"v":111764.0451699305,"d":"111,764"},{"v":109791.73849046114,"d":"109,792"},{"v":107819.43181099178,"d":"107,819"},{"v":106202.1403338269,"d":"106,202"},{"v":104584.84885666202,"d":"104,585"},{"$f":"SUM(KR674:KR676)","v":{"v":102967.55737949714,"d":"102,968"}},{"v":101350.26590233226,"d":"101,350"},{"v":99732.97442516738,"d":"99,733"},{"v":98115.6829480025,"d":"98,116"},{"v":96498.39147083763,"d":"96,498"},{"v":94881.09999367275,"d":"94,881"},{"v":93263.80851650787,"d":"93,264"},{"v":91646.51703934299,"d":"91,647"},{"v":90029.22556217811,"d":"90,029"},{"v":88411.93408501323,"d":"88,412"},{"v":87085.75507373804,"d":"87,086"},{"v":85759.57606246285,"d":"85,760"},{"v":84433.39705118765,"d":"84,433"},{"v":83107.21803991246,"d":"83,107"},{"v":81781.03902863727,"d":"81,781"},{"v":80454.86001736208,"d":"80,455"},{"v":79128.68100608689,"d":"79,129"},{"v":77802.5019948117,"d":"77,803"},{"v":76476.3229835365,"d":"76,476"},{"v":75150.14397226131,"d":"75,150"},{"v":73823.96496098612,"d":"73,824"},{"v":72497.78594971093,"d":"72,498"},{"v":71410.31916046527,"d":"71,410"},{"v":70322.8523712196,"d":"70,323"},{"v":69235.38558197394,"d":"69,235"},{"v":68147.91879272828,"d":"68,148"},{"v":67060.45200348261,"d":"67,060"},{"v":65972.98521423695,"d":"65,973"},{"v":64885.518424991285,"d":"64,886"},{"v":63798.05163574562,"d":"63,798"},{"v":62710.58484649996,"d":"62,711"},{"v":61623.118057254294,"d":"61,623"},{"v":60535.65126800863,"d":"60,536"},{"v":59448.18447876297,"d":"59,448"},{"v":58556.46171158152,"d":"58,556"},{"v":57664.73894440007,"d":"57,665"},{"v":56773.016177218626,"d":"56,773"},{"v":55881.29341003718,"d":"55,881"},{"v":54989.57064285573,"d":"54,990"},{"v":54097.847875674284,"d":"54,098"},{"v":53206.12510849284,"d":"53,206"},{"v":52314.40234131139,"d":"52,314"},{"v":51422.67957412994,"d":"51,423"}]
[]
[{"$nulls":4},"Additions Opening Bal",{"$nulls":41},{"$f":"AT708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Initial year capital allowances",{"$nulls":41},{"$f":"IF(AU$7=1,-$AT713*($H717/PeriodsInYear),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DG$7=1,-$AT713*($H717/PeriodsInYear),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FS$7=1,-$AT713*($H717/PeriodsInYear),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IE$7=1,-$AT713*($H717/PeriodsInYear),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KQ$7=1,-$AT713*($H717/PeriodsInYear),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additions noted at the start of every Financial Year",{"$nulls":41},{"$f":"IF(AU$11=1,AU722,0)","v":0},{"$f":"IF(AV$11=1,AV722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH$11=1,DH722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FT$11=1,FT722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF$11=1,IF722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KR$11=1,KR722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Capital Allowances",{"$nulls":13},{"v":-327955.77359999996,"d":"(327,956)"},{"v":-1252791.0551520004,"d":"(1,252,791)"},{"v":-1027288.665224641,"d":"(1,027,289)"},{"v":-842376.705484205,"d":"(842,377)"},{"v":-690748.898497048,"d":"(690,749)"},{"v":-566414.0967675791,"d":"(566,414)"},{"v":-464459.55934941483,"d":"(464,460)"},{"v":-380856.8386665204,"d":"(380,857)"},{"v":-312302.6077065467,"d":"(312,303)"},{"v":-256088.1383193682,"d":"(256,088)"},{"v":-209992.27342188192,"d":"(209,992)"},{"v":-172193.66420594315,"d":"(172,194)"},{"v":-141198.80464887348,"d":"(141,199)"},{"v":-115783.01981207637,"d":"(115,783)"},{"v":-94942.07624590269,"d":"(94,942)"},{"v":-77852.50252164014,"d":"(77,853)"},{"v":-63839.05206774492,"d":"(63,839)"},{"v":-52348.02269555081,"d":"(52,348)"},{"v":-42925.37861035163,"d":"(42,925)"},{"v":-35198.81046048835,"d":"(35,199)"},{"v":-28863.024577600434,"d":"(28,863)"},{"v":-23667.680153632336,"d":"(23,668)"},{"v":-19407.497725978516,"d":"(19,407)"},{"v":-15914.148135302383,"d":"(15,914)"},{"v":-13049.601470947966,"d":"(13,050)"},{"$nulls":3},{"$f":"SUM(AU676,AU697,AU717,AU737)","v":{"v":-109318.5912,"d":"(109,319)"}},{"v":-109318.5912,"d":"(109,319)"},{"v":-109318.5912,"d":"(109,319)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-104399.25459600001,"d":"(104,399)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-85607.38876872008,"d":"(85,607)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-70198.0587903504,"d":"(70,198)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-57562.40820808735,"d":"(57,562)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-47201.17473063159,"d":"(47,201)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-38704.96327911791,"d":"(38,705)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-31738.069888876704,"d":"(31,738)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-26025.217308878888,"d":"(26,025)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-21340.678193280688,"d":"(21,341)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-17499.35611849016,"d":"(17,499)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-14349.47201716193,"d":"(14,349)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-11766.56705407279,"d":"(11,767)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-9648.584984339695,"d":"(9,649)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-7911.839687158557,"d":"(7,912)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-6487.708543470011,"d":"(6,488)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-5319.921005645409,"d":"(5,320)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-4362.335224629234,"d":"(4,362)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-3577.1148841959694,"d":"(3,577)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2933.2342050406955,"d":"(2,933)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-2405.252048133369,"d":"(2,405)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1972.3066794693611,"d":"(1,972)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1617.2914771648766,"d":"(1,617)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1326.1790112751985,"d":"(1,326)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-1087.466789245664,"d":"(1,087)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"},{"v":-891.7227671814445,"d":"(892)"}]
[{"$nulls":4},"Profits Chargeable to Corporation Tax",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU756:$MH756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU754","v":0},{"$f":"AV754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Calculated Tax Payments",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FS767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IE767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KQ767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Weighted Allowable Fixed Assets"]
[{"$nulls":4},"FFR - Contracted Revenue Flag",{"$nulls":41},{"$f":"AU71","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Other Revenue 1 Received",{"$nulls":3},{"$f":"NTBInputs!H374","v":{"v":0,"d":"0.0%"}},{"$f":"NTBInputs!I374","v":{"v":0,"d":"0.0%"}},{"$f":"NTBInputs!J374","v":{"v":0,"d":"0.0%"}},{"$f":"NTBInputs!K374","v":{"v":0,"d":"0.0%"}},"Other Revenue 1",{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MB1533","v":0},0,0,0,0,0,0]
[{"$nulls":4},"Spare 3",{"$nulls":3},{"$f":"NTBInputs!H385","v":{"v":0.7,"d":"70.0%"}},{"$f":"NTBInputs!I385","v":{"v":0.3,"d":"30.0%"}},{"$f":"NTBInputs!J385","v":{"v":1,"d":"100.0%"}},{"$f":"NTBInputs!K385","v":{"v":0,"d":"0.0%"}},"Spare 3",{"$nulls":33},{"$f":"AU1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FV1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Triad Revenue",{"$nulls":4},{"v":0,"d":"0.0%"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF537*$I852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR537*$I852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID537*$I852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP537*$I852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Other Revenue 3",{"$nulls":4},{"v":0,"d":"0.0%"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF541*$I856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR541*$I856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID541*$I856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP541*$I856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT Control Accounts - \"&I880","v":"VAT Control Accounts - CM Contracted (during FFR)"}]
[{"$nulls":3},"Other Revenue 1",{"$nulls":4},{"v":0,"d":"0.0%"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LZ539*$I886","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Spare 3",{"$nulls":4},{"v":0.3,"d":"30.0%"},{"$nulls":37},{"$f":"AU550*$I897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG550*$I897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS550*$I897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE550*$I897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!$E$317","v":"VAT Assessment frequency "},null,{"$f":"NTBInputs!$F$317","v":"Quarterly"},null,null,{"$f":"IF(G910=\"Annual\", 12,IF(G910=\"Quarterly\",3,1))","v":3}]
[{"$nulls":3},"Other Revenue 1",{"$nulls":4},{"v":0,"d":"0.0%"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK539*$I918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"FFR Revenue Share",{"$nulls":4},{"v":0.3,"d":"30.0%"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK548*$I927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HP548*$I927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"VAT Payment / (Clawback) ",{"$nulls":42},{"$f":"IF(INT(AU$9/$J$846)=(AU$9/$J$846),-SUM(AU912:AU936),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INT(DG$9/$J$846)=(DG$9/$J$846),-SUM(DG912:DG936),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INT(FS$9/$J$846)=(FS$9/$J$846),-SUM(FS912:FS936),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INT(IE$9/$J$846)=(IE$9/$J$846),-SUM(IE912:IE936),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INT(KQ$9/$J$846)=(KQ$9/$J$846),-SUM(KQ912:KQ936),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Non Contract FFR Revenue",{"$nulls":4},{"v":0,"d":"0.0%"},{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Spare 3",{"$nulls":4},{"v":0,"d":"0.0%"},{"$nulls":37},{"$f":"AU550*$I961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG550*$I961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS550*$I961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE550*$I961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Apportioned VAT (Payment) / Clawback %"]
[{"$nulls":4},{"$f":"K816&\" \"&$E$842&\" Including VAT\"","v":"CM Contracted (Island - post FFR) CFADS Including VAT"},{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU989:$MH989)","v":0},0,0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":10798.666666666668,"d":"10,799"},0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Arrangement Fees"]
[{"$nulls":4},{"$f":"NTBInputs!E412","v":"COF / Swap Rate"},{"$nulls":3},{"$f":"NTBInputs!G412","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":4},{"$f":"NTBInputs!E429","v":"2022-01-01"},{"$nulls":3},{"$f":"NTBInputs!G429","v":{"v":0.02,"d":"2.00%"}}]
[]
[]
[null,null,"FFR Repayments - Interest Payments"]
[{"$nulls":4},"Repayment Start Date",null,null,{"$f":"IFERROR(EOMONTH(NTBInputs!G397,-1)+1,0)","v":"2018-09-01"},{"$f":"NTBInputs!G398","v":"2020-01-31"},{"$nulls":37},{"$f":"IF(AND($H1071<=AU$5,$I1071>AU$5),AT1071+1,0)","v":0},{"$f":"IF(AND($H1071<=AV$5,$I1071>AV$5),AU1071+1,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H1071<=DH$5,$I1071>DH$5),DG1071+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H1071<=FT$5,$I1071>FT$5),FS1071+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H1071<=IF$5,$I1071>IF$5),IE1071+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H1071<=KR$5,$I1071>KR$5),KQ1071+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment Periods including Final Period Payment",null,null,{"$f":"MAX(AU1074:MH1074)","v":7},{"$nulls":38},{"$f":"IF(AND(AU1072=1,AU1073>0),AU1073,IF(AU1072=1,MAX($AT1073:AT1073)+AU1072,AU1073))","v":0},{"$f":"IF(AND(AV1072=1,AV1073>0),AV1073,IF(AV1072=1,MAX($AT1073:AU1073)+AV1072,AV1073))","v":0},{"$f":"IF(AND(AW1072=1,AW1073>0),AW1073,IF(AW1072=1,MAX($AT1073:AV1073)+AW1072,AW1073))","v":0},{"$f":"IF(AND(AX1072=1,AX1073>0),AX1073,IF(AX1072=1,MAX($AT1073:AW1073)+AX1072,AX1073))","v":0},{"$f":"IF(AND(AY1072=1,AY1073>0),AY1073,IF(AY1072=1,MAX($AT1073:AX1073)+AY1072,AY1073))","v":0},{"$f":"IF(AND(AZ1072=1,AZ1073>0),AZ1073,IF(AZ1072=1,MAX($AT1073:AY1073)+AZ1072,AZ1073))","v":0},{"$f":"IF(AND(BA1072=1,BA1073>0),BA1073,IF(BA1072=1,MAX($AT1073:AZ1073)+BA1072,BA1073))","v":0},{"$f":"IF(AND(BB1072=1,BB1073>0),BB1073,IF(BB1072=1,MAX($AT1073:BA1073)+BB1072,BB1073))","v":0},{"$f":"IF(AND(BC1072=1,BC1073>0),BC1073,IF(BC1072=1,MAX($AT1073:BB1073)+BC1072,BC1073))","v":1},{"$f":"IF(AND(BD1072=1,BD1073>0),BD1073,IF(BD1072=1,MAX($AT1073:BC1073)+BD1072,BD1073))","v":0},{"$f":"IF(AND(BE1072=1,BE1073>0),BE1073,IF(BE1072=1,MAX($AT1073:BD1073)+BE1072,BE1073))","v":0},{"$f":"IF(AND(BF1072=1,BF1073>0),BF1073,IF(BF1072=1,MAX($AT1073:BE1073)+BF1072,BF1073))","v":2},{"$f":"IF(AND(BG1072=1,BG1073>0),BG1073,IF(BG1072=1,MAX($AT1073:BF1073)+BG1072,BG1073))","v":0},{"$f":"IF(AND(BH1072=1,BH1073>0),BH1073,IF(BH1072=1,MAX($AT1073:BG1073)+BH1072,BH1073))","v":0},{"$f":"IF(AND(BI1072=1,BI1073>0),BI1073,IF(BI1072=1,MAX($AT1073:BH1073)+BI1072,BI1073))","v":3},{"$f":"IF(AND(BJ1072=1,BJ1073>0),BJ1073,IF(BJ1072=1,MAX($AT1073:BI1073)+BJ1072,BJ1073))","v":0},{"$f":"IF(AND(BK1072=1,BK1073>0),BK1073,IF(BK1072=1,MAX($AT1073:BJ1073)+BK1072,BK1073))","v":0},{"$f":"IF(AND(BL1072=1,BL1073>0),BL1073,IF(BL1072=1,MAX($AT1073:BK1073)+BL1072,BL1073))","v":4},{"$f":"IF(AND(BM1072=1,BM1073>0),BM1073,IF(BM1072=1,MAX($AT1073:BL1073)+BM1072,BM1073))","v":0},{"$f":"IF(AND(BN1072=1,BN1073>0),BN1073,IF(BN1072=1,MAX($AT1073:BM1073)+BN1072,BN1073))","v":0},{"$f":"IF(AND(BO1072=1,BO1073>0),BO1073,IF(BO1072=1,MAX($AT1073:BN1073)+BO1072,BO1073))","v":5},{"$f":"IF(AND(BP1072=1,BP1073>0),BP1073,IF(BP1072=1,MAX($AT1073:BO1073)+BP1072,BP1073))","v":0},{"$f":"IF(AND(BQ1072=1,BQ1073>0),BQ1073,IF(BQ1072=1,MAX($AT1073:BP1073)+BQ1072,BQ1073))","v":0},{"$f":"IF(AND(BR1072=1,BR1073>0),BR1073,IF(BR1072=1,MAX($AT1073:BQ1073)+BR1072,BR1073))","v":6},{"$f":"IF(AND(BS1072=1,BS1073>0),BS1073,IF(BS1072=1,MAX($AT1073:BR1073)+BS1072,BS1073))","v":7},{"$f":"IF(AND(BT1072=1,BT1073>0),BT1073,IF(BT1072=1,MAX($AT1073:BS1073)+BT1072,BT1073))","v":0},{"$f":"IF(AND(BU1072=1,BU1073>0),BU1073,IF(BU1072=1,MAX($AT1073:BT1073)+BU1072,BU1073))","v":0},{"$f":"IF(AND(BV1072=1,BV1073>0),BV1073,IF(BV1072=1,MAX($AT1073:BU1073)+BV1072,BV1073))","v":0},{"$f":"IF(AND(BW1072=1,BW1073>0),BW1073,IF(BW1072=1,MAX($AT1073:BV1073)+BW1072,BW1073))","v":0},{"$f":"IF(AND(BX1072=1,BX1073>0),BX1073,IF(BX1072=1,MAX($AT1073:BW1073)+BX1072,BX1073))","v":0},{"$f":"IF(AND(BY1072=1,BY1073>0),BY1073,IF(BY1072=1,MAX($AT1073:BX1073)+BY1072,BY1073))","v":0},{"$f":"IF(AND(BZ1072=1,BZ1073>0),BZ1073,IF(BZ1072=1,MAX($AT1073:BY1073)+BZ1072,BZ1073))","v":0},{"$f":"IF(AND(CA1072=1,CA1073>0),CA1073,IF(CA1072=1,MAX($AT1073:BZ1073)+CA1072,CA1073))","v":0},{"$f":"IF(AND(CB1072=1,CB1073>0),CB1073,IF(CB1072=1,MAX($AT1073:CA1073)+CB1072,CB1073))","v":0},{"$f":"IF(AND(CC1072=1,CC1073>0),CC1073,IF(CC1072=1,MAX($AT1073:CB1073)+CC1072,CC1073))","v":0},{"$f":"IF(AND(CD1072=1,CD1073>0),CD1073,IF(CD1072=1,MAX($AT1073:CC1073)+CD1072,CD1073))","v":0},{"$f":"IF(AND(CE1072=1,CE1073>0),CE1073,IF(CE1072=1,MAX($AT1073:CD1073)+CE1072,CE1073))","v":0},{"$f":"IF(AND(CF1072=1,CF1073>0),CF1073,IF(CF1072=1,MAX($AT1073:CE1073)+CF1072,CF1073))","v":0},{"$f":"IF(AND(CG1072=1,CG1073>0),CG1073,IF(CG1072=1,MAX($AT1073:CF1073)+CG1072,CG1073))","v":0},{"$f":"IF(AND(CH1072=1,CH1073>0),CH1073,IF(CH1072=1,MAX($AT1073:CG1073)+CH1072,CH1073))","v":0},{"$f":"IF(AND(CI1072=1,CI1073>0),CI1073,IF(CI1072=1,MAX($AT1073:CH1073)+CI1072,CI1073))","v":0},{"$f":"IF(AND(CJ1072=1,CJ1073>0),CJ1073,IF(CJ1072=1,MAX($AT1073:CI1073)+CJ1072,CJ1073))","v":0},{"$f":"IF(AND(CK1072=1,CK1073>0),CK1073,IF(CK1072=1,MAX($AT1073:CJ1073)+CK1072,CK1073))","v":0},{"$f":"IF(AND(CL1072=1,CL1073>0),CL1073,IF(CL1072=1,MAX($AT1073:CK1073)+CL1072,CL1073))","v":0},{"$f":"IF(AND(CM1072=1,CM1073>0),CM1073,IF(CM1072=1,MAX($AT1073:CL1073)+CM1072,CM1073))","v":0},{"$f":"IF(AND(CN1072=1,CN1073>0),CN1073,IF(CN1072=1,MAX($AT1073:CM1073)+CN1072,CN1073))","v":0},{"$f":"IF(AND(CO1072=1,CO1073>0),CO1073,IF(CO1072=1,MAX($AT1073:CN1073)+CO1072,CO1073))","v":0},{"$f":"IF(AND(CP1072=1,CP1073>0),CP1073,IF(CP1072=1,MAX($AT1073:CO1073)+CP1072,CP1073))","v":0},{"$f":"IF(AND(CQ1072=1,CQ1073>0),CQ1073,IF(CQ1072=1,MAX($AT1073:CP1073)+CQ1072,CQ1073))","v":0},{"$f":"IF(AND(CR1072=1,CR1073>0),CR1073,IF(CR1072=1,MAX($AT1073:CQ1073)+CR1072,CR1073))","v":0},{"$f":"IF(AND(CS1072=1,CS1073>0),CS1073,IF(CS1072=1,MAX($AT1073:CR1073)+CS1072,CS1073))","v":0},{"$f":"IF(AND(CT1072=1,CT1073>0),CT1073,IF(CT1072=1,MAX($AT1073:CS1073)+CT1072,CT1073))","v":0},{"$f":"IF(AND(CU1072=1,CU1073>0),CU1073,IF(CU1072=1,MAX($AT1073:CT1073)+CU1072,CU1073))","v":0},{"$f":"IF(AND(CV1072=1,CV1073>0),CV1073,IF(CV1072=1,MAX($AT1073:CU1073)+CV1072,CV1073))","v":0},{"$f":"IF(AND(CW1072=1,CW1073>0),CW1073,IF(CW1072=1,MAX($AT1073:CV1073)+CW1072,CW1073))","v":0},{"$f":"IF(AND(CX1072=1,CX1073>0),CX1073,IF(CX1072=1,MAX($AT1073:CW1073)+CX1072,CX1073))","v":0},{"$f":"IF(AND(CY1072=1,CY1073>0),CY1073,IF(CY1072=1,MAX($AT1073:CX1073)+CY1072,CY1073))","v":0},{"$f":"IF(AND(CZ1072=1,CZ1073>0),CZ1073,IF(CZ1072=1,MAX($AT1073:CY1073)+CZ1072,CZ1073))","v":0},{"$f":"IF(AND(DA1072=1,DA1073>0),DA1073,IF(DA1072=1,MAX($AT1073:CZ1073)+DA1072,DA1073))","v":0},{"$f":"IF(AND(DB1072=1,DB1073>0),DB1073,IF(DB1072=1,MAX($AT1073:DA1073)+DB1072,DB1073))","v":0},{"$f":"IF(AND(DC1072=1,DC1073>0),DC1073,IF(DC1072=1,MAX($AT1073:DB1073)+DC1072,DC1073))","v":0},{"$f":"IF(AND(DD1072=1,DD1073>0),DD1073,IF(DD1072=1,MAX($AT1073:DC1073)+DD1072,DD1073))","v":0},{"$f":"IF(AND(DE1072=1,DE1073>0),DE1073,IF(DE1072=1,MAX($AT1073:DD1073)+DE1072,DE1073))","v":0},{"$f":"IF(AND(DF1072=1,DF1073>0),DF1073,IF(DF1072=1,MAX($AT1073:DE1073)+DF1072,DF1073))","v":0},{"$f":"IF(AND(DG1072=1,DG1073>0),DG1073,IF(DG1072=1,MAX($AT1073:DF1073)+DG1072,DG1073))","v":0},{"$f":"IF(AND(DH1072=1,DH1073>0),DH1073,IF(DH1072=1,MAX($AT1073:DG1073)+DH1072,DH1073))","v":0},{"$f":"IF(AND(DI1072=1,DI1073>0),DI1073,IF(DI1072=1,MAX($AT1073:DH1073)+DI1072,DI1073))","v":0},{"$f":"IF(AND(DJ1072=1,DJ1073>0),DJ1073,IF(DJ1072=1,MAX($AT1073:DI1073)+DJ1072,DJ1073))","v":0},{"$f":"IF(AND(DK1072=1,DK1073>0),DK1073,IF(DK1072=1,MAX($AT1073:DJ1073)+DK1072,DK1073))","v":0},{"$f":"IF(AND(DL1072=1,DL1073>0),DL1073,IF(DL1072=1,MAX($AT1073:DK1073)+DL1072,DL1073))","v":0},{"$f":"IF(AND(DM1072=1,DM1073>0),DM1073,IF(DM1072=1,MAX($AT1073:DL1073)+DM1072,DM1073))","v":0},{"$f":"IF(AND(DN1072=1,DN1073>0),DN1073,IF(DN1072=1,MAX($AT1073:DM1073)+DN1072,DN1073))","v":0},{"$f":"IF(AND(DO1072=1,DO1073>0),DO1073,IF(DO1072=1,MAX($AT1073:DN1073)+DO1072,DO1073))","v":0},{"$f":"IF(AND(DP1072=1,DP1073>0),DP1073,IF(DP1072=1,MAX($AT1073:DO1073)+DP1072,DP1073))","v":0},{"$f":"IF(AND(DQ1072=1,DQ1073>0),DQ1073,IF(DQ1072=1,MAX($AT1073:DP1073)+DQ1072,DQ1073))","v":0},{"$f":"IF(AND(DR1072=1,DR1073>0),DR1073,IF(DR1072=1,MAX($AT1073:DQ1073)+DR1072,DR1073))","v":0},{"$f":"IF(AND(DS1072=1,DS1073>0),DS1073,IF(DS1072=1,MAX($AT1073:DR1073)+DS1072,DS1073))","v":0},{"$f":"IF(AND(DT1072=1,DT1073>0),DT1073,IF(DT1072=1,MAX($AT1073:DS1073)+DT1072,DT1073))","v":0},{"$f":"IF(AND(DU1072=1,DU1073>0),DU1073,IF(DU1072=1,MAX($AT1073:DT1073)+DU1072,DU1073))","v":0},{"$f":"IF(AND(DV1072=1,DV1073>0),DV1073,IF(DV1072=1,MAX($AT1073:DU1073)+DV1072,DV1073))","v":0},{"$f":"IF(AND(DW1072=1,DW1073>0),DW1073,IF(DW1072=1,MAX($AT1073:DV1073)+DW1072,DW1073))","v":0},{"$f":"IF(AND(DX1072=1,DX1073>0),DX1073,IF(DX1072=1,MAX($AT1073:DW1073)+DX1072,DX1073))","v":0},{"$f":"IF(AND(DY1072=1,DY1073>0),DY1073,IF(DY1072=1,MAX($AT1073:DX1073)+DY1072,DY1073))","v":0},{"$f":"IF(AND(DZ1072=1,DZ1073>0),DZ1073,IF(DZ1072=1,MAX($AT1073:DY1073)+DZ1072,DZ1073))","v":0},{"$f":"IF(AND(EA1072=1,EA1073>0),EA1073,IF(EA1072=1,MAX($AT1073:DZ1073)+EA1072,EA1073))","v":0},{"$f":"IF(AND(EB1072=1,EB1073>0),EB1073,IF(EB1072=1,MAX($AT1073:EA1073)+EB1072,EB1073))","v":0},{"$f":"IF(AND(EC1072=1,EC1073>0),EC1073,IF(EC1072=1,MAX($AT1073:EB1073)+EC1072,EC1073))","v":0},{"$f":"IF(AND(ED1072=1,ED1073>0),ED1073,IF(ED1072=1,MAX($AT1073:EC1073)+ED1072,ED1073))","v":0},{"$f":"IF(AND(EE1072=1,EE1073>0),EE1073,IF(EE1072=1,MAX($AT1073:ED1073)+EE1072,EE1073))","v":0},{"$f":"IF(AND(EF1072=1,EF1073>0),EF1073,IF(EF1072=1,MAX($AT1073:EE1073)+EF1072,EF1073))","v":0},{"$f":"IF(AND(EG1072=1,EG1073>0),EG1073,IF(EG1072=1,MAX($AT1073:EF1073)+EG1072,EG1073))","v":0},{"$f":"IF(AND(EH1072=1,EH1073>0),EH1073,IF(EH1072=1,MAX($AT1073:EG1073)+EH1072,EH1073))","v":0},{"$f":"IF(AND(EI1072=1,EI1073>0),EI1073,IF(EI1072=1,MAX($AT1073:EH1073)+EI1072,EI1073))","v":0},{"$f":"IF(AND(EJ1072=1,EJ1073>0),EJ1073,IF(EJ1072=1,MAX($AT1073:EI1073)+EJ1072,EJ1073))","v":0},{"$f":"IF(AND(EK1072=1,EK1073>0),EK1073,IF(EK1072=1,MAX($AT1073:EJ1073)+EK1072,EK1073))","v":0},{"$f":"IF(AND(EL1072=1,EL1073>0),EL1073,IF(EL1072=1,MAX($AT1073:EK1073)+EL1072,EL1073))","v":0},{"$f":"IF(AND(EM1072=1,EM1073>0),EM1073,IF(EM1072=1,MAX($AT1073:EL1073)+EM1072,EM1073))","v":0},{"$f":"IF(AND(EN1072=1,EN1073>0),EN1073,IF(EN1072=1,MAX($AT1073:EM1073)+EN1072,EN1073))","v":0},{"$f":"IF(AND(EO1072=1,EO1073>0),EO1073,IF(EO1072=1,MAX($AT1073:EN1073)+EO1072,EO1073))","v":0},{"$f":"IF(AND(EP1072=1,EP1073>0),EP1073,IF(EP1072=1,MAX($AT1073:EO1073)+EP1072,EP1073))","v":0},{"$f":"IF(AND(EQ1072=1,EQ1073>0),EQ1073,IF(EQ1072=1,MAX($AT1073:EP1073)+EQ1072,EQ1073))","v":0},{"$f":"IF(AND(ER1072=1,ER1073>0),ER1073,IF(ER1072=1,MAX($AT1073:EQ1073)+ER1072,ER1073))","v":0},{"$f":"IF(AND(ES1072=1,ES1073>0),ES1073,IF(ES1072=1,MAX($AT1073:ER1073)+ES1072,ES1073))","v":0},{"$f":"IF(AND(ET1072=1,ET1073>0),ET1073,IF(ET1072=1,MAX($AT1073:ES1073)+ET1072,ET1073))","v":0},{"$f":"IF(AND(EU1072=1,EU1073>0),EU1073,IF(EU1072=1,MAX($AT1073:ET1073)+EU1072,EU1073))","v":0},{"$f":"IF(AND(EV1072=1,EV1073>0),EV1073,IF(EV1072=1,MAX($AT1073:EU1073)+EV1072,EV1073))","v":0},{"$f":"IF(AND(EW1072=1,EW1073>0),EW1073,IF(EW1072=1,MAX($AT1073:EV1073)+EW1072,EW1073))","v":0},{"$f":"IF(AND(EX1072=1,EX1073>0),EX1073,IF(EX1072=1,MAX($AT1073:EW1073)+EX1072,EX1073))","v":0},{"$f":"IF(AND(EY1072=1,EY1073>0),EY1073,IF(EY1072=1,MAX($AT1073:EX1073)+EY1072,EY1073))","v":0},{"$f":"IF(AND(EZ1072=1,EZ1073>0),EZ1073,IF(EZ1072=1,MAX($AT1073:EY1073)+EZ1072,EZ1073))","v":0},{"$f":"IF(AND(FA1072=1,FA1073>0),FA1073,IF(FA1072=1,MAX($AT1073:EZ1073)+FA1072,FA1073))","v":0},{"$f":"IF(AND(FB1072=1,FB1073>0),FB1073,IF(FB1072=1,MAX($AT1073:FA1073)+FB1072,FB1073))","v":0},{"$f":"IF(AND(FC1072=1,FC1073>0),FC1073,IF(FC1072=1,MAX($AT1073:FB1073)+FC1072,FC1073))","v":0},{"$f":"IF(AND(FD1072=1,FD1073>0),FD1073,IF(FD1072=1,MAX($AT1073:FC1073)+FD1072,FD1073))","v":0},{"$f":"IF(AND(FE1072=1,FE1073>0),FE1073,IF(FE1072=1,MAX($AT1073:FD1073)+FE1072,FE1073))","v":0},{"$f":"IF(AND(FF1072=1,FF1073>0),FF1073,IF(FF1072=1,MAX($AT1073:FE1073)+FF1072,FF1073))","v":0},{"$f":"IF(AND(FG1072=1,FG1073>0),FG1073,IF(FG1072=1,MAX($AT1073:FF1073)+FG1072,FG1073))","v":0},{"$f":"IF(AND(FH1072=1,FH1073>0),FH1073,IF(FH1072=1,MAX($AT1073:FG1073)+FH1072,FH1073))","v":0},{"$f":"IF(AND(FI1072=1,FI1073>0),FI1073,IF(FI1072=1,MAX($AT1073:FH1073)+FI1072,FI1073))","v":0},{"$f":"IF(AND(FJ1072=1,FJ1073>0),FJ1073,IF(FJ1072=1,MAX($AT1073:FI1073)+FJ1072,FJ1073))","v":0},{"$f":"IF(AND(FK1072=1,FK1073>0),FK1073,IF(FK1072=1,MAX($AT1073:FJ1073)+FK1072,FK1073))","v":0},{"$f":"IF(AND(FL1072=1,FL1073>0),FL1073,IF(FL1072=1,MAX($AT1073:FK1073)+FL1072,FL1073))","v":0},{"$f":"IF(AND(FM1072=1,FM1073>0),FM1073,IF(FM1072=1,MAX($AT1073:FL1073)+FM1072,FM1073))","v":0},{"$f":"IF(AND(FN1072=1,FN1073>0),FN1073,IF(FN1072=1,MAX($AT1073:FM1073)+FN1072,FN1073))","v":0},{"$f":"IF(AND(FO1072=1,FO1073>0),FO1073,IF(FO1072=1,MAX($AT1073:FN1073)+FO1072,FO1073))","v":0},{"$f":"IF(AND(FP1072=1,FP1073>0),FP1073,IF(FP1072=1,MAX($AT1073:FO1073)+FP1072,FP1073))","v":0},{"$f":"IF(AND(FQ1072=1,FQ1073>0),FQ1073,IF(FQ1072=1,MAX($AT1073:FP1073)+FQ1072,FQ1073))","v":0},{"$f":"IF(AND(FR1072=1,FR1073>0),FR1073,IF(FR1072=1,MAX($AT1073:FQ1073)+FR1072,FR1073))","v":0},{"$f":"IF(AND(FS1072=1,FS1073>0),FS1073,IF(FS1072=1,MAX($AT1073:FR1073)+FS1072,FS1073))","v":0},{"$f":"IF(AND(FT1072=1,FT1073>0),FT1073,IF(FT1072=1,MAX($AT1073:FS1073)+FT1072,FT1073))","v":0},{"$f":"IF(AND(FU1072=1,FU1073>0),FU1073,IF(FU1072=1,MAX($AT1073:FT1073)+FU1072,FU1073))","v":0},{"$f":"IF(AND(FV1072=1,FV1073>0),FV1073,IF(FV1072=1,MAX($AT1073:FU1073)+FV1072,FV1073))","v":0},{"$f":"IF(AND(FW1072=1,FW1073>0),FW1073,IF(FW1072=1,MAX($AT1073:FV1073)+FW1072,FW1073))","v":0},{"$f":"IF(AND(FX1072=1,FX1073>0),FX1073,IF(FX1072=1,MAX($AT1073:FW1073)+FX1072,FX1073))","v":0},{"$f":"IF(AND(FY1072=1,FY1073>0),FY1073,IF(FY1072=1,MAX($AT1073:FX1073)+FY1072,FY1073))","v":0},{"$f":"IF(AND(FZ1072=1,FZ1073>0),FZ1073,IF(FZ1072=1,MAX($AT1073:FY1073)+FZ1072,FZ1073))","v":0},{"$f":"IF(AND(GA1072=1,GA1073>0),GA1073,IF(GA1072=1,MAX($AT1073:FZ1073)+GA1072,GA1073))","v":0},{"$f":"IF(AND(GB1072=1,GB1073>0),GB1073,IF(GB1072=1,MAX($AT1073:GA1073)+GB1072,GB1073))","v":0},{"$f":"IF(AND(GC1072=1,GC1073>0),GC1073,IF(GC1072=1,MAX($AT1073:GB1073)+GC1072,GC1073))","v":0},{"$f":"IF(AND(GD1072=1,GD1073>0),GD1073,IF(GD1072=1,MAX($AT1073:GC1073)+GD1072,GD1073))","v":0},{"$f":"IF(AND(GE1072=1,GE1073>0),GE1073,IF(GE1072=1,MAX($AT1073:GD1073)+GE1072,GE1073))","v":0},{"$f":"IF(AND(GF1072=1,GF1073>0),GF1073,IF(GF1072=1,MAX($AT1073:GE1073)+GF1072,GF1073))","v":0},{"$f":"IF(AND(GG1072=1,GG1073>0),GG1073,IF(GG1072=1,MAX($AT1073:GF1073)+GG1072,GG1073))","v":0},{"$f":"IF(AND(GH1072=1,GH1073>0),GH1073,IF(GH1072=1,MAX($AT1073:GG1073)+GH1072,GH1073))","v":0},{"$f":"IF(AND(GI1072=1,GI1073>0),GI1073,IF(GI1072=1,MAX($AT1073:GH1073)+GI1072,GI1073))","v":0},{"$f":"IF(AND(GJ1072=1,GJ1073>0),GJ1073,IF(GJ1072=1,MAX($AT1073:GI1073)+GJ1072,GJ1073))","v":0},{"$f":"IF(AND(GK1072=1,GK1073>0),GK1073,IF(GK1072=1,MAX($AT1073:GJ1073)+GK1072,GK1073))","v":0},{"$f":"IF(AND(GL1072=1,GL1073>0),GL1073,IF(GL1072=1,MAX($AT1073:GK1073)+GL1072,GL1073))","v":0},{"$f":"IF(AND(GM1072=1,GM1073>0),GM1073,IF(GM1072=1,MAX($AT1073:GL1073)+GM1072,GM1073))","v":0},{"$f":"IF(AND(GN1072=1,GN1073>0),GN1073,IF(GN1072=1,MAX($AT1073:GM1073)+GN1072,GN1073))","v":0},{"$f":"IF(AND(GO1072=1,GO1073>0),GO1073,IF(GO1072=1,MAX($AT1073:GN1073)+GO1072,GO1073))","v":0},{"$f":"IF(AND(GP1072=1,GP1073>0),GP1073,IF(GP1072=1,MAX($AT1073:GO1073)+GP1072,GP1073))","v":0},{"$f":"IF(AND(GQ1072=1,GQ1073>0),GQ1073,IF(GQ1072=1,MAX($AT1073:GP1073)+GQ1072,GQ1073))","v":0},{"$f":"IF(AND(GR1072=1,GR1073>0),GR1073,IF(GR1072=1,MAX($AT1073:GQ1073)+GR1072,GR1073))","v":0},{"$f":"IF(AND(GS1072=1,GS1073>0),GS1073,IF(GS1072=1,MAX($AT1073:GR1073)+GS1072,GS1073))","v":0},{"$f":"IF(AND(GT1072=1,GT1073>0),GT1073,IF(GT1072=1,MAX($AT1073:GS1073)+GT1072,GT1073))","v":0},{"$f":"IF(AND(GU1072=1,GU1073>0),GU1073,IF(GU1072=1,MAX($AT1073:GT1073)+GU1072,GU1073))","v":0},{"$f":"IF(AND(GV1072=1,GV1073>0),GV1073,IF(GV1072=1,MAX($AT1073:GU1073)+GV1072,GV1073))","v":0},{"$f":"IF(AND(GW1072=1,GW1073>0),GW1073,IF(GW1072=1,MAX($AT1073:GV1073)+GW1072,GW1073))","v":0},{"$f":"IF(AND(GX1072=1,GX1073>0),GX1073,IF(GX1072=1,MAX($AT1073:GW1073)+GX1072,GX1073))","v":0},{"$f":"IF(AND(GY1072=1,GY1073>0),GY1073,IF(GY1072=1,MAX($AT1073:GX1073)+GY1072,GY1073))","v":0},{"$f":"IF(AND(GZ1072=1,GZ1073>0),GZ1073,IF(GZ1072=1,MAX($AT1073:GY1073)+GZ1072,GZ1073))","v":0},{"$f":"IF(AND(HA1072=1,HA1073>0),HA1073,IF(HA1072=1,MAX($AT1073:GZ1073)+HA1072,HA1073))","v":0},{"$f":"IF(AND(HB1072=1,HB1073>0),HB1073,IF(HB1072=1,MAX($AT1073:HA1073)+HB1072,HB1073))","v":0},{"$f":"IF(AND(HC1072=1,HC1073>0),HC1073,IF(HC1072=1,MAX($AT1073:HB1073)+HC1072,HC1073))","v":0},{"$f":"IF(AND(HD1072=1,HD1073>0),HD1073,IF(HD1072=1,MAX($AT1073:HC1073)+HD1072,HD1073))","v":0},{"$f":"IF(AND(HE1072=1,HE1073>0),HE1073,IF(HE1072=1,MAX($AT1073:HD1073)+HE1072,HE1073))","v":0},{"$f":"IF(AND(HF1072=1,HF1073>0),HF1073,IF(HF1072=1,MAX($AT1073:HE1073)+HF1072,HF1073))","v":0},{"$f":"IF(AND(HG1072=1,HG1073>0),HG1073,IF(HG1072=1,MAX($AT1073:HF1073)+HG1072,HG1073))","v":0},{"$f":"IF(AND(HH1072=1,HH1073>0),HH1073,IF(HH1072=1,MAX($AT1073:HG1073)+HH1072,HH1073))","v":0},{"$f":"IF(AND(HI1072=1,HI1073>0),HI1073,IF(HI1072=1,MAX($AT1073:HH1073)+HI1072,HI1073))","v":0},{"$f":"IF(AND(HJ1072=1,HJ1073>0),HJ1073,IF(HJ1072=1,MAX($AT1073:HI1073)+HJ1072,HJ1073))","v":0},{"$f":"IF(AND(HK1072=1,HK1073>0),HK1073,IF(HK1072=1,MAX($AT1073:HJ1073)+HK1072,HK1073))","v":0},{"$f":"IF(AND(HL1072=1,HL1073>0),HL1073,IF(HL1072=1,MAX($AT1073:HK1073)+HL1072,HL1073))","v":0},{"$f":"IF(AND(HM1072=1,HM1073>0),HM1073,IF(HM1072=1,MAX($AT1073:HL1073)+HM1072,HM1073))","v":0},{"$f":"IF(AND(HN1072=1,HN1073>0),HN1073,IF(HN1072=1,MAX($AT1073:HM1073)+HN1072,HN1073))","v":0},{"$f":"IF(AND(HO1072=1,HO1073>0),HO1073,IF(HO1072=1,MAX($AT1073:HN1073)+HO1072,HO1073))","v":0},{"$f":"IF(AND(HP1072=1,HP1073>0),HP1073,IF(HP1072=1,MAX($AT1073:HO1073)+HP1072,HP1073))","v":0},{"$f":"IF(AND(HQ1072=1,HQ1073>0),HQ1073,IF(HQ1072=1,MAX($AT1073:HP1073)+HQ1072,HQ1073))","v":0},{"$f":"IF(AND(HR1072=1,HR1073>0),HR1073,IF(HR1072=1,MAX($AT1073:HQ1073)+HR1072,HR1073))","v":0},{"$f":"IF(AND(HS1072=1,HS1073>0),HS1073,IF(HS1072=1,MAX($AT1073:HR1073)+HS1072,HS1073))","v":0},{"$f":"IF(AND(HT1072=1,HT1073>0),HT1073,IF(HT1072=1,MAX($AT1073:HS1073)+HT1072,HT1073))","v":0},{"$f":"IF(AND(HU1072=1,HU1073>0),HU1073,IF(HU1072=1,MAX($AT1073:HT1073)+HU1072,HU1073))","v":0},{"$f":"IF(AND(HV1072=1,HV1073>0),HV1073,IF(HV1072=1,MAX($AT1073:HU1073)+HV1072,HV1073))","v":0},{"$f":"IF(AND(HW1072=1,HW1073>0),HW1073,IF(HW1072=1,MAX($AT1073:HV1073)+HW1072,HW1073))","v":0},{"$f":"IF(AND(HX1072=1,HX1073>0),HX1073,IF(HX1072=1,MAX($AT1073:HW1073)+HX1072,HX1073))","v":0},{"$f":"IF(AND(HY1072=1,HY1073>0),HY1073,IF(HY1072=1,MAX($AT1073:HX1073)+HY1072,HY1073))","v":0},{"$f":"IF(AND(HZ1072=1,HZ1073>0),HZ1073,IF(HZ1072=1,MAX($AT1073:HY1073)+HZ1072,HZ1073))","v":0},{"$f":"IF(AND(IA1072=1,IA1073>0),IA1073,IF(IA1072=1,MAX($AT1073:HZ1073)+IA1072,IA1073))","v":0},{"$f":"IF(AND(IB1072=1,IB1073>0),IB1073,IF(IB1072=1,MAX($AT1073:IA1073)+IB1072,IB1073))","v":0},{"$f":"IF(AND(IC1072=1,IC1073>0),IC1073,IF(IC1072=1,MAX($AT1073:IB1073)+IC1072,IC1073))","v":0},{"$f":"IF(AND(ID1072=1,ID1073>0),ID1073,IF(ID1072=1,MAX($AT1073:IC1073)+ID1072,ID1073))","v":0},{"$f":"IF(AND(IE1072=1,IE1073>0),IE1073,IF(IE1072=1,MAX($AT1073:ID1073)+IE1072,IE1073))","v":0},{"$f":"IF(AND(IF1072=1,IF1073>0),IF1073,IF(IF1072=1,MAX($AT1073:IE1073)+IF1072,IF1073))","v":0},{"$f":"IF(AND(IG1072=1,IG1073>0),IG1073,IF(IG1072=1,MAX($AT1073:IF1073)+IG1072,IG1073))","v":0},{"$f":"IF(AND(IH1072=1,IH1073>0),IH1073,IF(IH1072=1,MAX($AT1073:IG1073)+IH1072,IH1073))","v":0},{"$f":"IF(AND(II1072=1,II1073>0),II1073,IF(II1072=1,MAX($AT1073:IH1073)+II1072,II1073))","v":0},{"$f":"IF(AND(IJ1072=1,IJ1073>0),IJ1073,IF(IJ1072=1,MAX($AT1073:II1073)+IJ1072,IJ1073))","v":0},{"$f":"IF(AND(IK1072=1,IK1073>0),IK1073,IF(IK1072=1,MAX($AT1073:IJ1073)+IK1072,IK1073))","v":0},{"$f":"IF(AND(IL1072=1,IL1073>0),IL1073,IF(IL1072=1,MAX($AT1073:IK1073)+IL1072,IL1073))","v":0},{"$f":"IF(AND(IM1072=1,IM1073>0),IM1073,IF(IM1072=1,MAX($AT1073:IL1073)+IM1072,IM1073))","v":0},{"$f":"IF(AND(IN1072=1,IN1073>0),IN1073,IF(IN1072=1,MAX($AT1073:IM1073)+IN1072,IN1073))","v":0},{"$f":"IF(AND(IO1072=1,IO1073>0),IO1073,IF(IO1072=1,MAX($AT1073:IN1073)+IO1072,IO1073))","v":0},{"$f":"IF(AND(IP1072=1,IP1073>0),IP1073,IF(IP1072=1,MAX($AT1073:IO1073)+IP1072,IP1073))","v":0},{"$f":"IF(AND(IQ1072=1,IQ1073>0),IQ1073,IF(IQ1072=1,MAX($AT1073:IP1073)+IQ1072,IQ1073))","v":0},{"$f":"IF(AND(IR1072=1,IR1073>0),IR1073,IF(IR1072=1,MAX($AT1073:IQ1073)+IR1072,IR1073))","v":0},{"$f":"IF(AND(IS1072=1,IS1073>0),IS1073,IF(IS1072=1,MAX($AT1073:IR1073)+IS1072,IS1073))","v":0},{"$f":"IF(AND(IT1072=1,IT1073>0),IT1073,IF(IT1072=1,MAX($AT1073:IS1073)+IT1072,IT1073))","v":0},{"$f":"IF(AND(IU1072=1,IU1073>0),IU1073,IF(IU1072=1,MAX($AT1073:IT1073)+IU1072,IU1073))","v":0},{"$f":"IF(AND(IV1072=1,IV1073>0),IV1073,IF(IV1072=1,MAX($AT1073:IU1073)+IV1072,IV1073))","v":0},{"$f":"IF(AND(IW1072=1,IW1073>0),IW1073,IF(IW1072=1,MAX($AT1073:IV1073)+IW1072,IW1073))","v":0},{"$f":"IF(AND(IX1072=1,IX1073>0),IX1073,IF(IX1072=1,MAX($AT1073:IW1073)+IX1072,IX1073))","v":0},{"$f":"IF(AND(IY1072=1,IY1073>0),IY1073,IF(IY1072=1,MAX($AT1073:IX1073)+IY1072,IY1073))","v":0},{"$f":"IF(AND(IZ1072=1,IZ1073>0),IZ1073,IF(IZ1072=1,MAX($AT1073:IY1073)+IZ1072,IZ1073))","v":0},{"$f":"IF(AND(JA1072=1,JA1073>0),JA1073,IF(JA1072=1,MAX($AT1073:IZ1073)+JA1072,JA1073))","v":0},{"$f":"IF(AND(JB1072=1,JB1073>0),JB1073,IF(JB1072=1,MAX($AT1073:JA1073)+JB1072,JB1073))","v":0},{"$f":"IF(AND(JC1072=1,JC1073>0),JC1073,IF(JC1072=1,MAX($AT1073:JB1073)+JC1072,JC1073))","v":0},{"$f":"IF(AND(JD1072=1,JD1073>0),JD1073,IF(JD1072=1,MAX($AT1073:JC1073)+JD1072,JD1073))","v":0},{"$f":"IF(AND(JE1072=1,JE1073>0),JE1073,IF(JE1072=1,MAX($AT1073:JD1073)+JE1072,JE1073))","v":0},{"$f":"IF(AND(JF1072=1,JF1073>0),JF1073,IF(JF1072=1,MAX($AT1073:JE1073)+JF1072,JF1073))","v":0},{"$f":"IF(AND(JG1072=1,JG1073>0),JG1073,IF(JG1072=1,MAX($AT1073:JF1073)+JG1072,JG1073))","v":0},{"$f":"IF(AND(JH1072=1,JH1073>0),JH1073,IF(JH1072=1,MAX($AT1073:JG1073)+JH1072,JH1073))","v":0},{"$f":"IF(AND(JI1072=1,JI1073>0),JI1073,IF(JI1072=1,MAX($AT1073:JH1073)+JI1072,JI1073))","v":0},{"$f":"IF(AND(JJ1072=1,JJ1073>0),JJ1073,IF(JJ1072=1,MAX($AT1073:JI1073)+JJ1072,JJ1073))","v":0},{"$f":"IF(AND(JK1072=1,JK1073>0),JK1073,IF(JK1072=1,MAX($AT1073:JJ1073)+JK1072,JK1073))","v":0},{"$f":"IF(AND(JL1072=1,JL1073>0),JL1073,IF(JL1072=1,MAX($AT1073:JK1073)+JL1072,JL1073))","v":0},{"$f":"IF(AND(JM1072=1,JM1073>0),JM1073,IF(JM1072=1,MAX($AT1073:JL1073)+JM1072,JM1073))","v":0},{"$f":"IF(AND(JN1072=1,JN1073>0),JN1073,IF(JN1072=1,MAX($AT1073:JM1073)+JN1072,JN1073))","v":0},{"$f":"IF(AND(JO1072=1,JO1073>0),JO1073,IF(JO1072=1,MAX($AT1073:JN1073)+JO1072,JO1073))","v":0},{"$f":"IF(AND(JP1072=1,JP1073>0),JP1073,IF(JP1072=1,MAX($AT1073:JO1073)+JP1072,JP1073))","v":0},{"$f":"IF(AND(JQ1072=1,JQ1073>0),JQ1073,IF(JQ1072=1,MAX($AT1073:JP1073)+JQ1072,JQ1073))","v":0},{"$f":"IF(AND(JR1072=1,JR1073>0),JR1073,IF(JR1072=1,MAX($AT1073:JQ1073)+JR1072,JR1073))","v":0},{"$f":"IF(AND(JS1072=1,JS1073>0),JS1073,IF(JS1072=1,MAX($AT1073:JR1073)+JS1072,JS1073))","v":0},{"$f":"IF(AND(JT1072=1,JT1073>0),JT1073,IF(JT1072=1,MAX($AT1073:JS1073)+JT1072,JT1073))","v":0},{"$f":"IF(AND(JU1072=1,JU1073>0),JU1073,IF(JU1072=1,MAX($AT1073:JT1073)+JU1072,JU1073))","v":0},{"$f":"IF(AND(JV1072=1,JV1073>0),JV1073,IF(JV1072=1,MAX($AT1073:JU1073)+JV1072,JV1073))","v":0},{"$f":"IF(AND(JW1072=1,JW1073>0),JW1073,IF(JW1072=1,MAX($AT1073:JV1073)+JW1072,JW1073))","v":0},{"$f":"IF(AND(JX1072=1,JX1073>0),JX1073,IF(JX1072=1,MAX($AT1073:JW1073)+JX1072,JX1073))","v":0},{"$f":"IF(AND(JY1072=1,JY1073>0),JY1073,IF(JY1072=1,MAX($AT1073:JX1073)+JY1072,JY1073))","v":0},{"$f":"IF(AND(JZ1072=1,JZ1073>0),JZ1073,IF(JZ1072=1,MAX($AT1073:JY1073)+JZ1072,JZ1073))","v":0},{"$f":"IF(AND(KA1072=1,KA1073>0),KA1073,IF(KA1072=1,MAX($AT1073:JZ1073)+KA1072,KA1073))","v":0},{"$f":"IF(AND(KB1072=1,KB1073>0),KB1073,IF(KB1072=1,MAX($AT1073:KA1073)+KB1072,KB1073))","v":0},{"$f":"IF(AND(KC1072=1,KC1073>0),KC1073,IF(KC1072=1,MAX($AT1073:KB1073)+KC1072,KC1073))","v":0},{"$f":"IF(AND(KD1072=1,KD1073>0),KD1073,IF(KD1072=1,MAX($AT1073:KC1073)+KD1072,KD1073))","v":0},{"$f":"IF(AND(KE1072=1,KE1073>0),KE1073,IF(KE1072=1,MAX($AT1073:KD1073)+KE1072,KE1073))","v":0},{"$f":"IF(AND(KF1072=1,KF1073>0),KF1073,IF(KF1072=1,MAX($AT1073:KE1073)+KF1072,KF1073))","v":0},{"$f":"IF(AND(KG1072=1,KG1073>0),KG1073,IF(KG1072=1,MAX($AT1073:KF1073)+KG1072,KG1073))","v":0},{"$f":"IF(AND(KH1072=1,KH1073>0),KH1073,IF(KH1072=1,MAX($AT1073:KG1073)+KH1072,KH1073))","v":0},{"$f":"IF(AND(KI1072=1,KI1073>0),KI1073,IF(KI1072=1,MAX($AT1073:KH1073)+KI1072,KI1073))","v":0},{"$f":"IF(AND(KJ1072=1,KJ1073>0),KJ1073,IF(KJ1072=1,MAX($AT1073:KI1073)+KJ1072,KJ1073))","v":0},{"$f":"IF(AND(KK1072=1,KK1073>0),KK1073,IF(KK1072=1,MAX($AT1073:KJ1073)+KK1072,KK1073))","v":0},{"$f":"IF(AND(KL1072=1,KL1073>0),KL1073,IF(KL1072=1,MAX($AT1073:KK1073)+KL1072,KL1073))","v":0},{"$f":"IF(AND(KM1072=1,KM1073>0),KM1073,IF(KM1072=1,MAX($AT1073:KL1073)+KM1072,KM1073))","v":0},{"$f":"IF(AND(KN1072=1,KN1073>0),KN1073,IF(KN1072=1,MAX($AT1073:KM1073)+KN1072,KN1073))","v":0},{"$f":"IF(AND(KO1072=1,KO1073>0),KO1073,IF(KO1072=1,MAX($AT1073:KN1073)+KO1072,KO1073))","v":0},{"$f":"IF(AND(KP1072=1,KP1073>0),KP1073,IF(KP1072=1,MAX($AT1073:KO1073)+KP1072,KP1073))","v":0},{"$f":"IF(AND(KQ1072=1,KQ1073>0),KQ1073,IF(KQ1072=1,MAX($AT1073:KP1073)+KQ1072,KQ1073))","v":0},{"$f":"IF(AND(KR1072=1,KR1073>0),KR1073,IF(KR1072=1,MAX($AT1073:KQ1073)+KR1072,KR1073))","v":0},{"$f":"IF(AND(KS1072=1,KS1073>0),KS1073,IF(KS1072=1,MAX($AT1073:KR1073)+KS1072,KS1073))","v":0},{"$f":"IF(AND(KT1072=1,KT1073>0),KT1073,IF(KT1072=1,MAX($AT1073:KS1073)+KT1072,KT1073))","v":0},{"$f":"IF(AND(KU1072=1,KU1073>0),KU1073,IF(KU1072=1,MAX($AT1073:KT1073)+KU1072,KU1073))","v":0},{"$f":"IF(AND(KV1072=1,KV1073>0),KV1073,IF(KV1072=1,MAX($AT1073:KU1073)+KV1072,KV1073))","v":0},{"$f":"IF(AND(KW1072=1,KW1073>0),KW1073,IF(KW1072=1,MAX($AT1073:KV1073)+KW1072,KW1073))","v":0},{"$f":"IF(AND(KX1072=1,KX1073>0),KX1073,IF(KX1072=1,MAX($AT1073:KW1073)+KX1072,KX1073))","v":0},{"$f":"IF(AND(KY1072=1,KY1073>0),KY1073,IF(KY1072=1,MAX($AT1073:KX1073)+KY1072,KY1073))","v":0},{"$f":"IF(AND(KZ1072=1,KZ1073>0),KZ1073,IF(KZ1072=1,MAX($AT1073:KY1073)+KZ1072,KZ1073))","v":0},{"$f":"IF(AND(LA1072=1,LA1073>0),LA1073,IF(LA1072=1,MAX($AT1073:KZ1073)+LA1072,LA1073))","v":0},{"$f":"IF(AND(LB1072=1,LB1073>0),LB1073,IF(LB1072=1,MAX($AT1073:LA1073)+LB1072,LB1073))","v":0},{"$f":"IF(AND(LC1072=1,LC1073>0),LC1073,IF(LC1072=1,MAX($AT1073:LB1073)+LC1072,LC1073))","v":0},{"$f":"IF(AND(LD1072=1,LD1073>0),LD1073,IF(LD1072=1,MAX($AT1073:LC1073)+LD1072,LD1073))","v":0},{"$f":"IF(AND(LE1072=1,LE1073>0),LE1073,IF(LE1072=1,MAX($AT1073:LD1073)+LE1072,LE1073))","v":0},{"$f":"IF(AND(LF1072=1,LF1073>0),LF1073,IF(LF1072=1,MAX($AT1073:LE1073)+LF1072,LF1073))","v":0},{"$f":"IF(AND(LG1072=1,LG1073>0),LG1073,IF(LG1072=1,MAX($AT1073:LF1073)+LG1072,LG1073))","v":0},{"$f":"IF(AND(LH1072=1,LH1073>0),LH1073,IF(LH1072=1,MAX($AT1073:LG1073)+LH1072,LH1073))","v":0},{"$f":"IF(AND(LI1072=1,LI1073>0),LI1073,IF(LI1072=1,MAX($AT1073:LH1073)+LI1072,LI1073))","v":0},{"$f":"IF(AND(LJ1072=1,LJ1073>0),LJ1073,IF(LJ1072=1,MAX($AT1073:LI1073)+LJ1072,LJ1073))","v":0},{"$f":"IF(AND(LK1072=1,LK1073>0),LK1073,IF(LK1072=1,MAX($AT1073:LJ1073)+LK1072,LK1073))","v":0},{"$f":"IF(AND(LL1072=1,LL1073>0),LL1073,IF(LL1072=1,MAX($AT1073:LK1073)+LL1072,LL1073))","v":0},{"$f":"IF(AND(LM1072=1,LM1073>0),LM1073,IF(LM1072=1,MAX($AT1073:LL1073)+LM1072,LM1073))","v":0},{"$f":"IF(AND(LN1072=1,LN1073>0),LN1073,IF(LN1072=1,MAX($AT1073:LM1073)+LN1072,LN1073))","v":0},{"$f":"IF(AND(LO1072=1,LO1073>0),LO1073,IF(LO1072=1,MAX($AT1073:LN1073)+LO1072,LO1073))","v":0},{"$f":"IF(AND(LP1072=1,LP1073>0),LP1073,IF(LP1072=1,MAX($AT1073:LO1073)+LP1072,LP1073))","v":0},{"$f":"IF(AND(LQ1072=1,LQ1073>0),LQ1073,IF(LQ1072=1,MAX($AT1073:LP1073)+LQ1072,LQ1073))","v":0},{"$f":"IF(AND(LR1072=1,LR1073>0),LR1073,IF(LR1072=1,MAX($AT1073:LQ1073)+LR1072,LR1073))","v":0},{"$f":"IF(AND(LS1072=1,LS1073>0),LS1073,IF(LS1072=1,MAX($AT1073:LR1073)+LS1072,LS1073))","v":0},{"$f":"IF(AND(LT1072=1,LT1073>0),LT1073,IF(LT1072=1,MAX($AT1073:LS1073)+LT1072,LT1073))","v":0},{"$f":"IF(AND(LU1072=1,LU1073>0),LU1073,IF(LU1072=1,MAX($AT1073:LT1073)+LU1072,LU1073))","v":0},{"$f":"IF(AND(LV1072=1,LV1073>0),LV1073,IF(LV1072=1,MAX($AT1073:LU1073)+LV1072,LV1073))","v":0},{"$f":"IF(AND(LW1072=1,LW1073>0),LW1073,IF(LW1072=1,MAX($AT1073:LV1073)+LW1072,LW1073))","v":0},{"$f":"IF(AND(LX1072=1,LX1073>0),LX1073,IF(LX1072=1,MAX($AT1073:LW1073)+LX1072,LX1073))","v":0},{"$f":"IF(AND(LY1072=1,LY1073>0),LY1073,IF(LY1072=1,MAX($AT1073:LX1073)+LY1072,LY1073))","v":0},{"$f":"IF(AND(LZ1072=1,LZ1073>0),LZ1073,IF(LZ1072=1,MAX($AT1073:LY1073)+LZ1072,LZ1073))","v":0},{"$f":"IF(AND(MA1072=1,MA1073>0),MA1073,IF(MA1072=1,MAX($AT1073:LZ1073)+MA1072,MA1073))","v":0},{"$f":"IF(AND(MB1072=1,MB1073>0),MB1073,IF(MB1072=1,MAX($AT1073:MA1073)+MB1072,MB1073))","v":0},{"$f":"IF(AND(MC1072=1,MC1073>0),MC1073,IF(MC1072=1,MAX($AT1073:MB1073)+MC1072,MC1073))","v":0},{"$f":"IF(AND(MD1072=1,MD1073>0),MD1073,IF(MD1072=1,MAX($AT1073:MC1073)+MD1072,MD1073))","v":0},{"$f":"IF(AND(ME1072=1,ME1073>0),ME1073,IF(ME1072=1,MAX($AT1073:MD1073)+ME1072,ME1073))","v":0},{"$f":"IF(AND(MF1072=1,MF1073>0),MF1073,IF(MF1072=1,MAX($AT1073:ME1073)+MF1072,MF1073))","v":0},{"$f":"IF(AND(MG1072=1,MG1073>0),MG1073,IF(MG1072=1,MAX($AT1073:MF1073)+MG1072,MG1073))","v":0},{"$f":"IF(AND(MH1072=1,MH1073>0),MH1073,IF(MH1072=1,MAX($AT1073:MG1073)+MH1072,MH1073))","v":0}]
[{"$nulls":4},"Free Cash available to include in debt service",null,null,{"$f":"NTBInputs!G408","v":{"v":0,"d":"0%"}}]
[null,null,"FFR Repayment Basis"]
[]
[{"$nulls":4},"Opening Balance",{"$nulls":13},{"$f":"SUMIF($AU$5:$MH$5,S$5,$AU1121:$MH1121)","v":0},{"$f":"SUMIF($AU$5:$MH$5,T$5,$AU1121:$MH1121)","v":0},{"v":509034.57,"d":"509,035"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AT1127","v":0},{"$f":"AU1127","v":0},0,0,0,0,0,0,0,{"v":672538.94,"d":"672,539"},{"v":674425.11,"d":"674,425"},{"v":676255.55,"d":"676,256"},{"v":672538.94,"d":"672,539"},{"v":674567.91,"d":"674,568"},{"v":676406.05,"d":"676,406"},{"v":509034.57,"d":"509,035"},{"v":510520.73,"d":"510,521"},{"v":512060.91,"d":"512,061"},{"v":310911.41,"d":"310,911"},{"v":311849.39,"d":"311,849"},{"v":312790.2,"d":"312,790"},{"v":112755.94,"d":"112,756"},{"v":113096.11,"d":"113,096"},{"v":113426.3,"d":"113,426"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Periodic Subtotal",{"$nulls":13},{"$f":"SUM(S1131:S1135)","v":0},{"$f":"SUM(T1131:T1135)","v":{"v":497513.62569559785,"d":"497,514"}},{"v":-8127.750077801233,"d":"(8,128)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU1132:AU1135)","v":0},{"$f":"SUM(AV1132:AV1135)","v":0},0,0,0,0,0,0,{"v":672538.941526523,"d":"672,539"},0,0,{"v":-5613.203257032978,"d":"(5,613)"},0,0,{"v":-169412.11257389217,"d":"(169,412)"},0,0,{"v":-202644.4954338462,"d":"(202,644)"},0,0,{"v":-200947.47138769232,"d":"(200,947)"},0,0,{"v":-113768.49325626272,"d":"(113,768)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DH1132:DH1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT1132:FT1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF1132:IF1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR1132:KR1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Facility",{"$nulls":3},{"$f":"VBA_CM_Debt","v":{"v":754559.9717328225,"d":"754,560"}}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E482","v":"2022-01-01"},{"$nulls":3},{"$f":"NTBInputs!G482","v":{"v":0.02,"d":"2.00%"}}]
[{"$nulls":4},{"$f":"E1178","v":"Margin Step Up"},{"$nulls":41},{"$f":"AU1178","v":{"v":0,"d":"0.0%"}},{"$f":"AV1178","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"DH1178","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"FT1178","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"IF1178","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"KR1178","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[{"$nulls":4},"Days in the year",{"$nulls":41},{"$f":"AU$6-AU$5+1","v":31},{"$f":"AV$6-AV$5+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"DH$6-DH$5+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,{"$f":"FT$6-FT$5+1","v":31},30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,{"$f":"IF$6-IF$5+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"KR$6-KR$5+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31]
[]
[{"$nulls":4},"Repayment Periods including Final Period Payment",null,null,{"$f":"MAX(AU1221:MH1221)","v":40},{"$nulls":38},{"$f":"IF(AND(AU1219=1,AU1220>0),AU1220,IF(AU1219=1,MAX($AT1220:AT1220)+AU1219,AU1220))","v":0},{"$f":"IF(AND(AV1219=1,AV1220>0),AV1220,IF(AV1219=1,MAX($AT1220:AU1220)+AV1219,AV1220))","v":0},{"$f":"IF(AND(AW1219=1,AW1220>0),AW1220,IF(AW1219=1,MAX($AT1220:AV1220)+AW1219,AW1220))","v":1},{"$f":"IF(AND(AX1219=1,AX1220>0),AX1220,IF(AX1219=1,MAX($AT1220:AW1220)+AX1219,AX1220))","v":0},{"$f":"IF(AND(AY1219=1,AY1220>0),AY1220,IF(AY1219=1,MAX($AT1220:AX1220)+AY1219,AY1220))","v":0},{"$f":"IF(AND(AZ1219=1,AZ1220>0),AZ1220,IF(AZ1219=1,MAX($AT1220:AY1220)+AZ1219,AZ1220))","v":2},{"$f":"IF(AND(BA1219=1,BA1220>0),BA1220,IF(BA1219=1,MAX($AT1220:AZ1220)+BA1219,BA1220))","v":0},{"$f":"IF(AND(BB1219=1,BB1220>0),BB1220,IF(BB1219=1,MAX($AT1220:BA1220)+BB1219,BB1220))","v":0},{"$f":"IF(AND(BC1219=1,BC1220>0),BC1220,IF(BC1219=1,MAX($AT1220:BB1220)+BC1219,BC1220))","v":3},{"$f":"IF(AND(BD1219=1,BD1220>0),BD1220,IF(BD1219=1,MAX($AT1220:BC1220)+BD1219,BD1220))","v":0},{"$f":"IF(AND(BE1219=1,BE1220>0),BE1220,IF(BE1219=1,MAX($AT1220:BD1220)+BE1219,BE1220))","v":0},{"$f":"IF(AND(BF1219=1,BF1220>0),BF1220,IF(BF1219=1,MAX($AT1220:BE1220)+BF1219,BF1220))","v":4},{"$f":"IF(AND(BG1219=1,BG1220>0),BG1220,IF(BG1219=1,MAX($AT1220:BF1220)+BG1219,BG1220))","v":0},{"$f":"IF(AND(BH1219=1,BH1220>0),BH1220,IF(BH1219=1,MAX($AT1220:BG1220)+BH1219,BH1220))","v":0},{"$f":"IF(AND(BI1219=1,BI1220>0),BI1220,IF(BI1219=1,MAX($AT1220:BH1220)+BI1219,BI1220))","v":5},{"$f":"IF(AND(BJ1219=1,BJ1220>0),BJ1220,IF(BJ1219=1,MAX($AT1220:BI1220)+BJ1219,BJ1220))","v":0},{"$f":"IF(AND(BK1219=1,BK1220>0),BK1220,IF(BK1219=1,MAX($AT1220:BJ1220)+BK1219,BK1220))","v":0},{"$f":"IF(AND(BL1219=1,BL1220>0),BL1220,IF(BL1219=1,MAX($AT1220:BK1220)+BL1219,BL1220))","v":6},{"$f":"IF(AND(BM1219=1,BM1220>0),BM1220,IF(BM1219=1,MAX($AT1220:BL1220)+BM1219,BM1220))","v":0},{"$f":"IF(AND(BN1219=1,BN1220>0),BN1220,IF(BN1219=1,MAX($AT1220:BM1220)+BN1219,BN1220))","v":0},{"$f":"IF(AND(BO1219=1,BO1220>0),BO1220,IF(BO1219=1,MAX($AT1220:BN1220)+BO1219,BO1220))","v":7},{"$f":"IF(AND(BP1219=1,BP1220>0),BP1220,IF(BP1219=1,MAX($AT1220:BO1220)+BP1219,BP1220))","v":0},{"$f":"IF(AND(BQ1219=1,BQ1220>0),BQ1220,IF(BQ1219=1,MAX($AT1220:BP1220)+BQ1219,BQ1220))","v":0},{"$f":"IF(AND(BR1219=1,BR1220>0),BR1220,IF(BR1219=1,MAX($AT1220:BQ1220)+BR1219,BR1220))","v":8},{"$f":"IF(AND(BS1219=1,BS1220>0),BS1220,IF(BS1219=1,MAX($AT1220:BR1220)+BS1219,BS1220))","v":0},{"$f":"IF(AND(BT1219=1,BT1220>0),BT1220,IF(BT1219=1,MAX($AT1220:BS1220)+BT1219,BT1220))","v":0},{"$f":"IF(AND(BU1219=1,BU1220>0),BU1220,IF(BU1219=1,MAX($AT1220:BT1220)+BU1219,BU1220))","v":9},{"$f":"IF(AND(BV1219=1,BV1220>0),BV1220,IF(BV1219=1,MAX($AT1220:BU1220)+BV1219,BV1220))","v":0},{"$f":"IF(AND(BW1219=1,BW1220>0),BW1220,IF(BW1219=1,MAX($AT1220:BV1220)+BW1219,BW1220))","v":0},{"$f":"IF(AND(BX1219=1,BX1220>0),BX1220,IF(BX1219=1,MAX($AT1220:BW1220)+BX1219,BX1220))","v":10},{"$f":"IF(AND(BY1219=1,BY1220>0),BY1220,IF(BY1219=1,MAX($AT1220:BX1220)+BY1219,BY1220))","v":0},{"$f":"IF(AND(BZ1219=1,BZ1220>0),BZ1220,IF(BZ1219=1,MAX($AT1220:BY1220)+BZ1219,BZ1220))","v":0},{"$f":"IF(AND(CA1219=1,CA1220>0),CA1220,IF(CA1219=1,MAX($AT1220:BZ1220)+CA1219,CA1220))","v":11},{"$f":"IF(AND(CB1219=1,CB1220>0),CB1220,IF(CB1219=1,MAX($AT1220:CA1220)+CB1219,CB1220))","v":0},{"$f":"IF(AND(CC1219=1,CC1220>0),CC1220,IF(CC1219=1,MAX($AT1220:CB1220)+CC1219,CC1220))","v":0},{"$f":"IF(AND(CD1219=1,CD1220>0),CD1220,IF(CD1219=1,MAX($AT1220:CC1220)+CD1219,CD1220))","v":12},{"$f":"IF(AND(CE1219=1,CE1220>0),CE1220,IF(CE1219=1,MAX($AT1220:CD1220)+CE1219,CE1220))","v":0},{"$f":"IF(AND(CF1219=1,CF1220>0),CF1220,IF(CF1219=1,MAX($AT1220:CE1220)+CF1219,CF1220))","v":0},{"$f":"IF(AND(CG1219=1,CG1220>0),CG1220,IF(CG1219=1,MAX($AT1220:CF1220)+CG1219,CG1220))","v":13},{"$f":"IF(AND(CH1219=1,CH1220>0),CH1220,IF(CH1219=1,MAX($AT1220:CG1220)+CH1219,CH1220))","v":0},{"$f":"IF(AND(CI1219=1,CI1220>0),CI1220,IF(CI1219=1,MAX($AT1220:CH1220)+CI1219,CI1220))","v":0},{"$f":"IF(AND(CJ1219=1,CJ1220>0),CJ1220,IF(CJ1219=1,MAX($AT1220:CI1220)+CJ1219,CJ1220))","v":14},{"$f":"IF(AND(CK1219=1,CK1220>0),CK1220,IF(CK1219=1,MAX($AT1220:CJ1220)+CK1219,CK1220))","v":0},{"$f":"IF(AND(CL1219=1,CL1220>0),CL1220,IF(CL1219=1,MAX($AT1220:CK1220)+CL1219,CL1220))","v":0},{"$f":"IF(AND(CM1219=1,CM1220>0),CM1220,IF(CM1219=1,MAX($AT1220:CL1220)+CM1219,CM1220))","v":15},{"$f":"IF(AND(CN1219=1,CN1220>0),CN1220,IF(CN1219=1,MAX($AT1220:CM1220)+CN1219,CN1220))","v":0},{"$f":"IF(AND(CO1219=1,CO1220>0),CO1220,IF(CO1219=1,MAX($AT1220:CN1220)+CO1219,CO1220))","v":0},{"$f":"IF(AND(CP1219=1,CP1220>0),CP1220,IF(CP1219=1,MAX($AT1220:CO1220)+CP1219,CP1220))","v":16},{"$f":"IF(AND(CQ1219=1,CQ1220>0),CQ1220,IF(CQ1219=1,MAX($AT1220:CP1220)+CQ1219,CQ1220))","v":0},{"$f":"IF(AND(CR1219=1,CR1220>0),CR1220,IF(CR1219=1,MAX($AT1220:CQ1220)+CR1219,CR1220))","v":0},{"$f":"IF(AND(CS1219=1,CS1220>0),CS1220,IF(CS1219=1,MAX($AT1220:CR1220)+CS1219,CS1220))","v":17},{"$f":"IF(AND(CT1219=1,CT1220>0),CT1220,IF(CT1219=1,MAX($AT1220:CS1220)+CT1219,CT1220))","v":0},{"$f":"IF(AND(CU1219=1,CU1220>0),CU1220,IF(CU1219=1,MAX($AT1220:CT1220)+CU1219,CU1220))","v":0},{"$f":"IF(AND(CV1219=1,CV1220>0),CV1220,IF(CV1219=1,MAX($AT1220:CU1220)+CV1219,CV1220))","v":18},{"$f":"IF(AND(CW1219=1,CW1220>0),CW1220,IF(CW1219=1,MAX($AT1220:CV1220)+CW1219,CW1220))","v":0},{"$f":"IF(AND(CX1219=1,CX1220>0),CX1220,IF(CX1219=1,MAX($AT1220:CW1220)+CX1219,CX1220))","v":0},{"$f":"IF(AND(CY1219=1,CY1220>0),CY1220,IF(CY1219=1,MAX($AT1220:CX1220)+CY1219,CY1220))","v":19},{"$f":"IF(AND(CZ1219=1,CZ1220>0),CZ1220,IF(CZ1219=1,MAX($AT1220:CY1220)+CZ1219,CZ1220))","v":0},{"$f":"IF(AND(DA1219=1,DA1220>0),DA1220,IF(DA1219=1,MAX($AT1220:CZ1220)+DA1219,DA1220))","v":0},{"$f":"IF(AND(DB1219=1,DB1220>0),DB1220,IF(DB1219=1,MAX($AT1220:DA1220)+DB1219,DB1220))","v":20},{"$f":"IF(AND(DC1219=1,DC1220>0),DC1220,IF(DC1219=1,MAX($AT1220:DB1220)+DC1219,DC1220))","v":0},{"$f":"IF(AND(DD1219=1,DD1220>0),DD1220,IF(DD1219=1,MAX($AT1220:DC1220)+DD1219,DD1220))","v":0},{"$f":"IF(AND(DE1219=1,DE1220>0),DE1220,IF(DE1219=1,MAX($AT1220:DD1220)+DE1219,DE1220))","v":21},{"$f":"IF(AND(DF1219=1,DF1220>0),DF1220,IF(DF1219=1,MAX($AT1220:DE1220)+DF1219,DF1220))","v":0},{"$f":"IF(AND(DG1219=1,DG1220>0),DG1220,IF(DG1219=1,MAX($AT1220:DF1220)+DG1219,DG1220))","v":0},{"$f":"IF(AND(DH1219=1,DH1220>0),DH1220,IF(DH1219=1,MAX($AT1220:DG1220)+DH1219,DH1220))","v":22},{"$f":"IF(AND(DI1219=1,DI1220>0),DI1220,IF(DI1219=1,MAX($AT1220:DH1220)+DI1219,DI1220))","v":0},{"$f":"IF(AND(DJ1219=1,DJ1220>0),DJ1220,IF(DJ1219=1,MAX($AT1220:DI1220)+DJ1219,DJ1220))","v":0},{"$f":"IF(AND(DK1219=1,DK1220>0),DK1220,IF(DK1219=1,MAX($AT1220:DJ1220)+DK1219,DK1220))","v":23},{"$f":"IF(AND(DL1219=1,DL1220>0),DL1220,IF(DL1219=1,MAX($AT1220:DK1220)+DL1219,DL1220))","v":0},{"$f":"IF(AND(DM1219=1,DM1220>0),DM1220,IF(DM1219=1,MAX($AT1220:DL1220)+DM1219,DM1220))","v":0},{"$f":"IF(AND(DN1219=1,DN1220>0),DN1220,IF(DN1219=1,MAX($AT1220:DM1220)+DN1219,DN1220))","v":24},{"$f":"IF(AND(DO1219=1,DO1220>0),DO1220,IF(DO1219=1,MAX($AT1220:DN1220)+DO1219,DO1220))","v":0},{"$f":"IF(AND(DP1219=1,DP1220>0),DP1220,IF(DP1219=1,MAX($AT1220:DO1220)+DP1219,DP1220))","v":0},{"$f":"IF(AND(DQ1219=1,DQ1220>0),DQ1220,IF(DQ1219=1,MAX($AT1220:DP1220)+DQ1219,DQ1220))","v":25},{"$f":"IF(AND(DR1219=1,DR1220>0),DR1220,IF(DR1219=1,MAX($AT1220:DQ1220)+DR1219,DR1220))","v":0},{"$f":"IF(AND(DS1219=1,DS1220>0),DS1220,IF(DS1219=1,MAX($AT1220:DR1220)+DS1219,DS1220))","v":0},{"$f":"IF(AND(DT1219=1,DT1220>0),DT1220,IF(DT1219=1,MAX($AT1220:DS1220)+DT1219,DT1220))","v":26},{"$f":"IF(AND(DU1219=1,DU1220>0),DU1220,IF(DU1219=1,MAX($AT1220:DT1220)+DU1219,DU1220))","v":0},{"$f":"IF(AND(DV1219=1,DV1220>0),DV1220,IF(DV1219=1,MAX($AT1220:DU1220)+DV1219,DV1220))","v":0},{"$f":"IF(AND(DW1219=1,DW1220>0),DW1220,IF(DW1219=1,MAX($AT1220:DV1220)+DW1219,DW1220))","v":27},{"$f":"IF(AND(DX1219=1,DX1220>0),DX1220,IF(DX1219=1,MAX($AT1220:DW1220)+DX1219,DX1220))","v":0},{"$f":"IF(AND(DY1219=1,DY1220>0),DY1220,IF(DY1219=1,MAX($AT1220:DX1220)+DY1219,DY1220))","v":0},{"$f":"IF(AND(DZ1219=1,DZ1220>0),DZ1220,IF(DZ1219=1,MAX($AT1220:DY1220)+DZ1219,DZ1220))","v":28},{"$f":"IF(AND(EA1219=1,EA1220>0),EA1220,IF(EA1219=1,MAX($AT1220:DZ1220)+EA1219,EA1220))","v":0},{"$f":"IF(AND(EB1219=1,EB1220>0),EB1220,IF(EB1219=1,MAX($AT1220:EA1220)+EB1219,EB1220))","v":0},{"$f":"IF(AND(EC1219=1,EC1220>0),EC1220,IF(EC1219=1,MAX($AT1220:EB1220)+EC1219,EC1220))","v":29},{"$f":"IF(AND(ED1219=1,ED1220>0),ED1220,IF(ED1219=1,MAX($AT1220:EC1220)+ED1219,ED1220))","v":0},{"$f":"IF(AND(EE1219=1,EE1220>0),EE1220,IF(EE1219=1,MAX($AT1220:ED1220)+EE1219,EE1220))","v":0},{"$f":"IF(AND(EF1219=1,EF1220>0),EF1220,IF(EF1219=1,MAX($AT1220:EE1220)+EF1219,EF1220))","v":30},{"$f":"IF(AND(EG1219=1,EG1220>0),EG1220,IF(EG1219=1,MAX($AT1220:EF1220)+EG1219,EG1220))","v":0},{"$f":"IF(AND(EH1219=1,EH1220>0),EH1220,IF(EH1219=1,MAX($AT1220:EG1220)+EH1219,EH1220))","v":0},{"$f":"IF(AND(EI1219=1,EI1220>0),EI1220,IF(EI1219=1,MAX($AT1220:EH1220)+EI1219,EI1220))","v":31},{"$f":"IF(AND(EJ1219=1,EJ1220>0),EJ1220,IF(EJ1219=1,MAX($AT1220:EI1220)+EJ1219,EJ1220))","v":0},{"$f":"IF(AND(EK1219=1,EK1220>0),EK1220,IF(EK1219=1,MAX($AT1220:EJ1220)+EK1219,EK1220))","v":0},{"$f":"IF(AND(EL1219=1,EL1220>0),EL1220,IF(EL1219=1,MAX($AT1220:EK1220)+EL1219,EL1220))","v":32},{"$f":"IF(AND(EM1219=1,EM1220>0),EM1220,IF(EM1219=1,MAX($AT1220:EL1220)+EM1219,EM1220))","v":0},{"$f":"IF(AND(EN1219=1,EN1220>0),EN1220,IF(EN1219=1,MAX($AT1220:EM1220)+EN1219,EN1220))","v":0},{"$f":"IF(AND(EO1219=1,EO1220>0),EO1220,IF(EO1219=1,MAX($AT1220:EN1220)+EO1219,EO1220))","v":33},{"$f":"IF(AND(EP1219=1,EP1220>0),EP1220,IF(EP1219=1,MAX($AT1220:EO1220)+EP1219,EP1220))","v":0},{"$f":"IF(AND(EQ1219=1,EQ1220>0),EQ1220,IF(EQ1219=1,MAX($AT1220:EP1220)+EQ1219,EQ1220))","v":0},{"$f":"IF(AND(ER1219=1,ER1220>0),ER1220,IF(ER1219=1,MAX($AT1220:EQ1220)+ER1219,ER1220))","v":34},{"$f":"IF(AND(ES1219=1,ES1220>0),ES1220,IF(ES1219=1,MAX($AT1220:ER1220)+ES1219,ES1220))","v":0},{"$f":"IF(AND(ET1219=1,ET1220>0),ET1220,IF(ET1219=1,MAX($AT1220:ES1220)+ET1219,ET1220))","v":0},{"$f":"IF(AND(EU1219=1,EU1220>0),EU1220,IF(EU1219=1,MAX($AT1220:ET1220)+EU1219,EU1220))","v":35},{"$f":"IF(AND(EV1219=1,EV1220>0),EV1220,IF(EV1219=1,MAX($AT1220:EU1220)+EV1219,EV1220))","v":0},{"$f":"IF(AND(EW1219=1,EW1220>0),EW1220,IF(EW1219=1,MAX($AT1220:EV1220)+EW1219,EW1220))","v":0},{"$f":"IF(AND(EX1219=1,EX1220>0),EX1220,IF(EX1219=1,MAX($AT1220:EW1220)+EX1219,EX1220))","v":36},{"$f":"IF(AND(EY1219=1,EY1220>0),EY1220,IF(EY1219=1,MAX($AT1220:EX1220)+EY1219,EY1220))","v":0},{"$f":"IF(AND(EZ1219=1,EZ1220>0),EZ1220,IF(EZ1219=1,MAX($AT1220:EY1220)+EZ1219,EZ1220))","v":0},{"$f":"IF(AND(FA1219=1,FA1220>0),FA1220,IF(FA1219=1,MAX($AT1220:EZ1220)+FA1219,FA1220))","v":37},{"$f":"IF(AND(FB1219=1,FB1220>0),FB1220,IF(FB1219=1,MAX($AT1220:FA1220)+FB1219,FB1220))","v":0},{"$f":"IF(AND(FC1219=1,FC1220>0),FC1220,IF(FC1219=1,MAX($AT1220:FB1220)+FC1219,FC1220))","v":0},{"$f":"IF(AND(FD1219=1,FD1220>0),FD1220,IF(FD1219=1,MAX($AT1220:FC1220)+FD1219,FD1220))","v":38},{"$f":"IF(AND(FE1219=1,FE1220>0),FE1220,IF(FE1219=1,MAX($AT1220:FD1220)+FE1219,FE1220))","v":0},{"$f":"IF(AND(FF1219=1,FF1220>0),FF1220,IF(FF1219=1,MAX($AT1220:FE1220)+FF1219,FF1220))","v":0},{"$f":"IF(AND(FG1219=1,FG1220>0),FG1220,IF(FG1219=1,MAX($AT1220:FF1220)+FG1219,FG1220))","v":39},{"$f":"IF(AND(FH1219=1,FH1220>0),FH1220,IF(FH1219=1,MAX($AT1220:FG1220)+FH1219,FH1220))","v":0},{"$f":"IF(AND(FI1219=1,FI1220>0),FI1220,IF(FI1219=1,MAX($AT1220:FH1220)+FI1219,FI1220))","v":0},{"$f":"IF(AND(FJ1219=1,FJ1220>0),FJ1220,IF(FJ1219=1,MAX($AT1220:FI1220)+FJ1219,FJ1220))","v":40},{"$f":"IF(AND(FK1219=1,FK1220>0),FK1220,IF(FK1219=1,MAX($AT1220:FJ1220)+FK1219,FK1220))","v":0},{"$f":"IF(AND(FL1219=1,FL1220>0),FL1220,IF(FL1219=1,MAX($AT1220:FK1220)+FL1219,FL1220))","v":0},{"$f":"IF(AND(FM1219=1,FM1220>0),FM1220,IF(FM1219=1,MAX($AT1220:FL1220)+FM1219,FM1220))","v":0},{"$f":"IF(AND(FN1219=1,FN1220>0),FN1220,IF(FN1219=1,MAX($AT1220:FM1220)+FN1219,FN1220))","v":0},{"$f":"IF(AND(FO1219=1,FO1220>0),FO1220,IF(FO1219=1,MAX($AT1220:FN1220)+FO1219,FO1220))","v":0},{"$f":"IF(AND(FP1219=1,FP1220>0),FP1220,IF(FP1219=1,MAX($AT1220:FO1220)+FP1219,FP1220))","v":0},{"$f":"IF(AND(FQ1219=1,FQ1220>0),FQ1220,IF(FQ1219=1,MAX($AT1220:FP1220)+FQ1219,FQ1220))","v":0},{"$f":"IF(AND(FR1219=1,FR1220>0),FR1220,IF(FR1219=1,MAX($AT1220:FQ1220)+FR1219,FR1220))","v":0},{"$f":"IF(AND(FS1219=1,FS1220>0),FS1220,IF(FS1219=1,MAX($AT1220:FR1220)+FS1219,FS1220))","v":0},{"$f":"IF(AND(FT1219=1,FT1220>0),FT1220,IF(FT1219=1,MAX($AT1220:FS1220)+FT1219,FT1220))","v":0},{"$f":"IF(AND(FU1219=1,FU1220>0),FU1220,IF(FU1219=1,MAX($AT1220:FT1220)+FU1219,FU1220))","v":0},{"$f":"IF(AND(FV1219=1,FV1220>0),FV1220,IF(FV1219=1,MAX($AT1220:FU1220)+FV1219,FV1220))","v":0},{"$f":"IF(AND(FW1219=1,FW1220>0),FW1220,IF(FW1219=1,MAX($AT1220:FV1220)+FW1219,FW1220))","v":0},{"$f":"IF(AND(FX1219=1,FX1220>0),FX1220,IF(FX1219=1,MAX($AT1220:FW1220)+FX1219,FX1220))","v":0},{"$f":"IF(AND(FY1219=1,FY1220>0),FY1220,IF(FY1219=1,MAX($AT1220:FX1220)+FY1219,FY1220))","v":0},{"$f":"IF(AND(FZ1219=1,FZ1220>0),FZ1220,IF(FZ1219=1,MAX($AT1220:FY1220)+FZ1219,FZ1220))","v":0},{"$f":"IF(AND(GA1219=1,GA1220>0),GA1220,IF(GA1219=1,MAX($AT1220:FZ1220)+GA1219,GA1220))","v":0},{"$f":"IF(AND(GB1219=1,GB1220>0),GB1220,IF(GB1219=1,MAX($AT1220:GA1220)+GB1219,GB1220))","v":0},{"$f":"IF(AND(GC1219=1,GC1220>0),GC1220,IF(GC1219=1,MAX($AT1220:GB1220)+GC1219,GC1220))","v":0},{"$f":"IF(AND(GD1219=1,GD1220>0),GD1220,IF(GD1219=1,MAX($AT1220:GC1220)+GD1219,GD1220))","v":0},{"$f":"IF(AND(GE1219=1,GE1220>0),GE1220,IF(GE1219=1,MAX($AT1220:GD1220)+GE1219,GE1220))","v":0},{"$f":"IF(AND(GF1219=1,GF1220>0),GF1220,IF(GF1219=1,MAX($AT1220:GE1220)+GF1219,GF1220))","v":0},{"$f":"IF(AND(GG1219=1,GG1220>0),GG1220,IF(GG1219=1,MAX($AT1220:GF1220)+GG1219,GG1220))","v":0},{"$f":"IF(AND(GH1219=1,GH1220>0),GH1220,IF(GH1219=1,MAX($AT1220:GG1220)+GH1219,GH1220))","v":0},{"$f":"IF(AND(GI1219=1,GI1220>0),GI1220,IF(GI1219=1,MAX($AT1220:GH1220)+GI1219,GI1220))","v":0},{"$f":"IF(AND(GJ1219=1,GJ1220>0),GJ1220,IF(GJ1219=1,MAX($AT1220:GI1220)+GJ1219,GJ1220))","v":0},{"$f":"IF(AND(GK1219=1,GK1220>0),GK1220,IF(GK1219=1,MAX($AT1220:GJ1220)+GK1219,GK1220))","v":0},{"$f":"IF(AND(GL1219=1,GL1220>0),GL1220,IF(GL1219=1,MAX($AT1220:GK1220)+GL1219,GL1220))","v":0},{"$f":"IF(AND(GM1219=1,GM1220>0),GM1220,IF(GM1219=1,MAX($AT1220:GL1220)+GM1219,GM1220))","v":0},{"$f":"IF(AND(GN1219=1,GN1220>0),GN1220,IF(GN1219=1,MAX($AT1220:GM1220)+GN1219,GN1220))","v":0},{"$f":"IF(AND(GO1219=1,GO1220>0),GO1220,IF(GO1219=1,MAX($AT1220:GN1220)+GO1219,GO1220))","v":0},{"$f":"IF(AND(GP1219=1,GP1220>0),GP1220,IF(GP1219=1,MAX($AT1220:GO1220)+GP1219,GP1220))","v":0},{"$f":"IF(AND(GQ1219=1,GQ1220>0),GQ1220,IF(GQ1219=1,MAX($AT1220:GP1220)+GQ1219,GQ1220))","v":0},{"$f":"IF(AND(GR1219=1,GR1220>0),GR1220,IF(GR1219=1,MAX($AT1220:GQ1220)+GR1219,GR1220))","v":0},{"$f":"IF(AND(GS1219=1,GS1220>0),GS1220,IF(GS1219=1,MAX($AT1220:GR1220)+GS1219,GS1220))","v":0},{"$f":"IF(AND(GT1219=1,GT1220>0),GT1220,IF(GT1219=1,MAX($AT1220:GS1220)+GT1219,GT1220))","v":0},{"$f":"IF(AND(GU1219=1,GU1220>0),GU1220,IF(GU1219=1,MAX($AT1220:GT1220)+GU1219,GU1220))","v":0},{"$f":"IF(AND(GV1219=1,GV1220>0),GV1220,IF(GV1219=1,MAX($AT1220:GU1220)+GV1219,GV1220))","v":0},{"$f":"IF(AND(GW1219=1,GW1220>0),GW1220,IF(GW1219=1,MAX($AT1220:GV1220)+GW1219,GW1220))","v":0},{"$f":"IF(AND(GX1219=1,GX1220>0),GX1220,IF(GX1219=1,MAX($AT1220:GW1220)+GX1219,GX1220))","v":0},{"$f":"IF(AND(GY1219=1,GY1220>0),GY1220,IF(GY1219=1,MAX($AT1220:GX1220)+GY1219,GY1220))","v":0},{"$f":"IF(AND(GZ1219=1,GZ1220>0),GZ1220,IF(GZ1219=1,MAX($AT1220:GY1220)+GZ1219,GZ1220))","v":0},{"$f":"IF(AND(HA1219=1,HA1220>0),HA1220,IF(HA1219=1,MAX($AT1220:GZ1220)+HA1219,HA1220))","v":0},{"$f":"IF(AND(HB1219=1,HB1220>0),HB1220,IF(HB1219=1,MAX($AT1220:HA1220)+HB1219,HB1220))","v":0},{"$f":"IF(AND(HC1219=1,HC1220>0),HC1220,IF(HC1219=1,MAX($AT1220:HB1220)+HC1219,HC1220))","v":0},{"$f":"IF(AND(HD1219=1,HD1220>0),HD1220,IF(HD1219=1,MAX($AT1220:HC1220)+HD1219,HD1220))","v":0},{"$f":"IF(AND(HE1219=1,HE1220>0),HE1220,IF(HE1219=1,MAX($AT1220:HD1220)+HE1219,HE1220))","v":0},{"$f":"IF(AND(HF1219=1,HF1220>0),HF1220,IF(HF1219=1,MAX($AT1220:HE1220)+HF1219,HF1220))","v":0},{"$f":"IF(AND(HG1219=1,HG1220>0),HG1220,IF(HG1219=1,MAX($AT1220:HF1220)+HG1219,HG1220))","v":0},{"$f":"IF(AND(HH1219=1,HH1220>0),HH1220,IF(HH1219=1,MAX($AT1220:HG1220)+HH1219,HH1220))","v":0},{"$f":"IF(AND(HI1219=1,HI1220>0),HI1220,IF(HI1219=1,MAX($AT1220:HH1220)+HI1219,HI1220))","v":0},{"$f":"IF(AND(HJ1219=1,HJ1220>0),HJ1220,IF(HJ1219=1,MAX($AT1220:HI1220)+HJ1219,HJ1220))","v":0},{"$f":"IF(AND(HK1219=1,HK1220>0),HK1220,IF(HK1219=1,MAX($AT1220:HJ1220)+HK1219,HK1220))","v":0},{"$f":"IF(AND(HL1219=1,HL1220>0),HL1220,IF(HL1219=1,MAX($AT1220:HK1220)+HL1219,HL1220))","v":0},{"$f":"IF(AND(HM1219=1,HM1220>0),HM1220,IF(HM1219=1,MAX($AT1220:HL1220)+HM1219,HM1220))","v":0},{"$f":"IF(AND(HN1219=1,HN1220>0),HN1220,IF(HN1219=1,MAX($AT1220:HM1220)+HN1219,HN1220))","v":0},{"$f":"IF(AND(HO1219=1,HO1220>0),HO1220,IF(HO1219=1,MAX($AT1220:HN1220)+HO1219,HO1220))","v":0},{"$f":"IF(AND(HP1219=1,HP1220>0),HP1220,IF(HP1219=1,MAX($AT1220:HO1220)+HP1219,HP1220))","v":0},{"$f":"IF(AND(HQ1219=1,HQ1220>0),HQ1220,IF(HQ1219=1,MAX($AT1220:HP1220)+HQ1219,HQ1220))","v":0},{"$f":"IF(AND(HR1219=1,HR1220>0),HR1220,IF(HR1219=1,MAX($AT1220:HQ1220)+HR1219,HR1220))","v":0},{"$f":"IF(AND(HS1219=1,HS1220>0),HS1220,IF(HS1219=1,MAX($AT1220:HR1220)+HS1219,HS1220))","v":0},{"$f":"IF(AND(HT1219=1,HT1220>0),HT1220,IF(HT1219=1,MAX($AT1220:HS1220)+HT1219,HT1220))","v":0},{"$f":"IF(AND(HU1219=1,HU1220>0),HU1220,IF(HU1219=1,MAX($AT1220:HT1220)+HU1219,HU1220))","v":0},{"$f":"IF(AND(HV1219=1,HV1220>0),HV1220,IF(HV1219=1,MAX($AT1220:HU1220)+HV1219,HV1220))","v":0},{"$f":"IF(AND(HW1219=1,HW1220>0),HW1220,IF(HW1219=1,MAX($AT1220:HV1220)+HW1219,HW1220))","v":0},{"$f":"IF(AND(HX1219=1,HX1220>0),HX1220,IF(HX1219=1,MAX($AT1220:HW1220)+HX1219,HX1220))","v":0},{"$f":"IF(AND(HY1219=1,HY1220>0),HY1220,IF(HY1219=1,MAX($AT1220:HX1220)+HY1219,HY1220))","v":0},{"$f":"IF(AND(HZ1219=1,HZ1220>0),HZ1220,IF(HZ1219=1,MAX($AT1220:HY1220)+HZ1219,HZ1220))","v":0},{"$f":"IF(AND(IA1219=1,IA1220>0),IA1220,IF(IA1219=1,MAX($AT1220:HZ1220)+IA1219,IA1220))","v":0},{"$f":"IF(AND(IB1219=1,IB1220>0),IB1220,IF(IB1219=1,MAX($AT1220:IA1220)+IB1219,IB1220))","v":0},{"$f":"IF(AND(IC1219=1,IC1220>0),IC1220,IF(IC1219=1,MAX($AT1220:IB1220)+IC1219,IC1220))","v":0},{"$f":"IF(AND(ID1219=1,ID1220>0),ID1220,IF(ID1219=1,MAX($AT1220:IC1220)+ID1219,ID1220))","v":0},{"$f":"IF(AND(IE1219=1,IE1220>0),IE1220,IF(IE1219=1,MAX($AT1220:ID1220)+IE1219,IE1220))","v":0},{"$f":"IF(AND(IF1219=1,IF1220>0),IF1220,IF(IF1219=1,MAX($AT1220:IE1220)+IF1219,IF1220))","v":0},{"$f":"IF(AND(IG1219=1,IG1220>0),IG1220,IF(IG1219=1,MAX($AT1220:IF1220)+IG1219,IG1220))","v":0},{"$f":"IF(AND(IH1219=1,IH1220>0),IH1220,IF(IH1219=1,MAX($AT1220:IG1220)+IH1219,IH1220))","v":0},{"$f":"IF(AND(II1219=1,II1220>0),II1220,IF(II1219=1,MAX($AT1220:IH1220)+II1219,II1220))","v":0},{"$f":"IF(AND(IJ1219=1,IJ1220>0),IJ1220,IF(IJ1219=1,MAX($AT1220:II1220)+IJ1219,IJ1220))","v":0},{"$f":"IF(AND(IK1219=1,IK1220>0),IK1220,IF(IK1219=1,MAX($AT1220:IJ1220)+IK1219,IK1220))","v":0},{"$f":"IF(AND(IL1219=1,IL1220>0),IL1220,IF(IL1219=1,MAX($AT1220:IK1220)+IL1219,IL1220))","v":0},{"$f":"IF(AND(IM1219=1,IM1220>0),IM1220,IF(IM1219=1,MAX($AT1220:IL1220)+IM1219,IM1220))","v":0},{"$f":"IF(AND(IN1219=1,IN1220>0),IN1220,IF(IN1219=1,MAX($AT1220:IM1220)+IN1219,IN1220))","v":0},{"$f":"IF(AND(IO1219=1,IO1220>0),IO1220,IF(IO1219=1,MAX($AT1220:IN1220)+IO1219,IO1220))","v":0},{"$f":"IF(AND(IP1219=1,IP1220>0),IP1220,IF(IP1219=1,MAX($AT1220:IO1220)+IP1219,IP1220))","v":0},{"$f":"IF(AND(IQ1219=1,IQ1220>0),IQ1220,IF(IQ1219=1,MAX($AT1220:IP1220)+IQ1219,IQ1220))","v":0},{"$f":"IF(AND(IR1219=1,IR1220>0),IR1220,IF(IR1219=1,MAX($AT1220:IQ1220)+IR1219,IR1220))","v":0},{"$f":"IF(AND(IS1219=1,IS1220>0),IS1220,IF(IS1219=1,MAX($AT1220:IR1220)+IS1219,IS1220))","v":0},{"$f":"IF(AND(IT1219=1,IT1220>0),IT1220,IF(IT1219=1,MAX($AT1220:IS1220)+IT1219,IT1220))","v":0},{"$f":"IF(AND(IU1219=1,IU1220>0),IU1220,IF(IU1219=1,MAX($AT1220:IT1220)+IU1219,IU1220))","v":0},{"$f":"IF(AND(IV1219=1,IV1220>0),IV1220,IF(IV1219=1,MAX($AT1220:IU1220)+IV1219,IV1220))","v":0},{"$f":"IF(AND(IW1219=1,IW1220>0),IW1220,IF(IW1219=1,MAX($AT1220:IV1220)+IW1219,IW1220))","v":0},{"$f":"IF(AND(IX1219=1,IX1220>0),IX1220,IF(IX1219=1,MAX($AT1220:IW1220)+IX1219,IX1220))","v":0},{"$f":"IF(AND(IY1219=1,IY1220>0),IY1220,IF(IY1219=1,MAX($AT1220:IX1220)+IY1219,IY1220))","v":0},{"$f":"IF(AND(IZ1219=1,IZ1220>0),IZ1220,IF(IZ1219=1,MAX($AT1220:IY1220)+IZ1219,IZ1220))","v":0},{"$f":"IF(AND(JA1219=1,JA1220>0),JA1220,IF(JA1219=1,MAX($AT1220:IZ1220)+JA1219,JA1220))","v":0},{"$f":"IF(AND(JB1219=1,JB1220>0),JB1220,IF(JB1219=1,MAX($AT1220:JA1220)+JB1219,JB1220))","v":0},{"$f":"IF(AND(JC1219=1,JC1220>0),JC1220,IF(JC1219=1,MAX($AT1220:JB1220)+JC1219,JC1220))","v":0},{"$f":"IF(AND(JD1219=1,JD1220>0),JD1220,IF(JD1219=1,MAX($AT1220:JC1220)+JD1219,JD1220))","v":0},{"$f":"IF(AND(JE1219=1,JE1220>0),JE1220,IF(JE1219=1,MAX($AT1220:JD1220)+JE1219,JE1220))","v":0},{"$f":"IF(AND(JF1219=1,JF1220>0),JF1220,IF(JF1219=1,MAX($AT1220:JE1220)+JF1219,JF1220))","v":0},{"$f":"IF(AND(JG1219=1,JG1220>0),JG1220,IF(JG1219=1,MAX($AT1220:JF1220)+JG1219,JG1220))","v":0},{"$f":"IF(AND(JH1219=1,JH1220>0),JH1220,IF(JH1219=1,MAX($AT1220:JG1220)+JH1219,JH1220))","v":0},{"$f":"IF(AND(JI1219=1,JI1220>0),JI1220,IF(JI1219=1,MAX($AT1220:JH1220)+JI1219,JI1220))","v":0},{"$f":"IF(AND(JJ1219=1,JJ1220>0),JJ1220,IF(JJ1219=1,MAX($AT1220:JI1220)+JJ1219,JJ1220))","v":0},{"$f":"IF(AND(JK1219=1,JK1220>0),JK1220,IF(JK1219=1,MAX($AT1220:JJ1220)+JK1219,JK1220))","v":0},{"$f":"IF(AND(JL1219=1,JL1220>0),JL1220,IF(JL1219=1,MAX($AT1220:JK1220)+JL1219,JL1220))","v":0},{"$f":"IF(AND(JM1219=1,JM1220>0),JM1220,IF(JM1219=1,MAX($AT1220:JL1220)+JM1219,JM1220))","v":0},{"$f":"IF(AND(JN1219=1,JN1220>0),JN1220,IF(JN1219=1,MAX($AT1220:JM1220)+JN1219,JN1220))","v":0},{"$f":"IF(AND(JO1219=1,JO1220>0),JO1220,IF(JO1219=1,MAX($AT1220:JN1220)+JO1219,JO1220))","v":0},{"$f":"IF(AND(JP1219=1,JP1220>0),JP1220,IF(JP1219=1,MAX($AT1220:JO1220)+JP1219,JP1220))","v":0},{"$f":"IF(AND(JQ1219=1,JQ1220>0),JQ1220,IF(JQ1219=1,MAX($AT1220:JP1220)+JQ1219,JQ1220))","v":0},{"$f":"IF(AND(JR1219=1,JR1220>0),JR1220,IF(JR1219=1,MAX($AT1220:JQ1220)+JR1219,JR1220))","v":0},{"$f":"IF(AND(JS1219=1,JS1220>0),JS1220,IF(JS1219=1,MAX($AT1220:JR1220)+JS1219,JS1220))","v":0},{"$f":"IF(AND(JT1219=1,JT1220>0),JT1220,IF(JT1219=1,MAX($AT1220:JS1220)+JT1219,JT1220))","v":0},{"$f":"IF(AND(JU1219=1,JU1220>0),JU1220,IF(JU1219=1,MAX($AT1220:JT1220)+JU1219,JU1220))","v":0},{"$f":"IF(AND(JV1219=1,JV1220>0),JV1220,IF(JV1219=1,MAX($AT1220:JU1220)+JV1219,JV1220))","v":0},{"$f":"IF(AND(JW1219=1,JW1220>0),JW1220,IF(JW1219=1,MAX($AT1220:JV1220)+JW1219,JW1220))","v":0},{"$f":"IF(AND(JX1219=1,JX1220>0),JX1220,IF(JX1219=1,MAX($AT1220:JW1220)+JX1219,JX1220))","v":0},{"$f":"IF(AND(JY1219=1,JY1220>0),JY1220,IF(JY1219=1,MAX($AT1220:JX1220)+JY1219,JY1220))","v":0},{"$f":"IF(AND(JZ1219=1,JZ1220>0),JZ1220,IF(JZ1219=1,MAX($AT1220:JY1220)+JZ1219,JZ1220))","v":0},{"$f":"IF(AND(KA1219=1,KA1220>0),KA1220,IF(KA1219=1,MAX($AT1220:JZ1220)+KA1219,KA1220))","v":0},{"$f":"IF(AND(KB1219=1,KB1220>0),KB1220,IF(KB1219=1,MAX($AT1220:KA1220)+KB1219,KB1220))","v":0},{"$f":"IF(AND(KC1219=1,KC1220>0),KC1220,IF(KC1219=1,MAX($AT1220:KB1220)+KC1219,KC1220))","v":0},{"$f":"IF(AND(KD1219=1,KD1220>0),KD1220,IF(KD1219=1,MAX($AT1220:KC1220)+KD1219,KD1220))","v":0},{"$f":"IF(AND(KE1219=1,KE1220>0),KE1220,IF(KE1219=1,MAX($AT1220:KD1220)+KE1219,KE1220))","v":0},{"$f":"IF(AND(KF1219=1,KF1220>0),KF1220,IF(KF1219=1,MAX($AT1220:KE1220)+KF1219,KF1220))","v":0},{"$f":"IF(AND(KG1219=1,KG1220>0),KG1220,IF(KG1219=1,MAX($AT1220:KF1220)+KG1219,KG1220))","v":0},{"$f":"IF(AND(KH1219=1,KH1220>0),KH1220,IF(KH1219=1,MAX($AT1220:KG1220)+KH1219,KH1220))","v":0},{"$f":"IF(AND(KI1219=1,KI1220>0),KI1220,IF(KI1219=1,MAX($AT1220:KH1220)+KI1219,KI1220))","v":0},{"$f":"IF(AND(KJ1219=1,KJ1220>0),KJ1220,IF(KJ1219=1,MAX($AT1220:KI1220)+KJ1219,KJ1220))","v":0},{"$f":"IF(AND(KK1219=1,KK1220>0),KK1220,IF(KK1219=1,MAX($AT1220:KJ1220)+KK1219,KK1220))","v":0},{"$f":"IF(AND(KL1219=1,KL1220>0),KL1220,IF(KL1219=1,MAX($AT1220:KK1220)+KL1219,KL1220))","v":0},{"$f":"IF(AND(KM1219=1,KM1220>0),KM1220,IF(KM1219=1,MAX($AT1220:KL1220)+KM1219,KM1220))","v":0},{"$f":"IF(AND(KN1219=1,KN1220>0),KN1220,IF(KN1219=1,MAX($AT1220:KM1220)+KN1219,KN1220))","v":0},{"$f":"IF(AND(KO1219=1,KO1220>0),KO1220,IF(KO1219=1,MAX($AT1220:KN1220)+KO1219,KO1220))","v":0},{"$f":"IF(AND(KP1219=1,KP1220>0),KP1220,IF(KP1219=1,MAX($AT1220:KO1220)+KP1219,KP1220))","v":0},{"$f":"IF(AND(KQ1219=1,KQ1220>0),KQ1220,IF(KQ1219=1,MAX($AT1220:KP1220)+KQ1219,KQ1220))","v":0},{"$f":"IF(AND(KR1219=1,KR1220>0),KR1220,IF(KR1219=1,MAX($AT1220:KQ1220)+KR1219,KR1220))","v":0},{"$f":"IF(AND(KS1219=1,KS1220>0),KS1220,IF(KS1219=1,MAX($AT1220:KR1220)+KS1219,KS1220))","v":0},{"$f":"IF(AND(KT1219=1,KT1220>0),KT1220,IF(KT1219=1,MAX($AT1220:KS1220)+KT1219,KT1220))","v":0},{"$f":"IF(AND(KU1219=1,KU1220>0),KU1220,IF(KU1219=1,MAX($AT1220:KT1220)+KU1219,KU1220))","v":0},{"$f":"IF(AND(KV1219=1,KV1220>0),KV1220,IF(KV1219=1,MAX($AT1220:KU1220)+KV1219,KV1220))","v":0},{"$f":"IF(AND(KW1219=1,KW1220>0),KW1220,IF(KW1219=1,MAX($AT1220:KV1220)+KW1219,KW1220))","v":0},{"$f":"IF(AND(KX1219=1,KX1220>0),KX1220,IF(KX1219=1,MAX($AT1220:KW1220)+KX1219,KX1220))","v":0},{"$f":"IF(AND(KY1219=1,KY1220>0),KY1220,IF(KY1219=1,MAX($AT1220:KX1220)+KY1219,KY1220))","v":0},{"$f":"IF(AND(KZ1219=1,KZ1220>0),KZ1220,IF(KZ1219=1,MAX($AT1220:KY1220)+KZ1219,KZ1220))","v":0},{"$f":"IF(AND(LA1219=1,LA1220>0),LA1220,IF(LA1219=1,MAX($AT1220:KZ1220)+LA1219,LA1220))","v":0},{"$f":"IF(AND(LB1219=1,LB1220>0),LB1220,IF(LB1219=1,MAX($AT1220:LA1220)+LB1219,LB1220))","v":0},{"$f":"IF(AND(LC1219=1,LC1220>0),LC1220,IF(LC1219=1,MAX($AT1220:LB1220)+LC1219,LC1220))","v":0},{"$f":"IF(AND(LD1219=1,LD1220>0),LD1220,IF(LD1219=1,MAX($AT1220:LC1220)+LD1219,LD1220))","v":0},{"$f":"IF(AND(LE1219=1,LE1220>0),LE1220,IF(LE1219=1,MAX($AT1220:LD1220)+LE1219,LE1220))","v":0},{"$f":"IF(AND(LF1219=1,LF1220>0),LF1220,IF(LF1219=1,MAX($AT1220:LE1220)+LF1219,LF1220))","v":0},{"$f":"IF(AND(LG1219=1,LG1220>0),LG1220,IF(LG1219=1,MAX($AT1220:LF1220)+LG1219,LG1220))","v":0},{"$f":"IF(AND(LH1219=1,LH1220>0),LH1220,IF(LH1219=1,MAX($AT1220:LG1220)+LH1219,LH1220))","v":0},{"$f":"IF(AND(LI1219=1,LI1220>0),LI1220,IF(LI1219=1,MAX($AT1220:LH1220)+LI1219,LI1220))","v":0},{"$f":"IF(AND(LJ1219=1,LJ1220>0),LJ1220,IF(LJ1219=1,MAX($AT1220:LI1220)+LJ1219,LJ1220))","v":0},{"$f":"IF(AND(LK1219=1,LK1220>0),LK1220,IF(LK1219=1,MAX($AT1220:LJ1220)+LK1219,LK1220))","v":0},{"$f":"IF(AND(LL1219=1,LL1220>0),LL1220,IF(LL1219=1,MAX($AT1220:LK1220)+LL1219,LL1220))","v":0},{"$f":"IF(AND(LM1219=1,LM1220>0),LM1220,IF(LM1219=1,MAX($AT1220:LL1220)+LM1219,LM1220))","v":0},{"$f":"IF(AND(LN1219=1,LN1220>0),LN1220,IF(LN1219=1,MAX($AT1220:LM1220)+LN1219,LN1220))","v":0},{"$f":"IF(AND(LO1219=1,LO1220>0),LO1220,IF(LO1219=1,MAX($AT1220:LN1220)+LO1219,LO1220))","v":0},{"$f":"IF(AND(LP1219=1,LP1220>0),LP1220,IF(LP1219=1,MAX($AT1220:LO1220)+LP1219,LP1220))","v":0},{"$f":"IF(AND(LQ1219=1,LQ1220>0),LQ1220,IF(LQ1219=1,MAX($AT1220:LP1220)+LQ1219,LQ1220))","v":0},{"$f":"IF(AND(LR1219=1,LR1220>0),LR1220,IF(LR1219=1,MAX($AT1220:LQ1220)+LR1219,LR1220))","v":0},{"$f":"IF(AND(LS1219=1,LS1220>0),LS1220,IF(LS1219=1,MAX($AT1220:LR1220)+LS1219,LS1220))","v":0},{"$f":"IF(AND(LT1219=1,LT1220>0),LT1220,IF(LT1219=1,MAX($AT1220:LS1220)+LT1219,LT1220))","v":0},{"$f":"IF(AND(LU1219=1,LU1220>0),LU1220,IF(LU1219=1,MAX($AT1220:LT1220)+LU1219,LU1220))","v":0},{"$f":"IF(AND(LV1219=1,LV1220>0),LV1220,IF(LV1219=1,MAX($AT1220:LU1220)+LV1219,LV1220))","v":0},{"$f":"IF(AND(LW1219=1,LW1220>0),LW1220,IF(LW1219=1,MAX($AT1220:LV1220)+LW1219,LW1220))","v":0},{"$f":"IF(AND(LX1219=1,LX1220>0),LX1220,IF(LX1219=1,MAX($AT1220:LW1220)+LX1219,LX1220))","v":0},{"$f":"IF(AND(LY1219=1,LY1220>0),LY1220,IF(LY1219=1,MAX($AT1220:LX1220)+LY1219,LY1220))","v":0},{"$f":"IF(AND(LZ1219=1,LZ1220>0),LZ1220,IF(LZ1219=1,MAX($AT1220:LY1220)+LZ1219,LZ1220))","v":0},{"$f":"IF(AND(MA1219=1,MA1220>0),MA1220,IF(MA1219=1,MAX($AT1220:LZ1220)+MA1219,MA1220))","v":0},{"$f":"IF(AND(MB1219=1,MB1220>0),MB1220,IF(MB1219=1,MAX($AT1220:MA1220)+MB1219,MB1220))","v":0},{"$f":"IF(AND(MC1219=1,MC1220>0),MC1220,IF(MC1219=1,MAX($AT1220:MB1220)+MC1219,MC1220))","v":0},{"$f":"IF(AND(MD1219=1,MD1220>0),MD1220,IF(MD1219=1,MAX($AT1220:MC1220)+MD1219,MD1220))","v":0},{"$f":"IF(AND(ME1219=1,ME1220>0),ME1220,IF(ME1219=1,MAX($AT1220:MD1220)+ME1219,ME1220))","v":0},{"$f":"IF(AND(MF1219=1,MF1220>0),MF1220,IF(MF1219=1,MAX($AT1220:ME1220)+MF1219,MF1220))","v":0},{"$f":"IF(AND(MG1219=1,MG1220>0),MG1220,IF(MG1219=1,MAX($AT1220:MF1220)+MG1219,MG1220))","v":0},{"$f":"IF(AND(MH1219=1,MH1220>0),MH1220,IF(MH1219=1,MAX($AT1220:MG1220)+MH1219,MH1220))","v":0}]
[{"$nulls":4},{"$f":"E988","v":"CM Contracted (during FFR) CFADS Including VAT"},{"$nulls":41},{"$f":"AU1232*AU1229","v":0},{"$f":"AV1232*AV1229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH1232*DH1229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT1232*FT1229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF1232*IF1229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR1232*KR1229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Capacity Market CFADS",null,null,{"$f":"SUMPRODUCT($AU1243:$MH1243,$AU1249:$MH1249)","v":{"v":86389.33333333337,"d":"86,389"}},{"$f":"AVERAGEIF($AU1245:$MH1245,\"<>0\")","v":{"v":1.0416666666666665,"d":"1.04"}},{"$f":"((H1249/I1249)-VBA_CM_Debt)/2","v":{"v":-335813.10586641124,"d":"(335,813)"}},{"$nulls":36},{"$f":"AU1233+AU1240","v":0},{"$f":"AV1233+AV1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1233+BS1240","v":0},0,0,0,0,0,0,0,0,0,0,0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"$f":"DH1233+DH1240","v":0},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,0,0,0,0,0,0,0,0,0,{"$f":"FT1233+FT1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF1233+IF1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR1233+KR1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CM Repayment Basis"]
[{"$nulls":4},{"$f":"NTBInputs!H23","v":"Annuity"},{"$nulls":41},{"$f":"AU1222","v":0},0,0,0,0,0,0,0,0,0,0,{"v":-19904.46643150689,"d":"(19,904)"},0,0,{"v":-20616.762819721596,"d":"(20,617)"},0,0,{"v":-21496.155430592684,"d":"(21,496)"},0,0,{"v":-22392.60176785942,"d":"(22,393)"},0,0,{"v":-23307.159705503607,"d":"(23,307)"},0,0,{"v":-24242.382654433663,"d":"(24,242)"},0,0,{"v":-25371.290426258765,"d":"(25,371)"},0,0,{"v":-26536.914535057334,"d":"(26,537)"},0,0,{"v":-27742.7630836846,"d":"(27,743)"},0,0,{"v":-28582.0188354122,"d":"(28,582)"},0,0,{"v":-29214.78480401967,"d":"(29,215)"},0,0,{"v":-29828.569084877203,"d":"(29,829)"},0,0,{"v":-30691.920799162115,"d":"(30,692)"},0,0,{"v":-30943.3879368549,"d":"(30,943)"},0,0,{"v":-31503.308132253314,"d":"(31,503)"},0,0,{"v":-32023.846183267568,"d":"(32,024)"},0,0,{"v":-32925.61146027771,"d":"(32,926)"},0,0,{"v":-33259.32570056008,"d":"(33,259)"},0,{"$f":"DG1222","v":0},{"v":-33947.15201688159,"d":"(33,947)"},0,0,{"v":-34603.18546683634,"d":"(34,603)"},0,0,{"v":-35766.91656152341,"d":"(35,767)"},0,0,{"v":-36548.57772233872,"d":"(36,549)"},0,0,{"v":-37378.118953596684,"d":"(37,378)"},0,0,{"v":-38199.01045329148,"d":"(38,199)"},0,0,{"v":-39754.696447902235,"d":"(39,755)"},0,0,{"v":-40796.15728809759,"d":"(40,796)"},0,0,{"v":-41914.6966335024,"d":"(41,915)"},0,0,{"v":-43103.607751009935,"d":"(43,104)"},0,0,{"v":-45482.76844039185,"d":"(45,483)"},0,0,{"v":-47219.35593293195,"d":"(47,219)"},0,0,{"v":-49226.22665631497,"d":"(49,226)"},0,0,{"v":-51665.18376356537,"d":"(51,665)"},0,0,{"v":-56782.525485642844,"d":"(56,783)"},0,0,{"v":-61884.891909030426,"d":"(61,885)"},0,0,{"v":-69813.40717149983,"d":"(69,813)"},0,0,{"v":-85192.79278553528,"d":"(85,193)"},0,0,{"v":-140394.85999999996,"d":"(140,395)"},0,0,0,0,0,0,0,0,{"$f":"FS1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CM Loan Balance - Accounting"]
[{"$nulls":4},"Calculated Finance Costs amortised",{"$nulls":13},0,{"v":17249.35863369045,"d":"17,249"},{"v":35667.155360678786,"d":"35,667"},{"v":37174.897913691544,"d":"37,175"},{"v":35917.499864845,"d":"35,917"},{"v":32593.8258341775,"d":"32,594"},{"v":28627.671077472238,"d":"28,628"},{"v":24130.984593764817,"d":"24,131"},{"v":19020.212270329852,"d":"19,020"},{"v":13241.07665917801,"d":"13,241"},{"v":6865.621974016966,"d":"6,866"},{"v":4731.7202929793075,"d":"4,732"},{"v":4946.190819148794,"d":"4,946"},{"v":5170.383002425533,"d":"5,170"},{"v":5404.736547731773,"d":"5,405"},{"v":5649.712218158333,"d":"5,650"},{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU1291:$MH1291)","v":{"v":5905.791834964596,"d":"5,906"}},{"v":6173.478906732942,"d":"6,173"},{"v":6453.299406559489,"d":"6,453"},{"v":6745.802771299361,"d":"6,746"},{"v":7051.564011084446,"d":"7,052"},{"v":7371.184005396076,"d":"7,371"},{"v":7705.2908724011,"d":"7,705"},{"v":8054.541856415172,"d":"8,055"},{"v":8419.623401920902,"d":"8,420"},{"$nulls":3},{"$f":"IF(AU1275=0,0,AU1285*VBA_CM_Eff_Rate_Paste)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(BD1275=0,0,BD1285*VBA_CM_Eff_Rate_Paste)","v":{"v":2848.4084493230494,"d":"2,848"}},{"v":2858.950153704706,"d":"2,859"},{"v":2869.530865660477,"d":"2,870"},{"v":2880.1507332266965,"d":"2,880"},{"v":2890.809904439699,"d":"2,891"},{"v":2901.508527335819,"d":"2,902"},{"v":2912.246749951391,"d":"2,912"},{"v":2923.024720322749,"d":"2,923"},{"v":2933.842549477144,"d":"2,934"},{"v":2944.700422459994,"d":"2,945"},{"v":2955.598487307633,"d":"2,956"},{"v":2966.5368920563965,"d":"2,967"},{"v":2977.515784742618,"d":"2,978"},{"v":2988.5353134026323,"d":"2,989"},{"v":2999.5956260727735,"d":"3,000"},{"v":3010.6968707893757,"d":"3,011"},{"v":3021.839195588774,"d":"3,022"},{"v":3033.022748507303,"d":"3,033"},{"v":3044.2476775812956,"d":"3,044"},{"v":3055.5141678561713,"d":"3,056"},{"v":3066.8223303591803,"d":"3,067"},{"v":3078.172350135741,"d":"3,078"},{"v":3089.564375222187,"d":"3,090"},{"v":3100.998553654854,"d":"3,101"},{"v":3112.4750704791586,"d":"3,112"},{"v":3123.9940737314355,"d":"3,124"},{"v":3135.5556744389364,"d":"3,136"},{"v":3110.9901920269663,"d":"3,111"},{"v":3122.503680925787,"d":"3,123"},{"v":3134.0597672798317,"d":"3,134"},{"v":3057.166734466154,"d":"3,057"},{"v":3068.481040477041,"d":"3,068"},{"v":3079.837203761479,"d":"3,080"},{"v":3001.746705038846,"d":"3,002"},{"v":3012.8559067084225,"d":"3,013"},{"v":3024.0062254698782,"d":"3,024"},{"v":2970.295312532293,"d":"2,970"},{"v":2981.288120633948,"d":"2,981"},{"v":2992.321601718479,"d":"2,992"},{"v":2899.091168013246,"d":"2,899"},{"v":2909.820434430587,"d":"2,910"},{"v":2920.58941159463,"d":"2,921"},{"v":2817.372520788988,"d":"2,817"},{"v":2827.7993489751507,"d":"2,828"},{"v":2838.2647776355084,"d":"2,838"},{"v":2733.241547477526,"d":"2,733"},{"v":2743.3570182433637,"d":"2,743"},{"v":2753.5099422018043,"d":"2,754"},{"v":2680.448977940387,"d":"2,680"},{"v":2690.3690777539014,"d":"2,690"},{"v":2700.325890578347,"d":"2,700"},{"v":2593.435663180004,"d":"2,593"},{"v":2603.0337469571164,"d":"2,603"},{"v":2612.6673224454007,"d":"2,613"},{"v":2502.3278114464715,"d":"2,502"},{"$f":"IF(DG1275=0,0,DG1285*VBA_CM_Eff_Rate_Paste)","v":{"v":2511.5887054629056,"d":"2,512"}},{"v":2520.883869890753,"d":"2,521"},{"v":2408.524403108946,"d":"2,409"},{"v":2417.43811491213,"d":"2,417"},{"v":2426.3848388178853,"d":"2,426"},{"v":2346.8223778132365,"d":"2,347"},{"v":2355.5077435706094,"d":"2,356"},{"v":2364.225270221631,"d":"2,364"},{"v":2249.6532893949757,"d":"2,250"},{"v":2257.9790378870093,"d":"2,258"},{"v":2266.335614945682,"d":"2,266"},{"v":2146.945199470664,"d":"2,147"},{"v":2154.8908646741274,"d":"2,155"},{"v":2162.86591508997,"d":"2,163"},{"v":2040.9946327049213,"d":"2,041"},{"v":2048.548149658561,"d":"2,049"},{"v":2056.1296454794024,"d":"2,056"},{"v":1967.9197160189867,"d":"1,968"},{"v":1975.2028075987625,"d":"1,975"},{"v":1982.5128417913995,"d":"1,983"},{"v":1858.1064371797631,"d":"1,858"},{"v":1864.9831320125297,"d":"1,865"},{"v":1871.8852520857292,"d":"1,872"},{"v":1742.3113801583008,"d":"1,742"},{"v":1748.7595098029813,"d":"1,749"},{"v":1755.2315103065837,"d":"1,755"},{"v":1623.2135955073065,"d":"1,623"},{"v":1629.220946966313,"d":"1,629"},{"v":1635.2505408845632,"d":"1,635"},{"v":1537.3223591525866,"d":"1,537"},{"v":1543.0118395925542,"d":"1,543"},{"v":1548.7223782010904,"d":"1,549"},{"v":1413.817199744773,"d":"1,414"},{"v":1419.049618002283,"d":"1,419"},{"v":1424.3013920105159,"d":"1,424"},{"v":1284.1375558564164,"d":"1,284"},{"v":1288.8900403178038,"d":"1,289"},{"v":1293.6601040939013,"d":"1,294"},{"v":1150.8193269048595,"d":"1,151"},{"v":1155.0784062636942,"d":"1,155"},{"v":1159.3532514921424,"d":"1,159"},{"v":1050.3831135954902,"d":"1,050"},{"v":1054.2704737186482,"d":"1,054"},{"v":1058.1722303753265,"d":"1,058"},{"v":912.057777687379,"d":"912"},{"v":915.4332281661843,"d":"915"},{"v":918.8211507061627,"d":"919"},{"v":767.849958968327,"d":"768"},{"v":770.6917014525393,"d":"771"},{"v":773.543954516494,"d":"774"},{"v":621.2566827567649,"d":"621"},{"v":623.5559090844874,"d":"624"},{"v":625.863647501438,"d":"626"},{"v":508.89503243902504,"d":"509"},{"v":510.77842470341994,"d":"511"},{"v":512.6687746755316,"d":"513"},{"v":382.09014313745155,"d":"382"},{"v":383.50422321271714,"d":"384"},{"v":384.9235215687703,"d":"385"},{"v":386.34807521469463,"d":"386"},{"v":387.77792115957374,"d":"388"},{"v":389.2130594034076,"d":"389"},{"v":390.65348994619626,"d":"391"},{"v":392.0992497970233,"d":"392"},{"$f":"IF(FS1275=0,0,FS1285*VBA_CM_Eff_Rate_Paste)","v":{"v":393.5503759649723,"d":"394"}},{"v":395.00686845004327,"d":"395"},{"v":396.46876426131985,"d":"396"},{"v":397.93606339880193,"d":"398"},{"v":399.40880287157324,"d":"399"},{"v":400.8869826796337,"d":"401"},{"v":402.370639832067,"d":"402"},{"v":403.859774328873,"d":"404"},{"v":405.3544231791354,"d":"405"},{"v":406.85458638285417,"d":"407"},{"v":408.3603009491129,"d":"408"},{"v":409.8716038869952,"d":"410"},{"v":411.3884951965011,"d":"411"},{"v":412.9110118867141,"d":"413"},{"v":414.4391539576344,"d":"414"},{"v":415.9729584183454,"d":"416"},{"v":417.51242526884715,"d":"418"},{"v":419.0575915182233,"d":"419"},{"v":420.6084941755575,"d":"421"},{"v":422.1651332408495,"d":"422"},{"v":423.72754572318325,"d":"424"},{"v":425.29573162255843,"d":"425"},{"v":426.8697279480589,"d":"427"},{"v":428.4495346996844,"d":"428"},{"v":430.03518888651877,"d":"430"},{"v":431.6267275176456,"d":"432"},{"v":433.2241505930646,"d":"433"},{"v":434.82745811277607,"d":"435"},{"v":436.4367240949471,"d":"436"},{"v":438.0519485395778,"d":"438"},{"v":439.6731314466679,"d":"440"},{"v":441.3003098253013,"d":"441"},{"v":442.9335206845614,"d":"443"},{"v":444.5727640244483,"d":"445"},{"v":446.2180768540456,"d":"446"},{"v":447.8694961824368,"d":"448"},{"v":449.52702200962204,"d":"450"},{"v":451.1906913446848,"d":"451"},{"v":452.86050418762517,"d":"453"},{"v":454.5364975475267,"d":"455"},{"v":456.21870843347295,"d":"456"},{"v":457.90713684546404,"d":"458"},{"v":459.60181979258346,"d":"460"},{"v":461.30275727483127,"d":"461"},{"v":463.009986301291,"d":"463"},{"v":464.7235438810464,"d":"465"},{"v":466.4434300140973,"d":"466"},{"v":468.1696817095273,"d":"468"},{"v":469.9023359764202,"d":"470"},{"v":471.6413928147758,"d":"472"},{"v":473.3868892336778,"d":"473"},{"v":475.13886224220977,"d":"475"},{"v":476.8973118403717,"d":"477"},{"v":478.6622750372471,"d":"479"},{"v":480.4337518328362,"d":"480"},{"v":482.21177923622247,"d":"482"},{"v":483.99639425648945,"d":"484"},{"v":485.78763390272087,"d":"486"},{"v":487.5854981749165,"d":"488"},{"v":489.3900240821602,"d":"489"},{"v":491.2012116244519,"d":"491"},{"v":493.0190978108752,"d":"493"},{"v":494.84371965051355,"d":"495"},{"v":496.6750771433671,"d":"497"},{"$f":"IF(IE1275=0,0,IE1285*VBA_CM_Eff_Rate_Paste)","v":{"v":498.51324430760303,"d":"499"}},{"v":500.3581841341378,"d":"500"},{"v":502.2099706411384,"d":"502"},{"v":504.0686038286051,"d":"504"},{"v":505.93412070562135,"d":"506"},{"v":507.80652127218707,"d":"508"},{"v":509.6858795464696,"d":"510"},{"v":511.57219552846897,"d":"512"},{"v":513.465469218185,"d":"513"},{"v":515.365774633785,"d":"515"},{"v":517.2731117752691,"d":"517"},{"v":519.187480642637,"d":"519"},{"v":521.1089552540561,"d":"521"},{"v":523.0375356095263,"d":"523"},{"v":524.9732587181315,"d":"525"},{"v":526.9161245798713,"d":"527"},{"v":528.8662072129132,"d":"529"},{"v":530.823506617257,"d":"531"},{"v":532.7880227929027,"d":"533"},{"v":534.7598297580175,"d":"535"},{"v":536.7389275126015,"d":"537"},{"v":538.7253530657384,"d":"539"},{"v":540.7191434265116,"d":"541"},{"v":542.7202985949211,"d":"543"},{"v":544.7288555800507,"d":"545"},{"v":546.7448513909837,"d":"547"},{"v":548.7682860277204,"d":"549"},{"v":550.7992335084277,"d":"551"},{"v":552.8376938331061,"d":"553"},{"v":554.8837040108385,"d":"555"},{"v":556.9372640416254,"d":"557"},{"v":558.9984479436338,"d":"559"},{"v":561.0672557168639,"d":"561"},{"v":563.143724370399,"d":"563"},{"v":565.2278539042395,"d":"565"},{"v":567.3197183365521,"d":"567"},{"v":569.4193176673372,"d":"569"},{"v":571.5266889056783,"d":"572"},{"v":573.6418690606589,"d":"574"},{"v":575.764858132279,"d":"576"},{"v":577.8956931296224,"d":"578"},{"v":580.034448070856,"d":"580"},{"v":582.1810859468965,"d":"582"},{"v":584.3356807759109,"d":"584"},{"v":586.4982695669829,"d":"586"},{"v":588.6688523201125,"d":"589"},{"v":590.8474660443832,"d":"591"},{"v":593.0341477488786,"d":"593"},{"v":595.2288974335988,"d":"595"},{"v":597.431789116711,"d":"597"},{"v":599.6428227982151,"d":"600"},{"v":601.8620354871948,"d":"602"},{"v":604.0894641927337,"d":"604"},{"v":606.3251459239153,"d":"606"},{"v":608.5691176898232,"d":"609"},{"v":610.8213794904576,"d":"611"},{"v":613.081968334902,"d":"613"},{"v":615.3509212322398,"d":"615"},{"v":617.6282751915548,"d":"618"},{"v":619.9140672219306,"d":"620"},{"v":622.2082973233671,"d":"622"},{"v":624.5110395140316,"d":"625"},{"v":626.8222937939241,"d":"627"},{"v":629.1420971721282,"d":"629"},{"$f":"IF(KQ1275=0,0,KQ1285*VBA_CM_Eff_Rate_Paste)","v":{"v":631.4704866577273,"d":"631"}},{"v":633.8074992598052,"d":"634"},{"v":636.1531719874455,"d":"636"},{"v":638.5075048406482,"d":"639"},{"v":640.8705718375803,"d":"641"},{"v":643.2423729782421,"d":"643"},{"v":645.622945271717,"d":"646"},{"v":648.0123257270888,"d":"648"},{"v":650.4105513534407,"d":"650"},{"v":652.8176591598567,"d":"653"},{"v":655.2336861554203,"d":"655"},{"v":657.6586323401315,"d":"658"},{"v":660.0925717321572,"d":"660"},{"v":662.5355043314979,"d":"663"},{"v":664.9875041563205,"d":"665"},{"v":667.448571206625,"d":"667"},{"v":669.9187424914951,"d":"670"},{"v":672.3980550200143,"d":"672"},{"v":674.8865458012664,"d":"675"},{"v":677.3842518443348,"d":"677"},{"v":679.8911731492194,"d":"680"},{"v":682.4073837340877,"d":"682"},{"v":684.9329206080232,"d":"685"},{"v":687.4677837710258,"d":"687"},{"v":690.0120472412626,"d":"690"},{"v":692.565711018734,"d":"693"},{"v":695.1288491216068,"d":"695"},{"v":697.7014615498812,"d":"698"},{"v":700.2835853126408,"d":"700"},{"v":702.875257418969,"d":"703"},{"v":705.4765518870333,"d":"705"},{"v":708.0874687168334,"d":"708"},{"v":710.7080449174532,"d":"711"},{"v":713.3383174979763,"d":"713"},{"v":715.9783234674859,"d":"716"},{"v":718.628099835066,"d":"719"},{"v":721.2876836097998,"d":"721"},{"v":723.9571118007714,"d":"724"},{"v":726.6364214170641,"d":"727"},{"v":729.3256494677615,"d":"729"},{"v":732.0248329619473,"d":"732"},{"v":734.7339718996215,"d":"735"},{"v":737.4531402989511,"d":"737"},{"v":740.18237516902,"d":"740"}]
[]
[]
[{"$nulls":4},{"$f":"NTBInputs!E534","v":"2027-01-01"},{"$nulls":3},{"$f":"NTBInputs!G534","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":4},"Hedged Interest"]
[{"$nulls":4},"Days in the year",{"$nulls":41},{"$f":"AU$6-AU$5+1","v":31},{"$f":"AV$6-AV$5+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"DH$6-DH$5+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,{"$f":"FT$6-FT$5+1","v":31},30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,{"$f":"IF$6-IF$5+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"KR$6-KR$5+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31]
[{"$nulls":4},"Interest Charge",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU1362:$MH1362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU1362:$MH1362)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1399","v":0},{"$f":"AV1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment Periods including Final Period Payment",null,null,{"$f":"MAX(AU1374:MH1374)","v":33},{"$nulls":38},{"$f":"IF(AND(AU1372=1,AU1373>0),AU1373,IF(AU1372=1,MAX($AT1373:AT1373)+AU1372,AU1373))","v":0},{"$f":"IF(AND(AV1372=1,AV1373>0),AV1373,IF(AV1372=1,MAX($AT1373:AU1373)+AV1372,AV1373))","v":0},{"$f":"IF(AND(AW1372=1,AW1373>0),AW1373,IF(AW1372=1,MAX($AT1373:AV1373)+AW1372,AW1373))","v":0},{"$f":"IF(AND(AX1372=1,AX1373>0),AX1373,IF(AX1372=1,MAX($AT1373:AW1373)+AX1372,AX1373))","v":0},{"$f":"IF(AND(AY1372=1,AY1373>0),AY1373,IF(AY1372=1,MAX($AT1373:AX1373)+AY1372,AY1373))","v":0},{"$f":"IF(AND(AZ1372=1,AZ1373>0),AZ1373,IF(AZ1372=1,MAX($AT1373:AY1373)+AZ1372,AZ1373))","v":0},{"$f":"IF(AND(BA1372=1,BA1373>0),BA1373,IF(BA1372=1,MAX($AT1373:AZ1373)+BA1372,BA1373))","v":0},{"$f":"IF(AND(BB1372=1,BB1373>0),BB1373,IF(BB1372=1,MAX($AT1373:BA1373)+BB1372,BB1373))","v":0},{"$f":"IF(AND(BC1372=1,BC1373>0),BC1373,IF(BC1372=1,MAX($AT1373:BB1373)+BC1372,BC1373))","v":1},{"$f":"IF(AND(BD1372=1,BD1373>0),BD1373,IF(BD1372=1,MAX($AT1373:BC1373)+BD1372,BD1373))","v":0},{"$f":"IF(AND(BE1372=1,BE1373>0),BE1373,IF(BE1372=1,MAX($AT1373:BD1373)+BE1372,BE1373))","v":0},{"$f":"IF(AND(BF1372=1,BF1373>0),BF1373,IF(BF1372=1,MAX($AT1373:BE1373)+BF1372,BF1373))","v":2},{"$f":"IF(AND(BG1372=1,BG1373>0),BG1373,IF(BG1372=1,MAX($AT1373:BF1373)+BG1372,BG1373))","v":0},{"$f":"IF(AND(BH1372=1,BH1373>0),BH1373,IF(BH1372=1,MAX($AT1373:BG1373)+BH1372,BH1373))","v":0},{"$f":"IF(AND(BI1372=1,BI1373>0),BI1373,IF(BI1372=1,MAX($AT1373:BH1373)+BI1372,BI1373))","v":3},{"$f":"IF(AND(BJ1372=1,BJ1373>0),BJ1373,IF(BJ1372=1,MAX($AT1373:BI1373)+BJ1372,BJ1373))","v":0},{"$f":"IF(AND(BK1372=1,BK1373>0),BK1373,IF(BK1372=1,MAX($AT1373:BJ1373)+BK1372,BK1373))","v":0},{"$f":"IF(AND(BL1372=1,BL1373>0),BL1373,IF(BL1372=1,MAX($AT1373:BK1373)+BL1372,BL1373))","v":4},{"$f":"IF(AND(BM1372=1,BM1373>0),BM1373,IF(BM1372=1,MAX($AT1373:BL1373)+BM1372,BM1373))","v":0},{"$f":"IF(AND(BN1372=1,BN1373>0),BN1373,IF(BN1372=1,MAX($AT1373:BM1373)+BN1372,BN1373))","v":0},{"$f":"IF(AND(BO1372=1,BO1373>0),BO1373,IF(BO1372=1,MAX($AT1373:BN1373)+BO1372,BO1373))","v":5},{"$f":"IF(AND(BP1372=1,BP1373>0),BP1373,IF(BP1372=1,MAX($AT1373:BO1373)+BP1372,BP1373))","v":0},{"$f":"IF(AND(BQ1372=1,BQ1373>0),BQ1373,IF(BQ1372=1,MAX($AT1373:BP1373)+BQ1372,BQ1373))","v":0},{"$f":"IF(AND(BR1372=1,BR1373>0),BR1373,IF(BR1372=1,MAX($AT1373:BQ1373)+BR1372,BR1373))","v":6},{"$f":"IF(AND(BS1372=1,BS1373>0),BS1373,IF(BS1372=1,MAX($AT1373:BR1373)+BS1372,BS1373))","v":0},{"$f":"IF(AND(BT1372=1,BT1373>0),BT1373,IF(BT1372=1,MAX($AT1373:BS1373)+BT1372,BT1373))","v":0},{"$f":"IF(AND(BU1372=1,BU1373>0),BU1373,IF(BU1372=1,MAX($AT1373:BT1373)+BU1372,BU1373))","v":7},{"$f":"IF(AND(BV1372=1,BV1373>0),BV1373,IF(BV1372=1,MAX($AT1373:BU1373)+BV1372,BV1373))","v":0},{"$f":"IF(AND(BW1372=1,BW1373>0),BW1373,IF(BW1372=1,MAX($AT1373:BV1373)+BW1372,BW1373))","v":0},{"$f":"IF(AND(BX1372=1,BX1373>0),BX1373,IF(BX1372=1,MAX($AT1373:BW1373)+BX1372,BX1373))","v":8},{"$f":"IF(AND(BY1372=1,BY1373>0),BY1373,IF(BY1372=1,MAX($AT1373:BX1373)+BY1372,BY1373))","v":0},{"$f":"IF(AND(BZ1372=1,BZ1373>0),BZ1373,IF(BZ1372=1,MAX($AT1373:BY1373)+BZ1372,BZ1373))","v":0},{"$f":"IF(AND(CA1372=1,CA1373>0),CA1373,IF(CA1372=1,MAX($AT1373:BZ1373)+CA1372,CA1373))","v":9},{"$f":"IF(AND(CB1372=1,CB1373>0),CB1373,IF(CB1372=1,MAX($AT1373:CA1373)+CB1372,CB1373))","v":0},{"$f":"IF(AND(CC1372=1,CC1373>0),CC1373,IF(CC1372=1,MAX($AT1373:CB1373)+CC1372,CC1373))","v":0},{"$f":"IF(AND(CD1372=1,CD1373>0),CD1373,IF(CD1372=1,MAX($AT1373:CC1373)+CD1372,CD1373))","v":10},{"$f":"IF(AND(CE1372=1,CE1373>0),CE1373,IF(CE1372=1,MAX($AT1373:CD1373)+CE1372,CE1373))","v":0},{"$f":"IF(AND(CF1372=1,CF1373>0),CF1373,IF(CF1372=1,MAX($AT1373:CE1373)+CF1372,CF1373))","v":0},{"$f":"IF(AND(CG1372=1,CG1373>0),CG1373,IF(CG1372=1,MAX($AT1373:CF1373)+CG1372,CG1373))","v":11},{"$f":"IF(AND(CH1372=1,CH1373>0),CH1373,IF(CH1372=1,MAX($AT1373:CG1373)+CH1372,CH1373))","v":0},{"$f":"IF(AND(CI1372=1,CI1373>0),CI1373,IF(CI1372=1,MAX($AT1373:CH1373)+CI1372,CI1373))","v":0},{"$f":"IF(AND(CJ1372=1,CJ1373>0),CJ1373,IF(CJ1372=1,MAX($AT1373:CI1373)+CJ1372,CJ1373))","v":12},{"$f":"IF(AND(CK1372=1,CK1373>0),CK1373,IF(CK1372=1,MAX($AT1373:CJ1373)+CK1372,CK1373))","v":0},{"$f":"IF(AND(CL1372=1,CL1373>0),CL1373,IF(CL1372=1,MAX($AT1373:CK1373)+CL1372,CL1373))","v":0},{"$f":"IF(AND(CM1372=1,CM1373>0),CM1373,IF(CM1372=1,MAX($AT1373:CL1373)+CM1372,CM1373))","v":13},{"$f":"IF(AND(CN1372=1,CN1373>0),CN1373,IF(CN1372=1,MAX($AT1373:CM1373)+CN1372,CN1373))","v":0},{"$f":"IF(AND(CO1372=1,CO1373>0),CO1373,IF(CO1372=1,MAX($AT1373:CN1373)+CO1372,CO1373))","v":0},{"$f":"IF(AND(CP1372=1,CP1373>0),CP1373,IF(CP1372=1,MAX($AT1373:CO1373)+CP1372,CP1373))","v":14},{"$f":"IF(AND(CQ1372=1,CQ1373>0),CQ1373,IF(CQ1372=1,MAX($AT1373:CP1373)+CQ1372,CQ1373))","v":0},{"$f":"IF(AND(CR1372=1,CR1373>0),CR1373,IF(CR1372=1,MAX($AT1373:CQ1373)+CR1372,CR1373))","v":0},{"$f":"IF(AND(CS1372=1,CS1373>0),CS1373,IF(CS1372=1,MAX($AT1373:CR1373)+CS1372,CS1373))","v":15},{"$f":"IF(AND(CT1372=1,CT1373>0),CT1373,IF(CT1372=1,MAX($AT1373:CS1373)+CT1372,CT1373))","v":0},{"$f":"IF(AND(CU1372=1,CU1373>0),CU1373,IF(CU1372=1,MAX($AT1373:CT1373)+CU1372,CU1373))","v":0},{"$f":"IF(AND(CV1372=1,CV1373>0),CV1373,IF(CV1372=1,MAX($AT1373:CU1373)+CV1372,CV1373))","v":16},{"$f":"IF(AND(CW1372=1,CW1373>0),CW1373,IF(CW1372=1,MAX($AT1373:CV1373)+CW1372,CW1373))","v":0},{"$f":"IF(AND(CX1372=1,CX1373>0),CX1373,IF(CX1372=1,MAX($AT1373:CW1373)+CX1372,CX1373))","v":0},{"$f":"IF(AND(CY1372=1,CY1373>0),CY1373,IF(CY1372=1,MAX($AT1373:CX1373)+CY1372,CY1373))","v":17},{"$f":"IF(AND(CZ1372=1,CZ1373>0),CZ1373,IF(CZ1372=1,MAX($AT1373:CY1373)+CZ1372,CZ1373))","v":0},{"$f":"IF(AND(DA1372=1,DA1373>0),DA1373,IF(DA1372=1,MAX($AT1373:CZ1373)+DA1372,DA1373))","v":0},{"$f":"IF(AND(DB1372=1,DB1373>0),DB1373,IF(DB1372=1,MAX($AT1373:DA1373)+DB1372,DB1373))","v":18},{"$f":"IF(AND(DC1372=1,DC1373>0),DC1373,IF(DC1372=1,MAX($AT1373:DB1373)+DC1372,DC1373))","v":0},{"$f":"IF(AND(DD1372=1,DD1373>0),DD1373,IF(DD1372=1,MAX($AT1373:DC1373)+DD1372,DD1373))","v":0},{"$f":"IF(AND(DE1372=1,DE1373>0),DE1373,IF(DE1372=1,MAX($AT1373:DD1373)+DE1372,DE1373))","v":19},{"$f":"IF(AND(DF1372=1,DF1373>0),DF1373,IF(DF1372=1,MAX($AT1373:DE1373)+DF1372,DF1373))","v":0},{"$f":"IF(AND(DG1372=1,DG1373>0),DG1373,IF(DG1372=1,MAX($AT1373:DF1373)+DG1372,DG1373))","v":0},{"$f":"IF(AND(DH1372=1,DH1373>0),DH1373,IF(DH1372=1,MAX($AT1373:DG1373)+DH1372,DH1373))","v":20},{"$f":"IF(AND(DI1372=1,DI1373>0),DI1373,IF(DI1372=1,MAX($AT1373:DH1373)+DI1372,DI1373))","v":0},{"$f":"IF(AND(DJ1372=1,DJ1373>0),DJ1373,IF(DJ1372=1,MAX($AT1373:DI1373)+DJ1372,DJ1373))","v":0},{"$f":"IF(AND(DK1372=1,DK1373>0),DK1373,IF(DK1372=1,MAX($AT1373:DJ1373)+DK1372,DK1373))","v":21},{"$f":"IF(AND(DL1372=1,DL1373>0),DL1373,IF(DL1372=1,MAX($AT1373:DK1373)+DL1372,DL1373))","v":0},{"$f":"IF(AND(DM1372=1,DM1373>0),DM1373,IF(DM1372=1,MAX($AT1373:DL1373)+DM1372,DM1373))","v":0},{"$f":"IF(AND(DN1372=1,DN1373>0),DN1373,IF(DN1372=1,MAX($AT1373:DM1373)+DN1372,DN1373))","v":22},{"$f":"IF(AND(DO1372=1,DO1373>0),DO1373,IF(DO1372=1,MAX($AT1373:DN1373)+DO1372,DO1373))","v":0},{"$f":"IF(AND(DP1372=1,DP1373>0),DP1373,IF(DP1372=1,MAX($AT1373:DO1373)+DP1372,DP1373))","v":0},{"$f":"IF(AND(DQ1372=1,DQ1373>0),DQ1373,IF(DQ1372=1,MAX($AT1373:DP1373)+DQ1372,DQ1373))","v":23},{"$f":"IF(AND(DR1372=1,DR1373>0),DR1373,IF(DR1372=1,MAX($AT1373:DQ1373)+DR1372,DR1373))","v":0},{"$f":"IF(AND(DS1372=1,DS1373>0),DS1373,IF(DS1372=1,MAX($AT1373:DR1373)+DS1372,DS1373))","v":0},{"$f":"IF(AND(DT1372=1,DT1373>0),DT1373,IF(DT1372=1,MAX($AT1373:DS1373)+DT1372,DT1373))","v":24},{"$f":"IF(AND(DU1372=1,DU1373>0),DU1373,IF(DU1372=1,MAX($AT1373:DT1373)+DU1372,DU1373))","v":0},{"$f":"IF(AND(DV1372=1,DV1373>0),DV1373,IF(DV1372=1,MAX($AT1373:DU1373)+DV1372,DV1373))","v":0},{"$f":"IF(AND(DW1372=1,DW1373>0),DW1373,IF(DW1372=1,MAX($AT1373:DV1373)+DW1372,DW1373))","v":25},{"$f":"IF(AND(DX1372=1,DX1373>0),DX1373,IF(DX1372=1,MAX($AT1373:DW1373)+DX1372,DX1373))","v":0},{"$f":"IF(AND(DY1372=1,DY1373>0),DY1373,IF(DY1372=1,MAX($AT1373:DX1373)+DY1372,DY1373))","v":0},{"$f":"IF(AND(DZ1372=1,DZ1373>0),DZ1373,IF(DZ1372=1,MAX($AT1373:DY1373)+DZ1372,DZ1373))","v":26},{"$f":"IF(AND(EA1372=1,EA1373>0),EA1373,IF(EA1372=1,MAX($AT1373:DZ1373)+EA1372,EA1373))","v":0},{"$f":"IF(AND(EB1372=1,EB1373>0),EB1373,IF(EB1372=1,MAX($AT1373:EA1373)+EB1372,EB1373))","v":0},{"$f":"IF(AND(EC1372=1,EC1373>0),EC1373,IF(EC1372=1,MAX($AT1373:EB1373)+EC1372,EC1373))","v":27},{"$f":"IF(AND(ED1372=1,ED1373>0),ED1373,IF(ED1372=1,MAX($AT1373:EC1373)+ED1372,ED1373))","v":0},{"$f":"IF(AND(EE1372=1,EE1373>0),EE1373,IF(EE1372=1,MAX($AT1373:ED1373)+EE1372,EE1373))","v":0},{"$f":"IF(AND(EF1372=1,EF1373>0),EF1373,IF(EF1372=1,MAX($AT1373:EE1373)+EF1372,EF1373))","v":28},{"$f":"IF(AND(EG1372=1,EG1373>0),EG1373,IF(EG1372=1,MAX($AT1373:EF1373)+EG1372,EG1373))","v":0},{"$f":"IF(AND(EH1372=1,EH1373>0),EH1373,IF(EH1372=1,MAX($AT1373:EG1373)+EH1372,EH1373))","v":0},{"$f":"IF(AND(EI1372=1,EI1373>0),EI1373,IF(EI1372=1,MAX($AT1373:EH1373)+EI1372,EI1373))","v":29},{"$f":"IF(AND(EJ1372=1,EJ1373>0),EJ1373,IF(EJ1372=1,MAX($AT1373:EI1373)+EJ1372,EJ1373))","v":0},{"$f":"IF(AND(EK1372=1,EK1373>0),EK1373,IF(EK1372=1,MAX($AT1373:EJ1373)+EK1372,EK1373))","v":0},{"$f":"IF(AND(EL1372=1,EL1373>0),EL1373,IF(EL1372=1,MAX($AT1373:EK1373)+EL1372,EL1373))","v":30},{"$f":"IF(AND(EM1372=1,EM1373>0),EM1373,IF(EM1372=1,MAX($AT1373:EL1373)+EM1372,EM1373))","v":0},{"$f":"IF(AND(EN1372=1,EN1373>0),EN1373,IF(EN1372=1,MAX($AT1373:EM1373)+EN1372,EN1373))","v":0},{"$f":"IF(AND(EO1372=1,EO1373>0),EO1373,IF(EO1372=1,MAX($AT1373:EN1373)+EO1372,EO1373))","v":31},{"$f":"IF(AND(EP1372=1,EP1373>0),EP1373,IF(EP1372=1,MAX($AT1373:EO1373)+EP1372,EP1373))","v":0},{"$f":"IF(AND(EQ1372=1,EQ1373>0),EQ1373,IF(EQ1372=1,MAX($AT1373:EP1373)+EQ1372,EQ1373))","v":0},{"$f":"IF(AND(ER1372=1,ER1373>0),ER1373,IF(ER1372=1,MAX($AT1373:EQ1373)+ER1372,ER1373))","v":32},{"$f":"IF(AND(ES1372=1,ES1373>0),ES1373,IF(ES1372=1,MAX($AT1373:ER1373)+ES1372,ES1373))","v":33},{"$f":"IF(AND(ET1372=1,ET1373>0),ET1373,IF(ET1372=1,MAX($AT1373:ES1373)+ET1372,ET1373))","v":0},{"$f":"IF(AND(EU1372=1,EU1373>0),EU1373,IF(EU1372=1,MAX($AT1373:ET1373)+EU1372,EU1373))","v":0},{"$f":"IF(AND(EV1372=1,EV1373>0),EV1373,IF(EV1372=1,MAX($AT1373:EU1373)+EV1372,EV1373))","v":0},{"$f":"IF(AND(EW1372=1,EW1373>0),EW1373,IF(EW1372=1,MAX($AT1373:EV1373)+EW1372,EW1373))","v":0},{"$f":"IF(AND(EX1372=1,EX1373>0),EX1373,IF(EX1372=1,MAX($AT1373:EW1373)+EX1372,EX1373))","v":0},{"$f":"IF(AND(EY1372=1,EY1373>0),EY1373,IF(EY1372=1,MAX($AT1373:EX1373)+EY1372,EY1373))","v":0},{"$f":"IF(AND(EZ1372=1,EZ1373>0),EZ1373,IF(EZ1372=1,MAX($AT1373:EY1373)+EZ1372,EZ1373))","v":0},{"$f":"IF(AND(FA1372=1,FA1373>0),FA1373,IF(FA1372=1,MAX($AT1373:EZ1373)+FA1372,FA1373))","v":0},{"$f":"IF(AND(FB1372=1,FB1373>0),FB1373,IF(FB1372=1,MAX($AT1373:FA1373)+FB1372,FB1373))","v":0},{"$f":"IF(AND(FC1372=1,FC1373>0),FC1373,IF(FC1372=1,MAX($AT1373:FB1373)+FC1372,FC1373))","v":0},{"$f":"IF(AND(FD1372=1,FD1373>0),FD1373,IF(FD1372=1,MAX($AT1373:FC1373)+FD1372,FD1373))","v":0},{"$f":"IF(AND(FE1372=1,FE1373>0),FE1373,IF(FE1372=1,MAX($AT1373:FD1373)+FE1372,FE1373))","v":0},{"$f":"IF(AND(FF1372=1,FF1373>0),FF1373,IF(FF1372=1,MAX($AT1373:FE1373)+FF1372,FF1373))","v":0},{"$f":"IF(AND(FG1372=1,FG1373>0),FG1373,IF(FG1372=1,MAX($AT1373:FF1373)+FG1372,FG1373))","v":0},{"$f":"IF(AND(FH1372=1,FH1373>0),FH1373,IF(FH1372=1,MAX($AT1373:FG1373)+FH1372,FH1373))","v":0},{"$f":"IF(AND(FI1372=1,FI1373>0),FI1373,IF(FI1372=1,MAX($AT1373:FH1373)+FI1372,FI1373))","v":0},{"$f":"IF(AND(FJ1372=1,FJ1373>0),FJ1373,IF(FJ1372=1,MAX($AT1373:FI1373)+FJ1372,FJ1373))","v":0},{"$f":"IF(AND(FK1372=1,FK1373>0),FK1373,IF(FK1372=1,MAX($AT1373:FJ1373)+FK1372,FK1373))","v":0},{"$f":"IF(AND(FL1372=1,FL1373>0),FL1373,IF(FL1372=1,MAX($AT1373:FK1373)+FL1372,FL1373))","v":0},{"$f":"IF(AND(FM1372=1,FM1373>0),FM1373,IF(FM1372=1,MAX($AT1373:FL1373)+FM1372,FM1373))","v":0},{"$f":"IF(AND(FN1372=1,FN1373>0),FN1373,IF(FN1372=1,MAX($AT1373:FM1373)+FN1372,FN1373))","v":0},{"$f":"IF(AND(FO1372=1,FO1373>0),FO1373,IF(FO1372=1,MAX($AT1373:FN1373)+FO1372,FO1373))","v":0},{"$f":"IF(AND(FP1372=1,FP1373>0),FP1373,IF(FP1372=1,MAX($AT1373:FO1373)+FP1372,FP1373))","v":0},{"$f":"IF(AND(FQ1372=1,FQ1373>0),FQ1373,IF(FQ1372=1,MAX($AT1373:FP1373)+FQ1372,FQ1373))","v":0},{"$f":"IF(AND(FR1372=1,FR1373>0),FR1373,IF(FR1372=1,MAX($AT1373:FQ1373)+FR1372,FR1373))","v":0},{"$f":"IF(AND(FS1372=1,FS1373>0),FS1373,IF(FS1372=1,MAX($AT1373:FR1373)+FS1372,FS1373))","v":0},{"$f":"IF(AND(FT1372=1,FT1373>0),FT1373,IF(FT1372=1,MAX($AT1373:FS1373)+FT1372,FT1373))","v":0},{"$f":"IF(AND(FU1372=1,FU1373>0),FU1373,IF(FU1372=1,MAX($AT1373:FT1373)+FU1372,FU1373))","v":0},{"$f":"IF(AND(FV1372=1,FV1373>0),FV1373,IF(FV1372=1,MAX($AT1373:FU1373)+FV1372,FV1373))","v":0},{"$f":"IF(AND(FW1372=1,FW1373>0),FW1373,IF(FW1372=1,MAX($AT1373:FV1373)+FW1372,FW1373))","v":0},{"$f":"IF(AND(FX1372=1,FX1373>0),FX1373,IF(FX1372=1,MAX($AT1373:FW1373)+FX1372,FX1373))","v":0},{"$f":"IF(AND(FY1372=1,FY1373>0),FY1373,IF(FY1372=1,MAX($AT1373:FX1373)+FY1372,FY1373))","v":0},{"$f":"IF(AND(FZ1372=1,FZ1373>0),FZ1373,IF(FZ1372=1,MAX($AT1373:FY1373)+FZ1372,FZ1373))","v":0},{"$f":"IF(AND(GA1372=1,GA1373>0),GA1373,IF(GA1372=1,MAX($AT1373:FZ1373)+GA1372,GA1373))","v":0},{"$f":"IF(AND(GB1372=1,GB1373>0),GB1373,IF(GB1372=1,MAX($AT1373:GA1373)+GB1372,GB1373))","v":0},{"$f":"IF(AND(GC1372=1,GC1373>0),GC1373,IF(GC1372=1,MAX($AT1373:GB1373)+GC1372,GC1373))","v":0},{"$f":"IF(AND(GD1372=1,GD1373>0),GD1373,IF(GD1372=1,MAX($AT1373:GC1373)+GD1372,GD1373))","v":0},{"$f":"IF(AND(GE1372=1,GE1373>0),GE1373,IF(GE1372=1,MAX($AT1373:GD1373)+GE1372,GE1373))","v":0},{"$f":"IF(AND(GF1372=1,GF1373>0),GF1373,IF(GF1372=1,MAX($AT1373:GE1373)+GF1372,GF1373))","v":0},{"$f":"IF(AND(GG1372=1,GG1373>0),GG1373,IF(GG1372=1,MAX($AT1373:GF1373)+GG1372,GG1373))","v":0},{"$f":"IF(AND(GH1372=1,GH1373>0),GH1373,IF(GH1372=1,MAX($AT1373:GG1373)+GH1372,GH1373))","v":0},{"$f":"IF(AND(GI1372=1,GI1373>0),GI1373,IF(GI1372=1,MAX($AT1373:GH1373)+GI1372,GI1373))","v":0},{"$f":"IF(AND(GJ1372=1,GJ1373>0),GJ1373,IF(GJ1372=1,MAX($AT1373:GI1373)+GJ1372,GJ1373))","v":0},{"$f":"IF(AND(GK1372=1,GK1373>0),GK1373,IF(GK1372=1,MAX($AT1373:GJ1373)+GK1372,GK1373))","v":0},{"$f":"IF(AND(GL1372=1,GL1373>0),GL1373,IF(GL1372=1,MAX($AT1373:GK1373)+GL1372,GL1373))","v":0},{"$f":"IF(AND(GM1372=1,GM1373>0),GM1373,IF(GM1372=1,MAX($AT1373:GL1373)+GM1372,GM1373))","v":0},{"$f":"IF(AND(GN1372=1,GN1373>0),GN1373,IF(GN1372=1,MAX($AT1373:GM1373)+GN1372,GN1373))","v":0},{"$f":"IF(AND(GO1372=1,GO1373>0),GO1373,IF(GO1372=1,MAX($AT1373:GN1373)+GO1372,GO1373))","v":0},{"$f":"IF(AND(GP1372=1,GP1373>0),GP1373,IF(GP1372=1,MAX($AT1373:GO1373)+GP1372,GP1373))","v":0},{"$f":"IF(AND(GQ1372=1,GQ1373>0),GQ1373,IF(GQ1372=1,MAX($AT1373:GP1373)+GQ1372,GQ1373))","v":0},{"$f":"IF(AND(GR1372=1,GR1373>0),GR1373,IF(GR1372=1,MAX($AT1373:GQ1373)+GR1372,GR1373))","v":0},{"$f":"IF(AND(GS1372=1,GS1373>0),GS1373,IF(GS1372=1,MAX($AT1373:GR1373)+GS1372,GS1373))","v":0},{"$f":"IF(AND(GT1372=1,GT1373>0),GT1373,IF(GT1372=1,MAX($AT1373:GS1373)+GT1372,GT1373))","v":0},{"$f":"IF(AND(GU1372=1,GU1373>0),GU1373,IF(GU1372=1,MAX($AT1373:GT1373)+GU1372,GU1373))","v":0},{"$f":"IF(AND(GV1372=1,GV1373>0),GV1373,IF(GV1372=1,MAX($AT1373:GU1373)+GV1372,GV1373))","v":0},{"$f":"IF(AND(GW1372=1,GW1373>0),GW1373,IF(GW1372=1,MAX($AT1373:GV1373)+GW1372,GW1373))","v":0},{"$f":"IF(AND(GX1372=1,GX1373>0),GX1373,IF(GX1372=1,MAX($AT1373:GW1373)+GX1372,GX1373))","v":0},{"$f":"IF(AND(GY1372=1,GY1373>0),GY1373,IF(GY1372=1,MAX($AT1373:GX1373)+GY1372,GY1373))","v":0},{"$f":"IF(AND(GZ1372=1,GZ1373>0),GZ1373,IF(GZ1372=1,MAX($AT1373:GY1373)+GZ1372,GZ1373))","v":0},{"$f":"IF(AND(HA1372=1,HA1373>0),HA1373,IF(HA1372=1,MAX($AT1373:GZ1373)+HA1372,HA1373))","v":0},{"$f":"IF(AND(HB1372=1,HB1373>0),HB1373,IF(HB1372=1,MAX($AT1373:HA1373)+HB1372,HB1373))","v":0},{"$f":"IF(AND(HC1372=1,HC1373>0),HC1373,IF(HC1372=1,MAX($AT1373:HB1373)+HC1372,HC1373))","v":0},{"$f":"IF(AND(HD1372=1,HD1373>0),HD1373,IF(HD1372=1,MAX($AT1373:HC1373)+HD1372,HD1373))","v":0},{"$f":"IF(AND(HE1372=1,HE1373>0),HE1373,IF(HE1372=1,MAX($AT1373:HD1373)+HE1372,HE1373))","v":0},{"$f":"IF(AND(HF1372=1,HF1373>0),HF1373,IF(HF1372=1,MAX($AT1373:HE1373)+HF1372,HF1373))","v":0},{"$f":"IF(AND(HG1372=1,HG1373>0),HG1373,IF(HG1372=1,MAX($AT1373:HF1373)+HG1372,HG1373))","v":0},{"$f":"IF(AND(HH1372=1,HH1373>0),HH1373,IF(HH1372=1,MAX($AT1373:HG1373)+HH1372,HH1373))","v":0},{"$f":"IF(AND(HI1372=1,HI1373>0),HI1373,IF(HI1372=1,MAX($AT1373:HH1373)+HI1372,HI1373))","v":0},{"$f":"IF(AND(HJ1372=1,HJ1373>0),HJ1373,IF(HJ1372=1,MAX($AT1373:HI1373)+HJ1372,HJ1373))","v":0},{"$f":"IF(AND(HK1372=1,HK1373>0),HK1373,IF(HK1372=1,MAX($AT1373:HJ1373)+HK1372,HK1373))","v":0},{"$f":"IF(AND(HL1372=1,HL1373>0),HL1373,IF(HL1372=1,MAX($AT1373:HK1373)+HL1372,HL1373))","v":0},{"$f":"IF(AND(HM1372=1,HM1373>0),HM1373,IF(HM1372=1,MAX($AT1373:HL1373)+HM1372,HM1373))","v":0},{"$f":"IF(AND(HN1372=1,HN1373>0),HN1373,IF(HN1372=1,MAX($AT1373:HM1373)+HN1372,HN1373))","v":0},{"$f":"IF(AND(HO1372=1,HO1373>0),HO1373,IF(HO1372=1,MAX($AT1373:HN1373)+HO1372,HO1373))","v":0},{"$f":"IF(AND(HP1372=1,HP1373>0),HP1373,IF(HP1372=1,MAX($AT1373:HO1373)+HP1372,HP1373))","v":0},{"$f":"IF(AND(HQ1372=1,HQ1373>0),HQ1373,IF(HQ1372=1,MAX($AT1373:HP1373)+HQ1372,HQ1373))","v":0},{"$f":"IF(AND(HR1372=1,HR1373>0),HR1373,IF(HR1372=1,MAX($AT1373:HQ1373)+HR1372,HR1373))","v":0},{"$f":"IF(AND(HS1372=1,HS1373>0),HS1373,IF(HS1372=1,MAX($AT1373:HR1373)+HS1372,HS1373))","v":0},{"$f":"IF(AND(HT1372=1,HT1373>0),HT1373,IF(HT1372=1,MAX($AT1373:HS1373)+HT1372,HT1373))","v":0},{"$f":"IF(AND(HU1372=1,HU1373>0),HU1373,IF(HU1372=1,MAX($AT1373:HT1373)+HU1372,HU1373))","v":0},{"$f":"IF(AND(HV1372=1,HV1373>0),HV1373,IF(HV1372=1,MAX($AT1373:HU1373)+HV1372,HV1373))","v":0},{"$f":"IF(AND(HW1372=1,HW1373>0),HW1373,IF(HW1372=1,MAX($AT1373:HV1373)+HW1372,HW1373))","v":0},{"$f":"IF(AND(HX1372=1,HX1373>0),HX1373,IF(HX1372=1,MAX($AT1373:HW1373)+HX1372,HX1373))","v":0},{"$f":"IF(AND(HY1372=1,HY1373>0),HY1373,IF(HY1372=1,MAX($AT1373:HX1373)+HY1372,HY1373))","v":0},{"$f":"IF(AND(HZ1372=1,HZ1373>0),HZ1373,IF(HZ1372=1,MAX($AT1373:HY1373)+HZ1372,HZ1373))","v":0},{"$f":"IF(AND(IA1372=1,IA1373>0),IA1373,IF(IA1372=1,MAX($AT1373:HZ1373)+IA1372,IA1373))","v":0},{"$f":"IF(AND(IB1372=1,IB1373>0),IB1373,IF(IB1372=1,MAX($AT1373:IA1373)+IB1372,IB1373))","v":0},{"$f":"IF(AND(IC1372=1,IC1373>0),IC1373,IF(IC1372=1,MAX($AT1373:IB1373)+IC1372,IC1373))","v":0},{"$f":"IF(AND(ID1372=1,ID1373>0),ID1373,IF(ID1372=1,MAX($AT1373:IC1373)+ID1372,ID1373))","v":0},{"$f":"IF(AND(IE1372=1,IE1373>0),IE1373,IF(IE1372=1,MAX($AT1373:ID1373)+IE1372,IE1373))","v":0},{"$f":"IF(AND(IF1372=1,IF1373>0),IF1373,IF(IF1372=1,MAX($AT1373:IE1373)+IF1372,IF1373))","v":0},{"$f":"IF(AND(IG1372=1,IG1373>0),IG1373,IF(IG1372=1,MAX($AT1373:IF1373)+IG1372,IG1373))","v":0},{"$f":"IF(AND(IH1372=1,IH1373>0),IH1373,IF(IH1372=1,MAX($AT1373:IG1373)+IH1372,IH1373))","v":0},{"$f":"IF(AND(II1372=1,II1373>0),II1373,IF(II1372=1,MAX($AT1373:IH1373)+II1372,II1373))","v":0},{"$f":"IF(AND(IJ1372=1,IJ1373>0),IJ1373,IF(IJ1372=1,MAX($AT1373:II1373)+IJ1372,IJ1373))","v":0},{"$f":"IF(AND(IK1372=1,IK1373>0),IK1373,IF(IK1372=1,MAX($AT1373:IJ1373)+IK1372,IK1373))","v":0},{"$f":"IF(AND(IL1372=1,IL1373>0),IL1373,IF(IL1372=1,MAX($AT1373:IK1373)+IL1372,IL1373))","v":0},{"$f":"IF(AND(IM1372=1,IM1373>0),IM1373,IF(IM1372=1,MAX($AT1373:IL1373)+IM1372,IM1373))","v":0},{"$f":"IF(AND(IN1372=1,IN1373>0),IN1373,IF(IN1372=1,MAX($AT1373:IM1373)+IN1372,IN1373))","v":0},{"$f":"IF(AND(IO1372=1,IO1373>0),IO1373,IF(IO1372=1,MAX($AT1373:IN1373)+IO1372,IO1373))","v":0},{"$f":"IF(AND(IP1372=1,IP1373>0),IP1373,IF(IP1372=1,MAX($AT1373:IO1373)+IP1372,IP1373))","v":0},{"$f":"IF(AND(IQ1372=1,IQ1373>0),IQ1373,IF(IQ1372=1,MAX($AT1373:IP1373)+IQ1372,IQ1373))","v":0},{"$f":"IF(AND(IR1372=1,IR1373>0),IR1373,IF(IR1372=1,MAX($AT1373:IQ1373)+IR1372,IR1373))","v":0},{"$f":"IF(AND(IS1372=1,IS1373>0),IS1373,IF(IS1372=1,MAX($AT1373:IR1373)+IS1372,IS1373))","v":0},{"$f":"IF(AND(IT1372=1,IT1373>0),IT1373,IF(IT1372=1,MAX($AT1373:IS1373)+IT1372,IT1373))","v":0},{"$f":"IF(AND(IU1372=1,IU1373>0),IU1373,IF(IU1372=1,MAX($AT1373:IT1373)+IU1372,IU1373))","v":0},{"$f":"IF(AND(IV1372=1,IV1373>0),IV1373,IF(IV1372=1,MAX($AT1373:IU1373)+IV1372,IV1373))","v":0},{"$f":"IF(AND(IW1372=1,IW1373>0),IW1373,IF(IW1372=1,MAX($AT1373:IV1373)+IW1372,IW1373))","v":0},{"$f":"IF(AND(IX1372=1,IX1373>0),IX1373,IF(IX1372=1,MAX($AT1373:IW1373)+IX1372,IX1373))","v":0},{"$f":"IF(AND(IY1372=1,IY1373>0),IY1373,IF(IY1372=1,MAX($AT1373:IX1373)+IY1372,IY1373))","v":0},{"$f":"IF(AND(IZ1372=1,IZ1373>0),IZ1373,IF(IZ1372=1,MAX($AT1373:IY1373)+IZ1372,IZ1373))","v":0},{"$f":"IF(AND(JA1372=1,JA1373>0),JA1373,IF(JA1372=1,MAX($AT1373:IZ1373)+JA1372,JA1373))","v":0},{"$f":"IF(AND(JB1372=1,JB1373>0),JB1373,IF(JB1372=1,MAX($AT1373:JA1373)+JB1372,JB1373))","v":0},{"$f":"IF(AND(JC1372=1,JC1373>0),JC1373,IF(JC1372=1,MAX($AT1373:JB1373)+JC1372,JC1373))","v":0},{"$f":"IF(AND(JD1372=1,JD1373>0),JD1373,IF(JD1372=1,MAX($AT1373:JC1373)+JD1372,JD1373))","v":0},{"$f":"IF(AND(JE1372=1,JE1373>0),JE1373,IF(JE1372=1,MAX($AT1373:JD1373)+JE1372,JE1373))","v":0},{"$f":"IF(AND(JF1372=1,JF1373>0),JF1373,IF(JF1372=1,MAX($AT1373:JE1373)+JF1372,JF1373))","v":0},{"$f":"IF(AND(JG1372=1,JG1373>0),JG1373,IF(JG1372=1,MAX($AT1373:JF1373)+JG1372,JG1373))","v":0},{"$f":"IF(AND(JH1372=1,JH1373>0),JH1373,IF(JH1372=1,MAX($AT1373:JG1373)+JH1372,JH1373))","v":0},{"$f":"IF(AND(JI1372=1,JI1373>0),JI1373,IF(JI1372=1,MAX($AT1373:JH1373)+JI1372,JI1373))","v":0},{"$f":"IF(AND(JJ1372=1,JJ1373>0),JJ1373,IF(JJ1372=1,MAX($AT1373:JI1373)+JJ1372,JJ1373))","v":0},{"$f":"IF(AND(JK1372=1,JK1373>0),JK1373,IF(JK1372=1,MAX($AT1373:JJ1373)+JK1372,JK1373))","v":0},{"$f":"IF(AND(JL1372=1,JL1373>0),JL1373,IF(JL1372=1,MAX($AT1373:JK1373)+JL1372,JL1373))","v":0},{"$f":"IF(AND(JM1372=1,JM1373>0),JM1373,IF(JM1372=1,MAX($AT1373:JL1373)+JM1372,JM1373))","v":0},{"$f":"IF(AND(JN1372=1,JN1373>0),JN1373,IF(JN1372=1,MAX($AT1373:JM1373)+JN1372,JN1373))","v":0},{"$f":"IF(AND(JO1372=1,JO1373>0),JO1373,IF(JO1372=1,MAX($AT1373:JN1373)+JO1372,JO1373))","v":0},{"$f":"IF(AND(JP1372=1,JP1373>0),JP1373,IF(JP1372=1,MAX($AT1373:JO1373)+JP1372,JP1373))","v":0},{"$f":"IF(AND(JQ1372=1,JQ1373>0),JQ1373,IF(JQ1372=1,MAX($AT1373:JP1373)+JQ1372,JQ1373))","v":0},{"$f":"IF(AND(JR1372=1,JR1373>0),JR1373,IF(JR1372=1,MAX($AT1373:JQ1373)+JR1372,JR1373))","v":0},{"$f":"IF(AND(JS1372=1,JS1373>0),JS1373,IF(JS1372=1,MAX($AT1373:JR1373)+JS1372,JS1373))","v":0},{"$f":"IF(AND(JT1372=1,JT1373>0),JT1373,IF(JT1372=1,MAX($AT1373:JS1373)+JT1372,JT1373))","v":0},{"$f":"IF(AND(JU1372=1,JU1373>0),JU1373,IF(JU1372=1,MAX($AT1373:JT1373)+JU1372,JU1373))","v":0},{"$f":"IF(AND(JV1372=1,JV1373>0),JV1373,IF(JV1372=1,MAX($AT1373:JU1373)+JV1372,JV1373))","v":0},{"$f":"IF(AND(JW1372=1,JW1373>0),JW1373,IF(JW1372=1,MAX($AT1373:JV1373)+JW1372,JW1373))","v":0},{"$f":"IF(AND(JX1372=1,JX1373>0),JX1373,IF(JX1372=1,MAX($AT1373:JW1373)+JX1372,JX1373))","v":0},{"$f":"IF(AND(JY1372=1,JY1373>0),JY1373,IF(JY1372=1,MAX($AT1373:JX1373)+JY1372,JY1373))","v":0},{"$f":"IF(AND(JZ1372=1,JZ1373>0),JZ1373,IF(JZ1372=1,MAX($AT1373:JY1373)+JZ1372,JZ1373))","v":0},{"$f":"IF(AND(KA1372=1,KA1373>0),KA1373,IF(KA1372=1,MAX($AT1373:JZ1373)+KA1372,KA1373))","v":0},{"$f":"IF(AND(KB1372=1,KB1373>0),KB1373,IF(KB1372=1,MAX($AT1373:KA1373)+KB1372,KB1373))","v":0},{"$f":"IF(AND(KC1372=1,KC1373>0),KC1373,IF(KC1372=1,MAX($AT1373:KB1373)+KC1372,KC1373))","v":0},{"$f":"IF(AND(KD1372=1,KD1373>0),KD1373,IF(KD1372=1,MAX($AT1373:KC1373)+KD1372,KD1373))","v":0},{"$f":"IF(AND(KE1372=1,KE1373>0),KE1373,IF(KE1372=1,MAX($AT1373:KD1373)+KE1372,KE1373))","v":0},{"$f":"IF(AND(KF1372=1,KF1373>0),KF1373,IF(KF1372=1,MAX($AT1373:KE1373)+KF1372,KF1373))","v":0},{"$f":"IF(AND(KG1372=1,KG1373>0),KG1373,IF(KG1372=1,MAX($AT1373:KF1373)+KG1372,KG1373))","v":0},{"$f":"IF(AND(KH1372=1,KH1373>0),KH1373,IF(KH1372=1,MAX($AT1373:KG1373)+KH1372,KH1373))","v":0},{"$f":"IF(AND(KI1372=1,KI1373>0),KI1373,IF(KI1372=1,MAX($AT1373:KH1373)+KI1372,KI1373))","v":0},{"$f":"IF(AND(KJ1372=1,KJ1373>0),KJ1373,IF(KJ1372=1,MAX($AT1373:KI1373)+KJ1372,KJ1373))","v":0},{"$f":"IF(AND(KK1372=1,KK1373>0),KK1373,IF(KK1372=1,MAX($AT1373:KJ1373)+KK1372,KK1373))","v":0},{"$f":"IF(AND(KL1372=1,KL1373>0),KL1373,IF(KL1372=1,MAX($AT1373:KK1373)+KL1372,KL1373))","v":0},{"$f":"IF(AND(KM1372=1,KM1373>0),KM1373,IF(KM1372=1,MAX($AT1373:KL1373)+KM1372,KM1373))","v":0},{"$f":"IF(AND(KN1372=1,KN1373>0),KN1373,IF(KN1372=1,MAX($AT1373:KM1373)+KN1372,KN1373))","v":0},{"$f":"IF(AND(KO1372=1,KO1373>0),KO1373,IF(KO1372=1,MAX($AT1373:KN1373)+KO1372,KO1373))","v":0},{"$f":"IF(AND(KP1372=1,KP1373>0),KP1373,IF(KP1372=1,MAX($AT1373:KO1373)+KP1372,KP1373))","v":0},{"$f":"IF(AND(KQ1372=1,KQ1373>0),KQ1373,IF(KQ1372=1,MAX($AT1373:KP1373)+KQ1372,KQ1373))","v":0},{"$f":"IF(AND(KR1372=1,KR1373>0),KR1373,IF(KR1372=1,MAX($AT1373:KQ1373)+KR1372,KR1373))","v":0},{"$f":"IF(AND(KS1372=1,KS1373>0),KS1373,IF(KS1372=1,MAX($AT1373:KR1373)+KS1372,KS1373))","v":0},{"$f":"IF(AND(KT1372=1,KT1373>0),KT1373,IF(KT1372=1,MAX($AT1373:KS1373)+KT1372,KT1373))","v":0},{"$f":"IF(AND(KU1372=1,KU1373>0),KU1373,IF(KU1372=1,MAX($AT1373:KT1373)+KU1372,KU1373))","v":0},{"$f":"IF(AND(KV1372=1,KV1373>0),KV1373,IF(KV1372=1,MAX($AT1373:KU1373)+KV1372,KV1373))","v":0},{"$f":"IF(AND(KW1372=1,KW1373>0),KW1373,IF(KW1372=1,MAX($AT1373:KV1373)+KW1372,KW1373))","v":0},{"$f":"IF(AND(KX1372=1,KX1373>0),KX1373,IF(KX1372=1,MAX($AT1373:KW1373)+KX1372,KX1373))","v":0},{"$f":"IF(AND(KY1372=1,KY1373>0),KY1373,IF(KY1372=1,MAX($AT1373:KX1373)+KY1372,KY1373))","v":0},{"$f":"IF(AND(KZ1372=1,KZ1373>0),KZ1373,IF(KZ1372=1,MAX($AT1373:KY1373)+KZ1372,KZ1373))","v":0},{"$f":"IF(AND(LA1372=1,LA1373>0),LA1373,IF(LA1372=1,MAX($AT1373:KZ1373)+LA1372,LA1373))","v":0},{"$f":"IF(AND(LB1372=1,LB1373>0),LB1373,IF(LB1372=1,MAX($AT1373:LA1373)+LB1372,LB1373))","v":0},{"$f":"IF(AND(LC1372=1,LC1373>0),LC1373,IF(LC1372=1,MAX($AT1373:LB1373)+LC1372,LC1373))","v":0},{"$f":"IF(AND(LD1372=1,LD1373>0),LD1373,IF(LD1372=1,MAX($AT1373:LC1373)+LD1372,LD1373))","v":0},{"$f":"IF(AND(LE1372=1,LE1373>0),LE1373,IF(LE1372=1,MAX($AT1373:LD1373)+LE1372,LE1373))","v":0},{"$f":"IF(AND(LF1372=1,LF1373>0),LF1373,IF(LF1372=1,MAX($AT1373:LE1373)+LF1372,LF1373))","v":0},{"$f":"IF(AND(LG1372=1,LG1373>0),LG1373,IF(LG1372=1,MAX($AT1373:LF1373)+LG1372,LG1373))","v":0},{"$f":"IF(AND(LH1372=1,LH1373>0),LH1373,IF(LH1372=1,MAX($AT1373:LG1373)+LH1372,LH1373))","v":0},{"$f":"IF(AND(LI1372=1,LI1373>0),LI1373,IF(LI1372=1,MAX($AT1373:LH1373)+LI1372,LI1373))","v":0},{"$f":"IF(AND(LJ1372=1,LJ1373>0),LJ1373,IF(LJ1372=1,MAX($AT1373:LI1373)+LJ1372,LJ1373))","v":0},{"$f":"IF(AND(LK1372=1,LK1373>0),LK1373,IF(LK1372=1,MAX($AT1373:LJ1373)+LK1372,LK1373))","v":0},{"$f":"IF(AND(LL1372=1,LL1373>0),LL1373,IF(LL1372=1,MAX($AT1373:LK1373)+LL1372,LL1373))","v":0},{"$f":"IF(AND(LM1372=1,LM1373>0),LM1373,IF(LM1372=1,MAX($AT1373:LL1373)+LM1372,LM1373))","v":0},{"$f":"IF(AND(LN1372=1,LN1373>0),LN1373,IF(LN1372=1,MAX($AT1373:LM1373)+LN1372,LN1373))","v":0},{"$f":"IF(AND(LO1372=1,LO1373>0),LO1373,IF(LO1372=1,MAX($AT1373:LN1373)+LO1372,LO1373))","v":0},{"$f":"IF(AND(LP1372=1,LP1373>0),LP1373,IF(LP1372=1,MAX($AT1373:LO1373)+LP1372,LP1373))","v":0},{"$f":"IF(AND(LQ1372=1,LQ1373>0),LQ1373,IF(LQ1372=1,MAX($AT1373:LP1373)+LQ1372,LQ1373))","v":0},{"$f":"IF(AND(LR1372=1,LR1373>0),LR1373,IF(LR1372=1,MAX($AT1373:LQ1373)+LR1372,LR1373))","v":0},{"$f":"IF(AND(LS1372=1,LS1373>0),LS1373,IF(LS1372=1,MAX($AT1373:LR1373)+LS1372,LS1373))","v":0},{"$f":"IF(AND(LT1372=1,LT1373>0),LT1373,IF(LT1372=1,MAX($AT1373:LS1373)+LT1372,LT1373))","v":0},{"$f":"IF(AND(LU1372=1,LU1373>0),LU1373,IF(LU1372=1,MAX($AT1373:LT1373)+LU1372,LU1373))","v":0},{"$f":"IF(AND(LV1372=1,LV1373>0),LV1373,IF(LV1372=1,MAX($AT1373:LU1373)+LV1372,LV1373))","v":0},{"$f":"IF(AND(LW1372=1,LW1373>0),LW1373,IF(LW1372=1,MAX($AT1373:LV1373)+LW1372,LW1373))","v":0},{"$f":"IF(AND(LX1372=1,LX1373>0),LX1373,IF(LX1372=1,MAX($AT1373:LW1373)+LX1372,LX1373))","v":0},{"$f":"IF(AND(LY1372=1,LY1373>0),LY1373,IF(LY1372=1,MAX($AT1373:LX1373)+LY1372,LY1373))","v":0},{"$f":"IF(AND(LZ1372=1,LZ1373>0),LZ1373,IF(LZ1372=1,MAX($AT1373:LY1373)+LZ1372,LZ1373))","v":0},{"$f":"IF(AND(MA1372=1,MA1373>0),MA1373,IF(MA1372=1,MAX($AT1373:LZ1373)+MA1372,MA1373))","v":0},{"$f":"IF(AND(MB1372=1,MB1373>0),MB1373,IF(MB1372=1,MAX($AT1373:MA1373)+MB1372,MB1373))","v":0},{"$f":"IF(AND(MC1372=1,MC1373>0),MC1373,IF(MC1372=1,MAX($AT1373:MB1373)+MC1372,MC1373))","v":0},{"$f":"IF(AND(MD1372=1,MD1373>0),MD1373,IF(MD1372=1,MAX($AT1373:MC1373)+MD1372,MD1373))","v":0},{"$f":"IF(AND(ME1372=1,ME1373>0),ME1373,IF(ME1372=1,MAX($AT1373:MD1373)+ME1372,ME1373))","v":0},{"$f":"IF(AND(MF1372=1,MF1373>0),MF1373,IF(MF1372=1,MAX($AT1373:ME1373)+MF1372,MF1373))","v":0},{"$f":"IF(AND(MG1372=1,MG1373>0),MG1373,IF(MG1372=1,MAX($AT1373:MF1373)+MG1372,MG1373))","v":0},{"$f":"IF(AND(MH1372=1,MH1373>0),MH1373,IF(MH1372=1,MAX($AT1373:MG1373)+MH1372,MH1373))","v":0}]
[{"$nulls":4},"Target Annual DSCR",{"$nulls":41},{"$f":"AU1384","v":{"v":0,"d":"0.00"}},{"$f":"AV1384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"$f":"DH1384","v":{"v":1.2,"d":"1.20"}},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"FT1384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF1384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"KR1384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Discounted CFADS - check on Debt Capacity",null,null,{"$f":"MAX(AU1395:MH1395)","v":0},{"$nulls":38},{"$f":"(IF(AU1391=0,0,(AV1395/AU1391+AV1396)/(1+AU1355)))*AV1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(DG1391=0,0,(DH1395/DG1391+DH1396)/(1+DG1355)))*DH1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(FS1391=0,0,(FT1395/FS1391+FT1396)/(1+FS1355)))*FT1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(IE1391=0,0,(IF1395/IE1391+IF1396)/(1+IE1355)))*IF1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(KQ1391=0,0,(KR1395/KQ1391+KR1396)/(1+KQ1355)))*KR1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(H1403=0,0,1)","v":0},{"$nulls":3},"Copy and Paste and Effective Interest Check",null,null,{"$f":"ROUND(SUM(AU1403:MH1403)+A1440,Tolerance_0)","v":0},{"$nulls":38},{"$f":"ABS(ROUND(AU1401-AU1402,Tolerance_2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(ROUND(DG1401-DG1402,Tolerance_2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(ROUND(FS1401-FS1402,Tolerance_2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(ROUND(IE1401-IE1402,Tolerance_2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(ROUND(KQ1401-KQ1402,Tolerance_2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Incurred",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1421*AU1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1421*DG1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1421*FS1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1421*IE1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1421*KQ1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Periodic Subtotal",{"$nulls":13},{"$f":"SUM(S1431:S1435)","v":0},{"$f":"SUM(T1431:T1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU1432:AU1435)","v":0},{"$f":"SUM(AV1432:AV1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DH1432:DH1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT1432:FT1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF1432:IF1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR1432:KR1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Calculated Finance Costs amortised",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU1437:$MH1437)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(AU1421=0,0,AU1431*VBA_Other_Eff_Rate_Paste)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DG1421=0,0,DG1431*VBA_Other_Eff_Rate_Paste)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FS1421=0,0,FS1431*VBA_Other_Eff_Rate_Paste)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IE1421=0,0,IE1431*VBA_Other_Eff_Rate_Paste)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KQ1421=0,0,KQ1431*VBA_Other_Eff_Rate_Paste)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Service",{"$nulls":41},{"$f":"SUM(OFFSET(AU1457,,,,(PeriodsInYear)))*AU1452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG1457,,,,(PeriodsInYear)))*DG1452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS1457,,,,(PeriodsInYear)))*FS1452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE1457,,,,(PeriodsInYear)))*IE1452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ1457,,,,(PeriodsInYear)))*KQ1452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reserve release",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1460*AU$1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1460*DG$1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1460*FS$1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1460*IE$1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1460*KQ$1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annuity ",{"$nulls":41},{"$f":"IF(AU1474<0,0,IF(AU1483=0,0,MIN(-PPMT($H$1487,1,MAX(AU1483,1),AU1485),AU1474)))","v":0},{"$f":"IF(AV1474<0,0,IF(AV1483=0,0,MIN(-PPMT($H$1487,1,MAX(AV1483,1),AV1485),AV1474)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH1474<0,0,IF(DH1483=0,0,MIN(-PPMT($H$1487,1,MAX(DH1483,1),DH1485),DH1474)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FT1474<0,0,IF(FT1483=0,0,MIN(-PPMT($H$1487,1,MAX(FT1483,1),FT1485),FT1474)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF1474<0,0,IF(IF1483=0,0,MIN(-PPMT($H$1487,1,MAX(IF1483,1),IF1485),IF1474)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KR1474<0,0,IF(KR1483=0,0,MIN(-PPMT($H$1487,1,MAX(KR1483,1),KR1485),KR1474)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Injected ",null,{"$f":"NTBInputs!G552","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU1486:$MH1486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU1486:$MH1486)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"$G$1486*AU$1480","v":0},{"$f":"$G$1486*AV$1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$1486*DH$1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$1486*FT$1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$1486*IF$1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$1486*KR$1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",{"$nulls":6},"Actuals",{"$f":"'Opening BS'!E40","v":0},{"$nulls":5},{"$f":"SUM(S1496:S1498)","v":0},{"$f":"SUM(T1496:T1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"M1499","v":0},{"$f":"SUM(AU1496:AU1498)","v":0},{"$f":"SUM(AV1496:AV1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DH1496:DH1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT1496:FT1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF1496:IF1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR1496:KR1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Restrict Divs","Min Balance"]
[{"$nulls":4},{"$f":"B1523&\" b/f\"","v":"Cash b/f"},{"$nulls":13},{"$f":"SUMIF($AU$5:$MH$5,S$5,$AU1527:$MH1527)","v":0},0,{"v":-190074.22954307683,"d":"(190,074)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-575457.6816917339,"d":"(575,458)"},{"v":-804772.048721807,"d":"(804,772)"},{"v":-680615.9599974105,"d":"(680,616)"},{"v":-578170.6268124986,"d":"(578,171)"},{"v":-498050.67865383415,"d":"(498,051)"},{"v":-434372.9215291018,"d":"(434,373)"},{"v":-386885.84502397466,"d":"(386,886)"},{"v":-300020.3167845593,"d":"(300,020)"},{"v":-109368.1337445593,"d":"(109,368)"},{"v":79165.29393544073,"d":"79,165"},{"v":266576.9798554406,"d":"266,577"},{"v":456457.2552154408,"d":"456,457"},{"v":644349.7262554407,"d":"644,350"},{"v":829678.3707354408,"d":"829,678"},{"v":1010591.4760154409,"d":"1,010,591"},{"v":1179695.570015441,"d":"1,179,696"},{"v":1283657.509535441,"d":"1,283,658"},{"v":1386515.56425544,"d":"1,386,516"},{"v":1488269.734175439,"d":"1,488,270"},{"v":1590035.2676154384,"d":"1,590,035"},{"v":1628606.913535438,"d":"1,628,607"},{"$nulls":3},{"$f":"AT1579","v":"-"},{"$f":"AU1579","v":0},0,0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.01030292106,"d":"(133,701)"},{"v":-117883.6894122617,"d":"(117,884)"},{"v":-80606.58655687704,"d":"(80,607)"},{"v":-43329.48370149239,"d":"(43,329)"},{"v":-190074.22954307683,"d":"(190,074)"},{"v":-157247.12668769222,"d":"(157,247)"},{"v":-127806.6025399999,"d":"(127,807)"},{"v":-302073.99511846143,"d":"(302,074)"},{"v":-245291.73152671097,"d":"(245,292)"},{"v":-212464.62867132633,"d":"(212,465)"},{"v":-393934.997203634,"d":"(393,935)"},{"v":-364494.47305594163,"d":"(364,494)"},{"v":-331667.37020055694,"d":"(331,667)"},{"v":-415995.33930912724,"d":"(415,995)"},{"v":-528718.2364537426,"d":"(528,718)"},{"v":-494370.7169316913,"d":"(494,371)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-451817.4910650247,"d":"(451,817)"},{"v":-430540.87813169137,"d":"(430,541)"},{"v":-412144.4760783581,"d":"(412,144)"},{"v":-390867.86314502475,"d":"(390,868)"},{"v":-708021.4610916914,"d":"(708,021)"},{"v":-698525.059038358,"d":"(698,525)"},{"v":-677248.4461050247,"d":"(677,248)"},{"v":-651472.4607183579,"d":"(651,472)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-600954.3556208559,"d":"(600,954)"},{"v":-571882.7548208559,"d":"(571,883)"},{"v":-575457.6816917339,"d":"(575,458)"},{"v":-950836.0808917339,"d":"(950,836)"},{"v":-927643.0368917339,"d":"(927,643)"},{"v":-931651.6328408873,"d":"(931,652)"},{"v":-908458.5888408873,"d":"(908,459)"},{"v":-883836.9880408873,"d":"(883,837)"},{"v":-890102.2901119007,"d":"(890,102)"},{"v":-866909.2461119007,"d":"(866,909)"},{"v":-842287.6453119006,"d":"(842,288)"},{"v":-847278.1533457849,"d":"(847,278)"},{"v":-818206.5525457849,"d":"(818,207)"},{"v":-791857.5970257849,"d":"(791,858)"},{"v":-804772.048721807,"d":"(804,772)"},{"v":-782873.093201807,"d":"(782,873)"},{"v":-762308.539601807,"d":"(762,309)"},{"v":-776075.538435158,"d":"(776,076)"},{"v":-755510.984835158,"d":"(755,511)"},{"v":-733612.029315158,"d":"(733,612)"},{"v":-747557.9401815897,"d":"(747,558)"},{"v":-726993.3865815897,"d":"(726,993)"},{"v":-705094.4310615897,"d":"(705,094)"},{"v":-716112.3586164161,"d":"(716,112)"},{"v":-689763.4030964162,"d":"(689,763)"},{"v":-664822.7123764162,"d":"(664,823)"},{"v":-680615.9599974105,"d":"(680,616)"},{"v":-660125.2692774106,"d":"(660,125)"},{"$f":"DG1579","v":{"v":-640920.2796774106,"d":"(640,920)"}},{"v":-657760.444707186,"d":"(657,760)"},{"v":-638555.455107186,"d":"(638,555)"},{"v":-618064.764387186,"d":"(618,065)"},{"v":-634848.5504482446,"d":"(634,849)"},{"v":-615643.5608482446,"d":"(615,644)"},{"v":-595152.8701282446,"d":"(595,153)"},{"v":-609269.9022679095,"d":"(609,270)"},{"v":-584329.2115479095,"d":"(584,329)"},{"v":-560515.1326679095,"d":"(560,515)"},{"v":-578170.6268124986,"d":"(578,171)"},{"v":-558806.5479324985,"d":"(558,807)"},{"v":-540689.2095324985,"d":"(540,689)"},{"v":-560868.0933339016,"d":"(560,868)"},{"v":-542750.7549339016,"d":"(542,751)"},{"v":-523386.67605390167,"d":"(523,387)"},{"v":-543263.3921795174,"d":"(543,263)"},{"v":-525146.0537795174,"d":"(525,146)"},{"v":-505781.97489951743,"d":"(505,782)"},{"v":-523262.24861555605,"d":"(523,262)"},{"v":-499448.16973555606,"d":"(499,448)"},{"v":-476244.33893555606,"d":"(476,244)"},{"v":-498050.67865383415,"d":"(498,051)"},{"v":-479296.84785383416,"d":"(479,297)"},{"v":-461768.65385383414,"d":"(461,769)"},{"v":-484891.8190157723,"d":"(484,892)"},{"v":-467363.6250157723,"d":"(467,364)"},{"v":-448609.7942157723,"d":"(448,610)"},{"v":-471301.798262402,"d":"(471,302)"},{"v":-453773.604262402,"d":"(453,774)"},{"v":-435019.773462402,"d":"(435,020)"},{"v":-455492.21612080483,"d":"(455,492)"},{"v":-432288.38532080484,"d":"(432,288)"},{"v":-409647.86044080486,"d":"(409,648)"},{"v":-434372.9215291018,"d":"(434,373)"},{"v":-416182.3966491018,"d":"(416,182)"},{"v":-399198.02824910183,"d":"(399,198)"},{"v":-425347.3040148699,"d":"(425,347)"},{"v":-408362.93561486993,"d":"(408,363)"},{"v":-390172.41073486995,"d":"(390,172)"},{"v":-415935.39643276075,"d":"(415,935)"},{"v":-398951.0280327608,"d":"(398,951)"},{"v":-380760.5031527608,"d":"(380,761)"},{"v":-404315.00804208557,"d":"(404,315)"},{"v":-381674.4831620856,"d":"(381,674)"},{"v":-359409.4955620856,"d":"(359,409)"},{"v":-386885.84502397466,"d":"(386,886)"},{"v":-369070.85742397467,"d":"(369,071)"},{"v":-352449.03942397464,"d":"(352,449)"},{"v":-381006.21113184147,"d":"(381,006)"},{"v":-364384.3931318415,"d":"(364,384)"},{"v":-346569.4055318415,"d":"(346,569)"},{"v":-374335.6603667966,"d":"(374,336)"},{"v":-357713.8423667966,"d":"(357,714)"},{"v":-339898.85476679663,"d":"(339,899)"},{"v":-359072.5643845593,"d":"(359,073)"},{"v":-336807.5767845593,"d":"(336,808)"},{"v":-315012.0107845593,"d":"(315,012)"},{"v":-300020.3167845593,"d":"(300,020)"},{"v":-282674.7507845593,"d":"(282,675)"},{"v":-266506.1207845593,"d":"(266,506)"},{"v":-253610.55478455927,"d":"(253,611)"},{"v":-237441.92478455926,"d":"(237,442)"},{"v":-220096.35878455927,"d":"(220,096)"},{"$f":"FS1579","v":{"v":-216100.79278455928,"d":"(216,101)"}},{"v":-199932.16278455927,"d":"(199,932)"},{"v":-182586.59678455928,"d":"(182,587)"},{"v":-166417.96678455928,"d":"(166,418)"},{"v":-144622.4007845593,"d":"(144,622)"},{"v":-123014.6034245593,"d":"(123,015)"},{"v":-109368.1337445593,"d":"(109,368)"},{"v":-92210.3363845593,"d":"(92,210)"},{"v":-76222.9815845593,"d":"(76,223)"},{"v":-63515.184224559285,"d":"(63,515)"},{"v":-47527.829424559284,"d":"(47,528)"},{"v":-30370.03206455928,"d":"(30,370)"},{"v":-26562.234704559276,"d":"(26,562)"},{"v":-10574.879904559273,"d":"(10,575)"},{"v":6582.917455440731,"d":"6,583"},{"v":22570.27225544073,"d":"22,570"},{"v":44178.06961544074,"d":"44,178"},{"v":65645.04049544073,"d":"65,645"},{"v":79165.29393544073,"d":"79,165"},{"v":96182.26481544072,"d":"96,182"},{"v":112033.66321544071,"d":"112,034"},{"v":124600.63409544069,"d":"124,601"},{"v":140452.0324954407,"d":"140,452"},{"v":157469.0033754407,"d":"157,469"},{"v":161135.97425544067,"d":"161,136"},{"v":176987.37265544067,"d":"176,987"},{"v":194004.34353544065,"d":"194,004"},{"v":209855.74193544066,"d":"209,856"},{"v":231322.71281544064,"d":"231,323"},{"v":252930.51017544066,"d":"252,931"},{"v":266576.9798554406,"d":"266,577"},{"v":283734.77721544064,"d":"283,735"},{"v":299722.1320154407,"d":"299,722"},{"v":312429.9293754407,"d":"312,430"},{"v":328417.2841754407,"d":"328,417"},{"v":345575.08153544075,"d":"345,575"},{"v":349382.8788954408,"d":"349,383"},{"v":365370.23369544075,"d":"365,370"},{"v":382528.0310554408,"d":"382,528"},{"v":398515.3858554408,"d":"398,515"},{"v":420123.18321544083,"d":"420,123"},{"v":441684.0384154408,"d":"441,684"},{"v":456457.2552154408,"d":"456,457"},{"v":473568.1104154408,"d":"473,568"},{"v":489510.14641544083,"d":"489,510"},{"v":502171.0016154409,"d":"502,171"},{"v":518113.03761544084,"d":"518,113"},{"v":535223.8928154409,"d":"535,224"},{"v":538984.7480154409,"d":"538,985"},{"v":554926.7840154408,"d":"554,927"},{"v":572037.6392154408,"d":"572,038"},{"v":587979.6752154408,"d":"587,980"},{"v":609540.5304154408,"d":"609,541"},{"v":630913.6169754408,"d":"630,914"},{"v":644349.7262554407,"d":"644,350"},{"v":661272.8128154407,"d":"661,273"},{"v":677033.5736154407,"d":"677,034"},{"v":689506.6601754407,"d":"689,507"},{"v":705267.4209754408,"d":"705,267"},{"v":722190.5075354407,"d":"722,191"},{"v":725763.5940954407,"d":"725,764"},{"v":741524.3548954407,"d":"741,524"},{"v":758447.4414554407,"d":"758,447"},{"v":774208.2022554408,"d":"774,208"},{"$f":"IE1579","v":{"v":795581.2888154407,"d":"795,581"}},{"v":816578.8380954408,"d":"816,579"},{"v":829678.3707354408,"d":"829,678"},{"v":846225.9200154408,"d":"846,226"},{"v":861624.1304154408,"d":"861,624"},{"v":873721.6796954408,"d":"873,722"},{"v":889119.8900954408,"d":"889,120"},{"v":905667.4393754408,"d":"905,667"},{"v":908864.9886554409,"d":"908,865"},{"v":924263.1990554408,"d":"924,263"},{"v":940810.7483354409,"d":"940,811"},{"v":956208.9587354409,"d":"956,209"},{"v":977206.5080154409,"d":"977,207"},{"v":997828.5200154409,"d":"997,829"},{"v":1010591.4760154409,"d":"1,010,591"},{"v":1026763.4880154409,"d":"1,026,763"},{"v":1041799.1480154408,"d":"1,041,799"},{"v":1053521.1600154408,"d":"1,053,521"},{"v":1068556.8200154407,"d":"1,068,557"},{"v":1084728.8320154408,"d":"1,084,729"},{"v":1087550.844015441,"d":"1,087,551"},{"v":1102586.5040154408,"d":"1,102,587"},{"v":1118758.516015441,"d":"1,118,759"},{"v":1133794.1760154408,"d":"1,133,794"},{"v":1154416.188015441,"d":"1,154,416"},{"v":1171873.9058821076,"d":"1,171,874"},{"v":1179695.570015441,"d":"1,179,696"},{"v":1189773.7045487743,"d":"1,189,774"},{"v":1198723.6038821077,"d":"1,198,724"},{"v":1204351.738415441,"d":"1,204,352"},{"v":1213301.6377487744,"d":"1,213,302"},{"v":1223379.7722821077,"d":"1,223,380"},{"v":1220107.906815441,"d":"1,220,108"},{"v":1229057.8061487745,"d":"1,229,058"},{"v":1239135.9406821078,"d":"1,239,136"},{"v":1248085.8400154412,"d":"1,248,086"},{"v":1262613.9745487745,"d":"1,262,614"},{"v":1277048.2247621077,"d":"1,277,048"},{"v":1283657.509535441,"d":"1,283,658"},{"v":1293641.759748774,"d":"1,293,642"},{"v":1302501.0214821075,"d":"1,302,501"},{"v":1308035.2716954406,"d":"1,308,035"},{"v":1316894.533428774,"d":"1,316,895"},{"v":1326878.7836421072,"d":"1,326,879"},{"v":1323513.0338554403,"d":"1,323,513"},{"v":1332372.2955887737,"d":"1,332,372"},{"v":1342356.5458021068,"d":"1,342,357"},{"v":1351215.8075354402,"d":"1,351,216"},{"v":1365650.0577487734,"d":"1,365,650"},{"v":1379990.4236421066,"d":"1,379,990"},{"v":1386515.56425544,"d":"1,386,516"},{"v":1396405.9301487731,"d":"1,396,406"},{"v":1405174.5542821065,"d":"1,405,175"},{"v":1410614.9201754397,"d":"1,410,615"},{"v":1419383.544308773,"d":"1,419,384"},{"v":1429273.9102021062,"d":"1,429,274"},{"v":1425814.2760954394,"d":"1,425,814"},{"v":1434582.9002287728,"d":"1,434,583"},{"v":1444473.266122106,"d":"1,444,473"},{"v":1453241.8902554393,"d":"1,453,242"},{"v":1467582.2561487725,"d":"1,467,582"},{"v":1481828.7377221058,"d":"1,481,829"},{"v":1488269.734175439,"d":"1,488,270"},{"v":1498066.2157487723,"d":"1,498,066"},{"$f":"KQ1579","v":{"v":1506744.2022821056,"d":"1,506,744"}},{"v":1512090.6838554388,"d":"1,512,091"},{"v":1520768.6703887722,"d":"1,520,769"},{"v":1530565.1519621054,"d":"1,530,565"},{"v":1527011.6335354387,"d":"1,527,012"},{"v":1535689.620068772,"d":"1,535,690"},{"v":1545486.1016421053,"d":"1,545,486"},{"v":1554164.0881754386,"d":"1,554,164"},{"v":1568410.5697487718,"d":"1,568,411"},{"v":1582563.1670021052,"d":"1,582,563"},{"v":1590035.2676154384,"d":"1,590,035"},{"v":1599737.8648687718,"d":"1,599,738"},{"v":1608325.213802105,"d":"1,608,325"},{"v":1613577.8110554384,"d":"1,613,578"},{"v":1622165.1599887717,"d":"1,622,165"},{"v":1631867.757242105,"d":"1,631,868"},{"v":1628220.3544954383,"d":"1,628,220"},{"v":1636807.7034287716,"d":"1,636,808"},{"v":1646510.300682105,"d":"1,646,510"},{"v":1655097.6496154382,"d":"1,655,098"},{"v":1669250.2468687715,"d":"1,669,250"},{"v":1651153.5802021048,"d":"1,651,154"},{"v":1628606.913535438,"d":"1,628,607"},{"v":1606060.2468687713,"d":"1,606,060"},{"v":1583513.5802021045,"d":"1,583,514"},{"v":1556516.9135354378,"d":"1,556,517"},{"v":1533970.246868771,"d":"1,533,970"},{"v":1511423.5802021043,"d":"1,511,424"},{"v":1475526.9135354375,"d":"1,475,527"},{"v":1452980.2468687708,"d":"1,452,980"},{"v":1430433.580202104,"d":"1,430,434"},{"v":1407886.9135354373,"d":"1,407,887"},{"v":1389790.2468687706,"d":"1,389,790"},{"v":1371693.5802021038,"d":"1,371,694"},{"v":1349146.913535437,"d":"1,349,147"},{"v":1326600.2468687703,"d":"1,326,600"},{"v":1304053.5802021036,"d":"1,304,054"},{"v":1277056.9135354368,"d":"1,277,057"},{"v":1254510.24686877,"d":"1,254,510"},{"v":1231963.5802021034,"d":"1,231,964"},{"v":1196066.9135354366,"d":"1,196,067"},{"v":1173520.2468687699,"d":"1,173,520"},{"v":1150973.5802021031,"d":"1,150,974"}]
[{"$nulls":4},"Other Revenue 1 Received",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LZ201","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E558","v":"VAT Payment / (Clawback) "},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FS558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IE558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KQ558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D721","v":"Other Debtors cashflow movements"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU217:AU218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DG217:DG218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FS217:FS218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IE217:IE218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KQ217:KQ218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D722","v":"Intercompany cashflow movements"},{"$nulls":13},0,{"v":-1600000,"d":"(1,600,000)"},{"v":-150000,"d":"(150,000)"},{"v":-340000,"d":"(340,000)"},{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU229:AU230)","v":0},0,0,0,0,0,0,0,0,{"v":-1600000,"d":"(1,600,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-150000,"d":"(150,000)"},0,0,0,0,0,0,{"v":-340000,"d":"(340,000)"},0,0,0,0,0,0,0,{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DG229:DG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FS229:FS230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IE229:IE230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KQ229:KQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"B397&\" \"&E441","v":"Trade Creditors Opening Balance Unwind"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FS441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IE441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KQ441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D738","v":"Other Creditors cashflow movements"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AH$10,$AU1554:$MH1554)","v":0},0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU452:AU453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DG452:DG453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FS452:FS453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IE452:IE453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KQ452:KQ453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D739","v":"Other Creditor 2 cashflow movements"},{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU1555:$MH1555)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU464:AU465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DG464:DG465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FS464:FS465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IE464:IE465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KQ464:KQ465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporation Tax payment",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU773:AU774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG773:DG774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FS773:FS774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IE773:IE774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ773:KQ774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Reserve account drawdown",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FS1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IE1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KQ1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reserve account release",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Loan Drawdown",{"$nulls":13},0,{"v":665880.1401252702,"d":"665,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1132","v":0},0,0,0,0,0,0,0,{"v":665880.1401252702,"d":"665,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Loan Arrangement Fee",{"$nulls":13},0,{"v":6658.801401252703,"d":"6,659"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,{"v":6658.801401252703,"d":"6,659"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Interest Paid",{"$nulls":13},0,{"v":-11520.949790494406,"d":"(11,521)"},{"v":-8325.884275414088,"d":"(8,326)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"v":-5613.203257032978,"d":"(5,613)"},0,0,{"v":-5907.746533461427,"d":"(5,908)"},0,0,{"v":-4521.326921684218,"d":"(4,521)"},0,0,{"v":-2792.0024802576445,"d":"(2,792)"},0,0,{"v":-1012.5548734722252,"d":"(1,013)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Capital Repayments",{"$nulls":13},0,{"v":-163504.36604043073,"d":"(163,504)"},{"v":-509034.57580238715,"d":"(509,035)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-163504.36604043073,"d":"(163,504)"},0,0,{"v":-198123.16851216197,"d":"(198,123)"},0,0,{"v":-198155.46890743467,"d":"(198,155)"},0,0,{"v":-112755.9383827905,"d":"(112,756)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Loan Drawdown",{"$nulls":13},0,{"v":754559.9717328225,"d":"754,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1286","v":0},0,0,0,0,0,0,0,{"v":754559.9717328225,"d":"754,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Loan Arrangement Fee",{"$nulls":13},0,{"v":15091.19943465645,"d":"15,091"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,{"v":15091.19943465645,"d":"15,091"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Interest Paid",{"$nulls":13},0,0,0,{"v":-3085.333333333334,"d":"(3,085)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12207.656243658801,"d":"(12,208)"},{"v":-6279.612851918268,"d":"(6,280)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-3085.333333333334,"d":"(3,085)"},0,0,{"v":-2951.656243658799,"d":"(2,952)"},0,0,{"v":-2517.3817980717868,"d":"(2,517)"},0,0,{"v":-2064.933122520044,"d":"(2,065)"},0,0,{"v":-1697.2979313264368,"d":"(1,697)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Capital Repayment",{"$nulls":13},0,0,0,{"v":-30598.76716004254,"d":"(30,599)"},{"v":-88369.51977673959,"d":"(88,370)"},{"v":-105378.80354226984,"d":"(105,379)"},{"v":-112312.11300175406,"d":"(112,312)"},{"v":-121123.29658800206,"d":"(121,123)"},{"v":-130479.2506619344,"d":"(130,479)"},{"v":-140536.35653121388,"d":"(140,536)"},{"v":-103669.31650866626,"d":"(103,669)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-9773.243222498017,"d":"(9,773)"},0,0,{"v":-20825.523937544524,"d":"(20,826)"},0,0,{"v":-21094.863415820102,"d":"(21,095)"},0,0,{"v":-14451.569537679965,"d":"(14,452)"},0,0,{"v":-25098.218700550813,"d":"(25,098)"},0,0,{"v":-27724.868122688717,"d":"(27,725)"},0,0,{"v":-28130.62102001753,"d":"(28,131)"},0,0,{"v":-19409.5330530983,"d":"(19,410)"},0,0,{"v":-28497.14782149302,"d":"(28,497)"},0,0,{"v":-29341.50164766099,"d":"(29,342)"},{"$f":"DF1289","v":0},0,{"v":-29795.522416441894,"d":"(29,796)"},0,0,{"v":-20839.143447725048,"d":"(20,839)"},0,0,{"v":-30236.68840633143,"d":"(30,237)"},0,0,{"v":-31440.758731255683,"d":"(31,441)"},0,0,{"v":-32007.629348069626,"d":"(32,008)"},0,0,{"v":-22805.461672282378,"d":"(22,805)"},0,0,{"v":-32512.278782705293,"d":"(32,512)"},0,0,{"v":-33797.92678494477,"d":"(33,798)"},0,0,{"v":-34341.662628604834,"d":"(34,342)"},0,0,{"v":-25010.50151329639,"d":"(25,011)"},0,0,{"v":-34915.30332506952,"d":"(34,915)"},0,0,{"v":-36211.78319496367,"d":"(36,212)"},0,0,{"v":-36804.46731243473,"d":"(36,804)"},0,0,{"v":-27518.177244557457,"d":"(27,518)"},0,0,{"v":-37453.53995599141,"d":"(37,454)"},0,0,{"v":-38760.17201823028,"d":"(38,760)"},0,0,{"v":-39404.77750979505,"d":"(39,405)"},0,0,{"v":-30166.309312435056,"d":"(30,166)"},0,0,{"v":-34098.22968643616,"d":"(34,098)"},0,0,0,0,0,0,0,{"$f":"FR1289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID1289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP1289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Loan Drawdown",{"$nulls":41},{"$f":"AU1432","v":0},{"$f":"AV1432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH1432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT1432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF1432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR1432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Loan Arrangement Fee",{"$nulls":41},{"$f":"AU1433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Interest Paid",{"$nulls":41},{"$f":"AU1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Capital Repayment",{"$nulls":41},{"$f":"AU1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Share Capital Drawdown",{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU1572:$MH1572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU1572:$MH1572)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Share Capital Repayment",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Drawdown",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Interest Paid",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"AU1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Capital Repayments",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends",{"$nulls":41},{"$f":"AU1520","v":0},{"$f":"AV1520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH1520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT1520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF1520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR1520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"B1523&\" c/f\"","v":"Cash c/f"},{"$nulls":13},{"$f":"SUM(S1527:S1578)","v":0},{"v":-190074.22954307703,"d":"(190,074)"},{"v":-474663.8931183582,"d":"(474,664)"},{"v":-575457.6816917339,"d":"(575,458)"},{"v":-804772.0487218068,"d":"(804,772)"},{"v":-680615.9599974101,"d":"(680,616)"},{"v":-578170.626812498,"d":"(578,171)"},{"v":-498050.678653834,"d":"(498,051)"},{"v":-434372.9215291018,"d":"(434,373)"},{"v":-386885.84502397454,"d":"(386,886)"},{"v":-300020.3167845592,"d":"(300,020)"},{"v":-109368.13374455925,"d":"(109,368)"},{"v":79165.29393544066,"d":"79,165"},{"v":266576.97985544056,"d":"266,577"},{"v":456457.25521544064,"d":"456,457"},{"v":644349.7262554409,"d":"644,350"},{"v":829678.3707354409,"d":"829,678"},{"v":1010591.4760154407,"d":"1,010,591"},{"v":1179695.570015441,"d":"1,179,696"},{"v":1283657.509535441,"d":"1,283,658"},{"v":1386515.564255441,"d":"1,386,516"},{"v":1488269.73417544,"d":"1,488,270"},{"v":1590035.267615439,"d":"1,590,035"},{"v":1628606.9135354385,"d":"1,628,607"},{"v":1349146.913535438,"d":"1,349,147"},null,null,{"$f":"H1525","v":"-"},{"$f":"SUM(AU1527:AU1578)","v":0},{"$f":"SUM(AV1527:AV1578)","v":0},0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.01030292106,"d":"(133,701)"},{"v":-117883.6894122617,"d":"(117,884)"},{"v":-80606.58655687704,"d":"(80,607)"},{"v":-43329.48370149239,"d":"(43,329)"},{"v":-190074.22954307683,"d":"(190,074)"},{"v":-157247.12668769222,"d":"(157,247)"},{"v":-127806.6025399999,"d":"(127,807)"},{"v":-302073.99511846143,"d":"(302,074)"},{"v":-245291.73152671097,"d":"(245,292)"},{"v":-212464.62867132633,"d":"(212,465)"},{"v":-393934.997203634,"d":"(393,935)"},{"v":-364494.47305594163,"d":"(364,494)"},{"v":-331667.37020055694,"d":"(331,667)"},{"v":-415995.33930912724,"d":"(415,995)"},{"v":-528718.2364537426,"d":"(528,718)"},{"v":-494370.7169316913,"d":"(494,371)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-451817.4910650247,"d":"(451,817)"},{"v":-430540.87813169137,"d":"(430,541)"},{"v":-412144.4760783581,"d":"(412,144)"},{"v":-390867.86314502475,"d":"(390,868)"},{"v":-708021.4610916914,"d":"(708,021)"},{"v":-698525.059038358,"d":"(698,525)"},{"v":-677248.4461050247,"d":"(677,248)"},{"v":-651472.4607183579,"d":"(651,472)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-600954.3556208559,"d":"(600,954)"},{"v":-571882.7548208559,"d":"(571,883)"},{"v":-575457.6816917339,"d":"(575,458)"},{"v":-950836.0808917339,"d":"(950,836)"},{"v":-927643.0368917339,"d":"(927,643)"},{"v":-931651.6328408873,"d":"(931,652)"},{"v":-908458.5888408873,"d":"(908,459)"},{"v":-883836.9880408873,"d":"(883,837)"},{"v":-890102.2901119007,"d":"(890,102)"},{"v":-866909.2461119007,"d":"(866,909)"},{"v":-842287.6453119006,"d":"(842,288)"},{"v":-847278.1533457849,"d":"(847,278)"},{"v":-818206.5525457849,"d":"(818,207)"},{"v":-791857.5970257849,"d":"(791,858)"},{"v":-804772.048721807,"d":"(804,772)"},{"v":-782873.093201807,"d":"(782,873)"},{"v":-762308.539601807,"d":"(762,309)"},{"v":-776075.538435158,"d":"(776,076)"},{"v":-755510.984835158,"d":"(755,511)"},{"v":-733612.029315158,"d":"(733,612)"},{"v":-747557.9401815897,"d":"(747,558)"},{"v":-726993.3865815897,"d":"(726,993)"},{"v":-705094.4310615897,"d":"(705,094)"},{"v":-716112.3586164161,"d":"(716,112)"},{"v":-689763.4030964162,"d":"(689,763)"},{"v":-664822.7123764162,"d":"(664,823)"},{"v":-680615.9599974105,"d":"(680,616)"},{"v":-660125.2692774106,"d":"(660,125)"},{"v":-640920.2796774106,"d":"(640,920)"},{"$f":"SUM(DH1527:DH1578)","v":{"v":-657760.444707186,"d":"(657,760)"}},{"v":-638555.455107186,"d":"(638,555)"},{"v":-618064.764387186,"d":"(618,065)"},{"v":-634848.5504482446,"d":"(634,849)"},{"v":-615643.5608482446,"d":"(615,644)"},{"v":-595152.8701282446,"d":"(595,153)"},{"v":-609269.9022679095,"d":"(609,270)"},{"v":-584329.2115479095,"d":"(584,329)"},{"v":-560515.1326679095,"d":"(560,515)"},{"v":-578170.6268124986,"d":"(578,171)"},{"v":-558806.5479324985,"d":"(558,807)"},{"v":-540689.2095324985,"d":"(540,689)"},{"v":-560868.0933339016,"d":"(560,868)"},{"v":-542750.7549339016,"d":"(542,751)"},{"v":-523386.67605390167,"d":"(523,387)"},{"v":-543263.3921795174,"d":"(543,263)"},{"v":-525146.0537795174,"d":"(525,146)"},{"v":-505781.97489951743,"d":"(505,782)"},{"v":-523262.24861555605,"d":"(523,262)"},{"v":-499448.16973555606,"d":"(499,448)"},{"v":-476244.33893555606,"d":"(476,244)"},{"v":-498050.67865383415,"d":"(498,051)"},{"v":-479296.84785383416,"d":"(479,297)"},{"v":-461768.65385383414,"d":"(461,769)"},{"v":-484891.8190157723,"d":"(484,892)"},{"v":-467363.6250157723,"d":"(467,364)"},{"v":-448609.7942157723,"d":"(448,610)"},{"v":-471301.798262402,"d":"(471,302)"},{"v":-453773.604262402,"d":"(453,774)"},{"v":-435019.773462402,"d":"(435,020)"},{"v":-455492.21612080483,"d":"(455,492)"},{"v":-432288.38532080484,"d":"(432,288)"},{"v":-409647.86044080486,"d":"(409,648)"},{"v":-434372.9215291018,"d":"(434,373)"},{"v":-416182.3966491018,"d":"(416,182)"},{"v":-399198.02824910183,"d":"(399,198)"},{"v":-425347.3040148699,"d":"(425,347)"},{"v":-408362.93561486993,"d":"(408,363)"},{"v":-390172.41073486995,"d":"(390,172)"},{"v":-415935.39643276075,"d":"(415,935)"},{"v":-398951.0280327608,"d":"(398,951)"},{"v":-380760.5031527608,"d":"(380,761)"},{"v":-404315.00804208557,"d":"(404,315)"},{"v":-381674.4831620856,"d":"(381,674)"},{"v":-359409.4955620856,"d":"(359,409)"},{"v":-386885.84502397466,"d":"(386,886)"},{"v":-369070.85742397467,"d":"(369,071)"},{"v":-352449.03942397464,"d":"(352,449)"},{"v":-381006.21113184147,"d":"(381,006)"},{"v":-364384.3931318415,"d":"(364,384)"},{"v":-346569.4055318415,"d":"(346,569)"},{"v":-374335.6603667966,"d":"(374,336)"},{"v":-357713.8423667966,"d":"(357,714)"},{"v":-339898.85476679663,"d":"(339,899)"},{"v":-359072.5643845593,"d":"(359,073)"},{"v":-336807.5767845593,"d":"(336,808)"},{"v":-315012.0107845593,"d":"(315,012)"},{"v":-300020.3167845593,"d":"(300,020)"},{"v":-282674.7507845593,"d":"(282,675)"},{"v":-266506.1207845593,"d":"(266,506)"},{"v":-253610.55478455927,"d":"(253,611)"},{"v":-237441.92478455926,"d":"(237,442)"},{"v":-220096.35878455927,"d":"(220,096)"},{"v":-216100.79278455928,"d":"(216,101)"},{"$f":"SUM(FT1527:FT1578)","v":{"v":-199932.16278455927,"d":"(199,932)"}},{"v":-182586.59678455928,"d":"(182,587)"},{"v":-166417.96678455928,"d":"(166,418)"},{"v":-144622.4007845593,"d":"(144,622)"},{"v":-123014.6034245593,"d":"(123,015)"},{"v":-109368.1337445593,"d":"(109,368)"},{"v":-92210.3363845593,"d":"(92,210)"},{"v":-76222.9815845593,"d":"(76,223)"},{"v":-63515.184224559285,"d":"(63,515)"},{"v":-47527.829424559284,"d":"(47,528)"},{"v":-30370.03206455928,"d":"(30,370)"},{"v":-26562.234704559276,"d":"(26,562)"},{"v":-10574.879904559273,"d":"(10,575)"},{"v":6582.917455440731,"d":"6,583"},{"v":22570.27225544073,"d":"22,570"},{"v":44178.06961544074,"d":"44,178"},{"v":65645.04049544073,"d":"65,645"},{"v":79165.29393544073,"d":"79,165"},{"v":96182.26481544072,"d":"96,182"},{"v":112033.66321544071,"d":"112,034"},{"v":124600.63409544069,"d":"124,601"},{"v":140452.0324954407,"d":"140,452"},{"v":157469.0033754407,"d":"157,469"},{"v":161135.97425544067,"d":"161,136"},{"v":176987.37265544067,"d":"176,987"},{"v":194004.34353544065,"d":"194,004"},{"v":209855.74193544066,"d":"209,856"},{"v":231322.71281544064,"d":"231,323"},{"v":252930.51017544066,"d":"252,931"},{"v":266576.9798554406,"d":"266,577"},{"v":283734.77721544064,"d":"283,735"},{"v":299722.1320154407,"d":"299,722"},{"v":312429.9293754407,"d":"312,430"},{"v":328417.2841754407,"d":"328,417"},{"v":345575.08153544075,"d":"345,575"},{"v":349382.8788954408,"d":"349,383"},{"v":365370.23369544075,"d":"365,370"},{"v":382528.0310554408,"d":"382,528"},{"v":398515.3858554408,"d":"398,515"},{"v":420123.18321544083,"d":"420,123"},{"v":441684.0384154408,"d":"441,684"},{"v":456457.2552154408,"d":"456,457"},{"v":473568.1104154408,"d":"473,568"},{"v":489510.14641544083,"d":"489,510"},{"v":502171.0016154409,"d":"502,171"},{"v":518113.03761544084,"d":"518,113"},{"v":535223.8928154409,"d":"535,224"},{"v":538984.7480154409,"d":"538,985"},{"v":554926.7840154408,"d":"554,927"},{"v":572037.6392154408,"d":"572,038"},{"v":587979.6752154408,"d":"587,980"},{"v":609540.5304154408,"d":"609,541"},{"v":630913.6169754408,"d":"630,914"},{"v":644349.7262554407,"d":"644,350"},{"v":661272.8128154407,"d":"661,273"},{"v":677033.5736154407,"d":"677,034"},{"v":689506.6601754407,"d":"689,507"},{"v":705267.4209754408,"d":"705,267"},{"v":722190.5075354407,"d":"722,191"},{"v":725763.5940954407,"d":"725,764"},{"v":741524.3548954407,"d":"741,524"},{"v":758447.4414554407,"d":"758,447"},{"v":774208.2022554408,"d":"774,208"},{"v":795581.2888154407,"d":"795,581"},{"$f":"SUM(IF1527:IF1578)","v":{"v":816578.8380954408,"d":"816,579"}},{"v":829678.3707354408,"d":"829,678"},{"v":846225.9200154408,"d":"846,226"},{"v":861624.1304154408,"d":"861,624"},{"v":873721.6796954408,"d":"873,722"},{"v":889119.8900954408,"d":"889,120"},{"v":905667.4393754408,"d":"905,667"},{"v":908864.9886554409,"d":"908,865"},{"v":924263.1990554408,"d":"924,263"},{"v":940810.7483354409,"d":"940,811"},{"v":956208.9587354409,"d":"956,209"},{"v":977206.5080154409,"d":"977,207"},{"v":997828.5200154409,"d":"997,829"},{"v":1010591.4760154409,"d":"1,010,591"},{"v":1026763.4880154409,"d":"1,026,763"},{"v":1041799.1480154408,"d":"1,041,799"},{"v":1053521.1600154408,"d":"1,053,521"},{"v":1068556.8200154407,"d":"1,068,557"},{"v":1084728.8320154408,"d":"1,084,729"},{"v":1087550.844015441,"d":"1,087,551"},{"v":1102586.5040154408,"d":"1,102,587"},{"v":1118758.516015441,"d":"1,118,759"},{"v":1133794.1760154408,"d":"1,133,794"},{"v":1154416.188015441,"d":"1,154,416"},{"v":1171873.9058821076,"d":"1,171,874"},{"v":1179695.570015441,"d":"1,179,696"},{"v":1189773.7045487743,"d":"1,189,774"},{"v":1198723.6038821077,"d":"1,198,724"},{"v":1204351.738415441,"d":"1,204,352"},{"v":1213301.6377487744,"d":"1,213,302"},{"v":1223379.7722821077,"d":"1,223,380"},{"v":1220107.906815441,"d":"1,220,108"},{"v":1229057.8061487745,"d":"1,229,058"},{"v":1239135.9406821078,"d":"1,239,136"},{"v":1248085.8400154412,"d":"1,248,086"},{"v":1262613.9745487745,"d":"1,262,614"},{"v":1277048.2247621077,"d":"1,277,048"},{"v":1283657.509535441,"d":"1,283,658"},{"v":1293641.759748774,"d":"1,293,642"},{"v":1302501.0214821075,"d":"1,302,501"},{"v":1308035.2716954406,"d":"1,308,035"},{"v":1316894.533428774,"d":"1,316,895"},{"v":1326878.7836421072,"d":"1,326,879"},{"v":1323513.0338554403,"d":"1,323,513"},{"v":1332372.2955887737,"d":"1,332,372"},{"v":1342356.5458021068,"d":"1,342,357"},{"v":1351215.8075354402,"d":"1,351,216"},{"v":1365650.0577487734,"d":"1,365,650"},{"v":1379990.4236421066,"d":"1,379,990"},{"v":1386515.56425544,"d":"1,386,516"},{"v":1396405.9301487731,"d":"1,396,406"},{"v":1405174.5542821065,"d":"1,405,175"},{"v":1410614.9201754397,"d":"1,410,615"},{"v":1419383.544308773,"d":"1,419,384"},{"v":1429273.9102021062,"d":"1,429,274"},{"v":1425814.2760954394,"d":"1,425,814"},{"v":1434582.9002287728,"d":"1,434,583"},{"v":1444473.266122106,"d":"1,444,473"},{"v":1453241.8902554393,"d":"1,453,242"},{"v":1467582.2561487725,"d":"1,467,582"},{"v":1481828.7377221058,"d":"1,481,829"},{"v":1488269.734175439,"d":"1,488,270"},{"v":1498066.2157487723,"d":"1,498,066"},{"v":1506744.2022821056,"d":"1,506,744"},{"$f":"SUM(KR1527:KR1578)","v":{"v":1512090.6838554388,"d":"1,512,091"}},{"v":1520768.6703887722,"d":"1,520,769"},{"v":1530565.1519621054,"d":"1,530,565"},{"v":1527011.6335354387,"d":"1,527,012"},{"v":1535689.620068772,"d":"1,535,690"},{"v":1545486.1016421053,"d":"1,545,486"},{"v":1554164.0881754386,"d":"1,554,164"},{"v":1568410.5697487718,"d":"1,568,411"},{"v":1582563.1670021052,"d":"1,582,563"},{"v":1590035.2676154384,"d":"1,590,035"},{"v":1599737.8648687718,"d":"1,599,738"},{"v":1608325.213802105,"d":"1,608,325"},{"v":1613577.8110554384,"d":"1,613,578"},{"v":1622165.1599887717,"d":"1,622,165"},{"v":1631867.757242105,"d":"1,631,868"},{"v":1628220.3544954383,"d":"1,628,220"},{"v":1636807.7034287716,"d":"1,636,808"},{"v":1646510.300682105,"d":"1,646,510"},{"v":1655097.6496154382,"d":"1,655,098"},{"v":1669250.2468687715,"d":"1,669,250"},{"v":1651153.5802021048,"d":"1,651,154"},{"v":1628606.913535438,"d":"1,628,607"},{"v":1606060.2468687713,"d":"1,606,060"},{"v":1583513.5802021045,"d":"1,583,514"},{"v":1556516.9135354378,"d":"1,556,517"},{"v":1533970.246868771,"d":"1,533,970"},{"v":1511423.5802021043,"d":"1,511,424"},{"v":1475526.9135354375,"d":"1,475,527"},{"v":1452980.2468687708,"d":"1,452,980"},{"v":1430433.580202104,"d":"1,430,434"},{"v":1407886.9135354373,"d":"1,407,887"},{"v":1389790.2468687706,"d":"1,389,790"},{"v":1371693.5802021038,"d":"1,371,694"},{"v":1349146.913535437,"d":"1,349,147"},{"v":1326600.2468687703,"d":"1,326,600"},{"v":1304053.5802021036,"d":"1,304,054"},{"v":1277056.9135354368,"d":"1,277,057"},{"v":1254510.24686877,"d":"1,254,510"},{"v":1231963.5802021034,"d":"1,231,964"},{"v":1196066.9135354366,"d":"1,196,067"},{"v":1173520.2468687699,"d":"1,173,520"},{"v":1150973.5802021031,"d":"1,150,974"},{"v":1128426.9135354364,"d":"1,128,427"}]
[]
[null,"End of Sheet"]

{"sheet":"Financial Statements","index":7,"n_rows":309,"n_cols":346,"rows_kept":309}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"Financial Statements"},{"$nulls":45},{"$f":"AU107","v":0},{"$f":"AV107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KR107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(A19:A2201)","v":0},{"$f":"SUM(B19:B2201)","v":0},{"$f":"IF(A2>0,A2&\" Errors in worksheet\",IF(B2>0,B2&\" Financial issues in worksheet\",\"No errors in worksheet\"))","v":"No errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"SUM('Check start >>>:<<< Check End'!B2)","v":0},{"$f":"IF(A3>0,A3&\" Errors in workbook\",IF(B3>0,B3&\" Financial issues in workbook\",\"No errors in workbook\"))","v":"4 Errors in workbook"}]
[]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E6","v":"Start date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!T6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!U6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!V6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!W6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!X6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!Y6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!Z6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!AA6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!AB6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!AC6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!AD6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!AE6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!AF6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!AG6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!AH6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!AI6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!AJ6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!AK6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!AL6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!AM6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!AN6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!AO6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!AP6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!AQ6","v":"2041-04-01"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!AV6","v":"2018-02-01"},{"$f":"'Timeline&Flags'!AW6","v":"2018-03-01"},{"$f":"'Timeline&Flags'!AX6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!AY6","v":"2018-05-01"},{"$f":"'Timeline&Flags'!AZ6","v":"2018-06-01"},{"$f":"'Timeline&Flags'!BA6","v":"2018-07-01"},{"$f":"'Timeline&Flags'!BB6","v":"2018-08-01"},{"$f":"'Timeline&Flags'!BC6","v":"2018-09-01"},{"$f":"'Timeline&Flags'!BD6","v":"2018-10-01"},{"$f":"'Timeline&Flags'!BE6","v":"2018-11-01"},{"$f":"'Timeline&Flags'!BF6","v":"2018-12-01"},{"$f":"'Timeline&Flags'!BG6","v":"2019-01-01"},{"$f":"'Timeline&Flags'!BH6","v":"2019-02-01"},{"$f":"'Timeline&Flags'!BI6","v":"2019-03-01"},{"$f":"'Timeline&Flags'!BJ6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!BK6","v":"2019-05-01"},{"$f":"'Timeline&Flags'!BL6","v":"2019-06-01"},{"$f":"'Timeline&Flags'!BM6","v":"2019-07-01"},{"$f":"'Timeline&Flags'!BN6","v":"2019-08-01"},{"$f":"'Timeline&Flags'!BO6","v":"2019-09-01"},{"$f":"'Timeline&Flags'!BP6","v":"2019-10-01"},{"$f":"'Timeline&Flags'!BQ6","v":"2019-11-01"},{"$f":"'Timeline&Flags'!BR6","v":"2019-12-01"},{"$f":"'Timeline&Flags'!BS6","v":"2020-01-01"},{"$f":"'Timeline&Flags'!BT6","v":"2020-02-01"},{"$f":"'Timeline&Flags'!BU6","v":"2020-03-01"},{"$f":"'Timeline&Flags'!BV6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!BW6","v":"2020-05-01"},{"$f":"'Timeline&Flags'!BX6","v":"2020-06-01"},{"$f":"'Timeline&Flags'!BY6","v":"2020-07-01"},{"$f":"'Timeline&Flags'!BZ6","v":"2020-08-01"},{"$f":"'Timeline&Flags'!CA6","v":"2020-09-01"},{"$f":"'Timeline&Flags'!CB6","v":"2020-10-01"},{"$f":"'Timeline&Flags'!CC6","v":"2020-11-01"},{"$f":"'Timeline&Flags'!CD6","v":"2020-12-01"},{"$f":"'Timeline&Flags'!CE6","v":"2021-01-01"},{"$f":"'Timeline&Flags'!CF6","v":"2021-02-01"},{"$f":"'Timeline&Flags'!CG6","v":"2021-03-01"},{"$f":"'Timeline&Flags'!CH6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!CI6","v":"2021-05-01"},{"$f":"'Timeline&Flags'!CJ6","v":"2021-06-01"},{"$f":"'Timeline&Flags'!CK6","v":"2021-07-01"},{"$f":"'Timeline&Flags'!CL6","v":"2021-08-01"},{"$f":"'Timeline&Flags'!CM6","v":"2021-09-01"},{"$f":"'Timeline&Flags'!CN6","v":"2021-10-01"},{"$f":"'Timeline&Flags'!CO6","v":"2021-11-01"},{"$f":"'Timeline&Flags'!CP6","v":"2021-12-01"},{"$f":"'Timeline&Flags'!CQ6","v":"2022-01-01"},{"$f":"'Timeline&Flags'!CR6","v":"2022-02-01"},{"$f":"'Timeline&Flags'!CS6","v":"2022-03-01"},{"$f":"'Timeline&Flags'!CT6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!CU6","v":"2022-05-01"},{"$f":"'Timeline&Flags'!CV6","v":"2022-06-01"},{"$f":"'Timeline&Flags'!CW6","v":"2022-07-01"},{"$f":"'Timeline&Flags'!CX6","v":"2022-08-01"},{"$f":"'Timeline&Flags'!CY6","v":"2022-09-01"},{"$f":"'Timeline&Flags'!CZ6","v":"2022-10-01"},{"$f":"'Timeline&Flags'!DA6","v":"2022-11-01"},{"$f":"'Timeline&Flags'!DB6","v":"2022-12-01"},{"$f":"'Timeline&Flags'!DC6","v":"2023-01-01"},{"$f":"'Timeline&Flags'!DD6","v":"2023-02-01"},{"$f":"'Timeline&Flags'!DE6","v":"2023-03-01"},{"$f":"'Timeline&Flags'!DF6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!DG6","v":"2023-05-01"},{"$f":"'Timeline&Flags'!DH6","v":"2023-06-01"},{"$f":"'Timeline&Flags'!DI6","v":"2023-07-01"},{"$f":"'Timeline&Flags'!DJ6","v":"2023-08-01"},{"$f":"'Timeline&Flags'!DK6","v":"2023-09-01"},{"$f":"'Timeline&Flags'!DL6","v":"2023-10-01"},{"$f":"'Timeline&Flags'!DM6","v":"2023-11-01"},{"$f":"'Timeline&Flags'!DN6","v":"2023-12-01"},{"$f":"'Timeline&Flags'!DO6","v":"2024-01-01"},{"$f":"'Timeline&Flags'!DP6","v":"2024-02-01"},{"$f":"'Timeline&Flags'!DQ6","v":"2024-03-01"},{"$f":"'Timeline&Flags'!DR6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!DS6","v":"2024-05-01"},{"$f":"'Timeline&Flags'!DT6","v":"2024-06-01"},{"$f":"'Timeline&Flags'!DU6","v":"2024-07-01"},{"$f":"'Timeline&Flags'!DV6","v":"2024-08-01"},{"$f":"'Timeline&Flags'!DW6","v":"2024-09-01"},{"$f":"'Timeline&Flags'!DX6","v":"2024-10-01"},{"$f":"'Timeline&Flags'!DY6","v":"2024-11-01"},{"$f":"'Timeline&Flags'!DZ6","v":"2024-12-01"},{"$f":"'Timeline&Flags'!EA6","v":"2025-01-01"},{"$f":"'Timeline&Flags'!EB6","v":"2025-02-01"},{"$f":"'Timeline&Flags'!EC6","v":"2025-03-01"},{"$f":"'Timeline&Flags'!ED6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!EE6","v":"2025-05-01"},{"$f":"'Timeline&Flags'!EF6","v":"2025-06-01"},{"$f":"'Timeline&Flags'!EG6","v":"2025-07-01"},{"$f":"'Timeline&Flags'!EH6","v":"2025-08-01"},{"$f":"'Timeline&Flags'!EI6","v":"2025-09-01"},{"$f":"'Timeline&Flags'!EJ6","v":"2025-10-01"},{"$f":"'Timeline&Flags'!EK6","v":"2025-11-01"},{"$f":"'Timeline&Flags'!EL6","v":"2025-12-01"},{"$f":"'Timeline&Flags'!EM6","v":"2026-01-01"},{"$f":"'Timeline&Flags'!EN6","v":"2026-02-01"},{"$f":"'Timeline&Flags'!EO6","v":"2026-03-01"},{"$f":"'Timeline&Flags'!EP6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!EQ6","v":"2026-05-01"},{"$f":"'Timeline&Flags'!ER6","v":"2026-06-01"},{"$f":"'Timeline&Flags'!ES6","v":"2026-07-01"},{"$f":"'Timeline&Flags'!ET6","v":"2026-08-01"},{"$f":"'Timeline&Flags'!EU6","v":"2026-09-01"},{"$f":"'Timeline&Flags'!EV6","v":"2026-10-01"},{"$f":"'Timeline&Flags'!EW6","v":"2026-11-01"},{"$f":"'Timeline&Flags'!EX6","v":"2026-12-01"},{"$f":"'Timeline&Flags'!EY6","v":"2027-01-01"},{"$f":"'Timeline&Flags'!EZ6","v":"2027-02-01"},{"$f":"'Timeline&Flags'!FA6","v":"2027-03-01"},{"$f":"'Timeline&Flags'!FB6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!FC6","v":"2027-05-01"},{"$f":"'Timeline&Flags'!FD6","v":"2027-06-01"},{"$f":"'Timeline&Flags'!FE6","v":"2027-07-01"},{"$f":"'Timeline&Flags'!FF6","v":"2027-08-01"},{"$f":"'Timeline&Flags'!FG6","v":"2027-09-01"},{"$f":"'Timeline&Flags'!FH6","v":"2027-10-01"},{"$f":"'Timeline&Flags'!FI6","v":"2027-11-01"},{"$f":"'Timeline&Flags'!FJ6","v":"2027-12-01"},{"$f":"'Timeline&Flags'!FK6","v":"2028-01-01"},{"$f":"'Timeline&Flags'!FL6","v":"2028-02-01"},{"$f":"'Timeline&Flags'!FM6","v":"2028-03-01"},{"$f":"'Timeline&Flags'!FN6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!FO6","v":"2028-05-01"},{"$f":"'Timeline&Flags'!FP6","v":"2028-06-01"},{"$f":"'Timeline&Flags'!FQ6","v":"2028-07-01"},{"$f":"'Timeline&Flags'!FR6","v":"2028-08-01"},{"$f":"'Timeline&Flags'!FS6","v":"2028-09-01"},{"$f":"'Timeline&Flags'!FT6","v":"2028-10-01"},{"$f":"'Timeline&Flags'!FU6","v":"2028-11-01"},{"$f":"'Timeline&Flags'!FV6","v":"2028-12-01"},{"$f":"'Timeline&Flags'!FW6","v":"2029-01-01"},{"$f":"'Timeline&Flags'!FX6","v":"2029-02-01"},{"$f":"'Timeline&Flags'!FY6","v":"2029-03-01"},{"$f":"'Timeline&Flags'!FZ6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!GA6","v":"2029-05-01"},{"$f":"'Timeline&Flags'!GB6","v":"2029-06-01"},{"$f":"'Timeline&Flags'!GC6","v":"2029-07-01"},{"$f":"'Timeline&Flags'!GD6","v":"2029-08-01"},{"$f":"'Timeline&Flags'!GE6","v":"2029-09-01"},{"$f":"'Timeline&Flags'!GF6","v":"2029-10-01"},{"$f":"'Timeline&Flags'!GG6","v":"2029-11-01"},{"$f":"'Timeline&Flags'!GH6","v":"2029-12-01"},{"$f":"'Timeline&Flags'!GI6","v":"2030-01-01"},{"$f":"'Timeline&Flags'!GJ6","v":"2030-02-01"},{"$f":"'Timeline&Flags'!GK6","v":"2030-03-01"},{"$f":"'Timeline&Flags'!GL6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!GM6","v":"2030-05-01"},{"$f":"'Timeline&Flags'!GN6","v":"2030-06-01"},{"$f":"'Timeline&Flags'!GO6","v":"2030-07-01"},{"$f":"'Timeline&Flags'!GP6","v":"2030-08-01"},{"$f":"'Timeline&Flags'!GQ6","v":"2030-09-01"},{"$f":"'Timeline&Flags'!GR6","v":"2030-10-01"},{"$f":"'Timeline&Flags'!GS6","v":"2030-11-01"},{"$f":"'Timeline&Flags'!GT6","v":"2030-12-01"},{"$f":"'Timeline&Flags'!GU6","v":"2031-01-01"},{"$f":"'Timeline&Flags'!GV6","v":"2031-02-01"},{"$f":"'Timeline&Flags'!GW6","v":"2031-03-01"},{"$f":"'Timeline&Flags'!GX6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!GY6","v":"2031-05-01"},{"$f":"'Timeline&Flags'!GZ6","v":"2031-06-01"},{"$f":"'Timeline&Flags'!HA6","v":"2031-07-01"},{"$f":"'Timeline&Flags'!HB6","v":"2031-08-01"},{"$f":"'Timeline&Flags'!HC6","v":"2031-09-01"},{"$f":"'Timeline&Flags'!HD6","v":"2031-10-01"},{"$f":"'Timeline&Flags'!HE6","v":"2031-11-01"},{"$f":"'Timeline&Flags'!HF6","v":"2031-12-01"},{"$f":"'Timeline&Flags'!HG6","v":"2032-01-01"},{"$f":"'Timeline&Flags'!HH6","v":"2032-02-01"},{"$f":"'Timeline&Flags'!HI6","v":"2032-03-01"},{"$f":"'Timeline&Flags'!HJ6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!HK6","v":"2032-05-01"},{"$f":"'Timeline&Flags'!HL6","v":"2032-06-01"},{"$f":"'Timeline&Flags'!HM6","v":"2032-07-01"},{"$f":"'Timeline&Flags'!HN6","v":"2032-08-01"},{"$f":"'Timeline&Flags'!HO6","v":"2032-09-01"},{"$f":"'Timeline&Flags'!HP6","v":"2032-10-01"},{"$f":"'Timeline&Flags'!HQ6","v":"2032-11-01"},{"$f":"'Timeline&Flags'!HR6","v":"2032-12-01"},{"$f":"'Timeline&Flags'!HS6","v":"2033-01-01"},{"$f":"'Timeline&Flags'!HT6","v":"2033-02-01"},{"$f":"'Timeline&Flags'!HU6","v":"2033-03-01"},{"$f":"'Timeline&Flags'!HV6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!HW6","v":"2033-05-01"},{"$f":"'Timeline&Flags'!HX6","v":"2033-06-01"},{"$f":"'Timeline&Flags'!HY6","v":"2033-07-01"},{"$f":"'Timeline&Flags'!HZ6","v":"2033-08-01"},{"$f":"'Timeline&Flags'!IA6","v":"2033-09-01"},{"$f":"'Timeline&Flags'!IB6","v":"2033-10-01"},{"$f":"'Timeline&Flags'!IC6","v":"2033-11-01"},{"$f":"'Timeline&Flags'!ID6","v":"2033-12-01"},{"$f":"'Timeline&Flags'!IE6","v":"2034-01-01"},{"$f":"'Timeline&Flags'!IF6","v":"2034-02-01"},{"$f":"'Timeline&Flags'!IG6","v":"2034-03-01"},{"$f":"'Timeline&Flags'!IH6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!II6","v":"2034-05-01"},{"$f":"'Timeline&Flags'!IJ6","v":"2034-06-01"},{"$f":"'Timeline&Flags'!IK6","v":"2034-07-01"},{"$f":"'Timeline&Flags'!IL6","v":"2034-08-01"},{"$f":"'Timeline&Flags'!IM6","v":"2034-09-01"},{"$f":"'Timeline&Flags'!IN6","v":"2034-10-01"},{"$f":"'Timeline&Flags'!IO6","v":"2034-11-01"},{"$f":"'Timeline&Flags'!IP6","v":"2034-12-01"},{"$f":"'Timeline&Flags'!IQ6","v":"2035-01-01"},{"$f":"'Timeline&Flags'!IR6","v":"2035-02-01"},{"$f":"'Timeline&Flags'!IS6","v":"2035-03-01"},{"$f":"'Timeline&Flags'!IT6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!IU6","v":"2035-05-01"},{"$f":"'Timeline&Flags'!IV6","v":"2035-06-01"},{"$f":"'Timeline&Flags'!IW6","v":"2035-07-01"},{"$f":"'Timeline&Flags'!IX6","v":"2035-08-01"},{"$f":"'Timeline&Flags'!IY6","v":"2035-09-01"},{"$f":"'Timeline&Flags'!IZ6","v":"2035-10-01"},{"$f":"'Timeline&Flags'!JA6","v":"2035-11-01"},{"$f":"'Timeline&Flags'!JB6","v":"2035-12-01"},{"$f":"'Timeline&Flags'!JC6","v":"2036-01-01"},{"$f":"'Timeline&Flags'!JD6","v":"2036-02-01"},{"$f":"'Timeline&Flags'!JE6","v":"2036-03-01"},{"$f":"'Timeline&Flags'!JF6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!JG6","v":"2036-05-01"},{"$f":"'Timeline&Flags'!JH6","v":"2036-06-01"},{"$f":"'Timeline&Flags'!JI6","v":"2036-07-01"},{"$f":"'Timeline&Flags'!JJ6","v":"2036-08-01"},{"$f":"'Timeline&Flags'!JK6","v":"2036-09-01"},{"$f":"'Timeline&Flags'!JL6","v":"2036-10-01"},{"$f":"'Timeline&Flags'!JM6","v":"2036-11-01"},{"$f":"'Timeline&Flags'!JN6","v":"2036-12-01"},{"$f":"'Timeline&Flags'!JO6","v":"2037-01-01"},{"$f":"'Timeline&Flags'!JP6","v":"2037-02-01"},{"$f":"'Timeline&Flags'!JQ6","v":"2037-03-01"},{"$f":"'Timeline&Flags'!JR6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!JS6","v":"2037-05-01"},{"$f":"'Timeline&Flags'!JT6","v":"2037-06-01"},{"$f":"'Timeline&Flags'!JU6","v":"2037-07-01"},{"$f":"'Timeline&Flags'!JV6","v":"2037-08-01"},{"$f":"'Timeline&Flags'!JW6","v":"2037-09-01"},{"$f":"'Timeline&Flags'!JX6","v":"2037-10-01"},{"$f":"'Timeline&Flags'!JY6","v":"2037-11-01"},{"$f":"'Timeline&Flags'!JZ6","v":"2037-12-01"},{"$f":"'Timeline&Flags'!KA6","v":"2038-01-01"},{"$f":"'Timeline&Flags'!KB6","v":"2038-02-01"},{"$f":"'Timeline&Flags'!KC6","v":"2038-03-01"},{"$f":"'Timeline&Flags'!KD6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!KE6","v":"2038-05-01"},{"$f":"'Timeline&Flags'!KF6","v":"2038-06-01"},{"$f":"'Timeline&Flags'!KG6","v":"2038-07-01"},{"$f":"'Timeline&Flags'!KH6","v":"2038-08-01"},{"$f":"'Timeline&Flags'!KI6","v":"2038-09-01"},{"$f":"'Timeline&Flags'!KJ6","v":"2038-10-01"},{"$f":"'Timeline&Flags'!KK6","v":"2038-11-01"},{"$f":"'Timeline&Flags'!KL6","v":"2038-12-01"},{"$f":"'Timeline&Flags'!KM6","v":"2039-01-01"},{"$f":"'Timeline&Flags'!KN6","v":"2039-02-01"},{"$f":"'Timeline&Flags'!KO6","v":"2039-03-01"},{"$f":"'Timeline&Flags'!KP6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!KQ6","v":"2039-05-01"},{"$f":"'Timeline&Flags'!KR6","v":"2039-06-01"},{"$f":"'Timeline&Flags'!KS6","v":"2039-07-01"},{"$f":"'Timeline&Flags'!KT6","v":"2039-08-01"},{"$f":"'Timeline&Flags'!KU6","v":"2039-09-01"},{"$f":"'Timeline&Flags'!KV6","v":"2039-10-01"},{"$f":"'Timeline&Flags'!KW6","v":"2039-11-01"},{"$f":"'Timeline&Flags'!KX6","v":"2039-12-01"},{"$f":"'Timeline&Flags'!KY6","v":"2040-01-01"},{"$f":"'Timeline&Flags'!KZ6","v":"2040-02-01"},{"$f":"'Timeline&Flags'!LA6","v":"2040-03-01"},{"$f":"'Timeline&Flags'!LB6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!LC6","v":"2040-05-01"},{"$f":"'Timeline&Flags'!LD6","v":"2040-06-01"},{"$f":"'Timeline&Flags'!LE6","v":"2040-07-01"},{"$f":"'Timeline&Flags'!LF6","v":"2040-08-01"},{"$f":"'Timeline&Flags'!LG6","v":"2040-09-01"},{"$f":"'Timeline&Flags'!LH6","v":"2040-10-01"},{"$f":"'Timeline&Flags'!LI6","v":"2040-11-01"},{"$f":"'Timeline&Flags'!LJ6","v":"2040-12-01"},{"$f":"'Timeline&Flags'!LK6","v":"2041-01-01"},{"$f":"'Timeline&Flags'!LL6","v":"2041-02-01"},{"$f":"'Timeline&Flags'!LM6","v":"2041-03-01"},{"$f":"'Timeline&Flags'!LN6","v":"2041-04-01"},{"$f":"'Timeline&Flags'!LO6","v":"2041-05-01"},{"$f":"'Timeline&Flags'!LP6","v":"2041-06-01"},{"$f":"'Timeline&Flags'!LQ6","v":"2041-07-01"},{"$f":"'Timeline&Flags'!LR6","v":"2041-08-01"},{"$f":"'Timeline&Flags'!LS6","v":"2041-09-01"},{"$f":"'Timeline&Flags'!LT6","v":"2041-10-01"},{"$f":"'Timeline&Flags'!LU6","v":"2041-11-01"},{"$f":"'Timeline&Flags'!LV6","v":"2041-12-01"},{"$f":"'Timeline&Flags'!LW6","v":"2042-01-01"},{"$f":"'Timeline&Flags'!LX6","v":"2042-02-01"},{"$f":"'Timeline&Flags'!LY6","v":"2042-03-01"},{"$f":"'Timeline&Flags'!LZ6","v":"2042-04-01"},{"$f":"'Timeline&Flags'!MA6","v":"2042-05-01"},{"$f":"'Timeline&Flags'!MB6","v":"2042-06-01"},{"$f":"'Timeline&Flags'!MC6","v":"2042-07-01"},{"$f":"'Timeline&Flags'!MD6","v":"2042-08-01"},{"$f":"'Timeline&Flags'!ME6","v":"2042-09-01"},{"$f":"'Timeline&Flags'!MF6","v":"2042-10-01"},{"$f":"'Timeline&Flags'!MG6","v":"2042-11-01"},{"$f":"'Timeline&Flags'!MH6","v":"2042-12-01"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E7","v":"End date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!T7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!U7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!V7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!W7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!X7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!Y7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!Z7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!AA7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!AB7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!AC7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!AD7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!AE7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!AF7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!AG7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!AH7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!AI7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!AJ7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!AK7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!AL7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!AM7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!AN7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!AO7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!AP7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!AQ7","v":"2042-03-31"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU7","v":"2018-01-31"},{"$f":"'Timeline&Flags'!AV7","v":"2018-02-28"},{"$f":"'Timeline&Flags'!AW7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!AX7","v":"2018-04-30"},{"$f":"'Timeline&Flags'!AY7","v":"2018-05-31"},{"$f":"'Timeline&Flags'!AZ7","v":"2018-06-30"},{"$f":"'Timeline&Flags'!BA7","v":"2018-07-31"},{"$f":"'Timeline&Flags'!BB7","v":"2018-08-31"},{"$f":"'Timeline&Flags'!BC7","v":"2018-09-30"},{"$f":"'Timeline&Flags'!BD7","v":"2018-10-31"},{"$f":"'Timeline&Flags'!BE7","v":"2018-11-30"},{"$f":"'Timeline&Flags'!BF7","v":"2018-12-31"},{"$f":"'Timeline&Flags'!BG7","v":"2019-01-31"},{"$f":"'Timeline&Flags'!BH7","v":"2019-02-28"},{"$f":"'Timeline&Flags'!BI7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!BJ7","v":"2019-04-30"},{"$f":"'Timeline&Flags'!BK7","v":"2019-05-31"},{"$f":"'Timeline&Flags'!BL7","v":"2019-06-30"},{"$f":"'Timeline&Flags'!BM7","v":"2019-07-31"},{"$f":"'Timeline&Flags'!BN7","v":"2019-08-31"},{"$f":"'Timeline&Flags'!BO7","v":"2019-09-30"},{"$f":"'Timeline&Flags'!BP7","v":"2019-10-31"},{"$f":"'Timeline&Flags'!BQ7","v":"2019-11-30"},{"$f":"'Timeline&Flags'!BR7","v":"2019-12-31"},{"$f":"'Timeline&Flags'!BS7","v":"2020-01-31"},{"$f":"'Timeline&Flags'!BT7","v":"2020-02-29"},{"$f":"'Timeline&Flags'!BU7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!BV7","v":"2020-04-30"},{"$f":"'Timeline&Flags'!BW7","v":"2020-05-31"},{"$f":"'Timeline&Flags'!BX7","v":"2020-06-30"},{"$f":"'Timeline&Flags'!BY7","v":"2020-07-31"},{"$f":"'Timeline&Flags'!BZ7","v":"2020-08-31"},{"$f":"'Timeline&Flags'!CA7","v":"2020-09-30"},{"$f":"'Timeline&Flags'!CB7","v":"2020-10-31"},{"$f":"'Timeline&Flags'!CC7","v":"2020-11-30"},{"$f":"'Timeline&Flags'!CD7","v":"2020-12-31"},{"$f":"'Timeline&Flags'!CE7","v":"2021-01-31"},{"$f":"'Timeline&Flags'!CF7","v":"2021-02-28"},{"$f":"'Timeline&Flags'!CG7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!CH7","v":"2021-04-30"},{"$f":"'Timeline&Flags'!CI7","v":"2021-05-31"},{"$f":"'Timeline&Flags'!CJ7","v":"2021-06-30"},{"$f":"'Timeline&Flags'!CK7","v":"2021-07-31"},{"$f":"'Timeline&Flags'!CL7","v":"2021-08-31"},{"$f":"'Timeline&Flags'!CM7","v":"2021-09-30"},{"$f":"'Timeline&Flags'!CN7","v":"2021-10-31"},{"$f":"'Timeline&Flags'!CO7","v":"2021-11-30"},{"$f":"'Timeline&Flags'!CP7","v":"2021-12-31"},{"$f":"'Timeline&Flags'!CQ7","v":"2022-01-31"},{"$f":"'Timeline&Flags'!CR7","v":"2022-02-28"},{"$f":"'Timeline&Flags'!CS7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!CT7","v":"2022-04-30"},{"$f":"'Timeline&Flags'!CU7","v":"2022-05-31"},{"$f":"'Timeline&Flags'!CV7","v":"2022-06-30"},{"$f":"'Timeline&Flags'!CW7","v":"2022-07-31"},{"$f":"'Timeline&Flags'!CX7","v":"2022-08-31"},{"$f":"'Timeline&Flags'!CY7","v":"2022-09-30"},{"$f":"'Timeline&Flags'!CZ7","v":"2022-10-31"},{"$f":"'Timeline&Flags'!DA7","v":"2022-11-30"},{"$f":"'Timeline&Flags'!DB7","v":"2022-12-31"},{"$f":"'Timeline&Flags'!DC7","v":"2023-01-31"},{"$f":"'Timeline&Flags'!DD7","v":"2023-02-28"},{"$f":"'Timeline&Flags'!DE7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!DF7","v":"2023-04-30"},{"$f":"'Timeline&Flags'!DG7","v":"2023-05-31"},{"$f":"'Timeline&Flags'!DH7","v":"2023-06-30"},{"$f":"'Timeline&Flags'!DI7","v":"2023-07-31"},{"$f":"'Timeline&Flags'!DJ7","v":"2023-08-31"},{"$f":"'Timeline&Flags'!DK7","v":"2023-09-30"},{"$f":"'Timeline&Flags'!DL7","v":"2023-10-31"},{"$f":"'Timeline&Flags'!DM7","v":"2023-11-30"},{"$f":"'Timeline&Flags'!DN7","v":"2023-12-31"},{"$f":"'Timeline&Flags'!DO7","v":"2024-01-31"},{"$f":"'Timeline&Flags'!DP7","v":"2024-02-29"},{"$f":"'Timeline&Flags'!DQ7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!DR7","v":"2024-04-30"},{"$f":"'Timeline&Flags'!DS7","v":"2024-05-31"},{"$f":"'Timeline&Flags'!DT7","v":"2024-06-30"},{"$f":"'Timeline&Flags'!DU7","v":"2024-07-31"},{"$f":"'Timeline&Flags'!DV7","v":"2024-08-31"},{"$f":"'Timeline&Flags'!DW7","v":"2024-09-30"},{"$f":"'Timeline&Flags'!DX7","v":"2024-10-31"},{"$f":"'Timeline&Flags'!DY7","v":"2024-11-30"},{"$f":"'Timeline&Flags'!DZ7","v":"2024-12-31"},{"$f":"'Timeline&Flags'!EA7","v":"2025-01-31"},{"$f":"'Timeline&Flags'!EB7","v":"2025-02-28"},{"$f":"'Timeline&Flags'!EC7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!ED7","v":"2025-04-30"},{"$f":"'Timeline&Flags'!EE7","v":"2025-05-31"},{"$f":"'Timeline&Flags'!EF7","v":"2025-06-30"},{"$f":"'Timeline&Flags'!EG7","v":"2025-07-31"},{"$f":"'Timeline&Flags'!EH7","v":"2025-08-31"},{"$f":"'Timeline&Flags'!EI7","v":"2025-09-30"},{"$f":"'Timeline&Flags'!EJ7","v":"2025-10-31"},{"$f":"'Timeline&Flags'!EK7","v":"2025-11-30"},{"$f":"'Timeline&Flags'!EL7","v":"2025-12-31"},{"$f":"'Timeline&Flags'!EM7","v":"2026-01-31"},{"$f":"'Timeline&Flags'!EN7","v":"2026-02-28"},{"$f":"'Timeline&Flags'!EO7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!EP7","v":"2026-04-30"},{"$f":"'Timeline&Flags'!EQ7","v":"2026-05-31"},{"$f":"'Timeline&Flags'!ER7","v":"2026-06-30"},{"$f":"'Timeline&Flags'!ES7","v":"2026-07-31"},{"$f":"'Timeline&Flags'!ET7","v":"2026-08-31"},{"$f":"'Timeline&Flags'!EU7","v":"2026-09-30"},{"$f":"'Timeline&Flags'!EV7","v":"2026-10-31"},{"$f":"'Timeline&Flags'!EW7","v":"2026-11-30"},{"$f":"'Timeline&Flags'!EX7","v":"2026-12-31"},{"$f":"'Timeline&Flags'!EY7","v":"2027-01-31"},{"$f":"'Timeline&Flags'!EZ7","v":"2027-02-28"},{"$f":"'Timeline&Flags'!FA7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!FB7","v":"2027-04-30"},{"$f":"'Timeline&Flags'!FC7","v":"2027-05-31"},{"$f":"'Timeline&Flags'!FD7","v":"2027-06-30"},{"$f":"'Timeline&Flags'!FE7","v":"2027-07-31"},{"$f":"'Timeline&Flags'!FF7","v":"2027-08-31"},{"$f":"'Timeline&Flags'!FG7","v":"2027-09-30"},{"$f":"'Timeline&Flags'!FH7","v":"2027-10-31"},{"$f":"'Timeline&Flags'!FI7","v":"2027-11-30"},{"$f":"'Timeline&Flags'!FJ7","v":"2027-12-31"},{"$f":"'Timeline&Flags'!FK7","v":"2028-01-31"},{"$f":"'Timeline&Flags'!FL7","v":"2028-02-29"},{"$f":"'Timeline&Flags'!FM7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!FN7","v":"2028-04-30"},{"$f":"'Timeline&Flags'!FO7","v":"2028-05-31"},{"$f":"'Timeline&Flags'!FP7","v":"2028-06-30"},{"$f":"'Timeline&Flags'!FQ7","v":"2028-07-31"},{"$f":"'Timeline&Flags'!FR7","v":"2028-08-31"},{"$f":"'Timeline&Flags'!FS7","v":"2028-09-30"},{"$f":"'Timeline&Flags'!FT7","v":"2028-10-31"},{"$f":"'Timeline&Flags'!FU7","v":"2028-11-30"},{"$f":"'Timeline&Flags'!FV7","v":"2028-12-31"},{"$f":"'Timeline&Flags'!FW7","v":"2029-01-31"},{"$f":"'Timeline&Flags'!FX7","v":"2029-02-28"},{"$f":"'Timeline&Flags'!FY7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!FZ7","v":"2029-04-30"},{"$f":"'Timeline&Flags'!GA7","v":"2029-05-31"},{"$f":"'Timeline&Flags'!GB7","v":"2029-06-30"},{"$f":"'Timeline&Flags'!GC7","v":"2029-07-31"},{"$f":"'Timeline&Flags'!GD7","v":"2029-08-31"},{"$f":"'Timeline&Flags'!GE7","v":"2029-09-30"},{"$f":"'Timeline&Flags'!GF7","v":"2029-10-31"},{"$f":"'Timeline&Flags'!GG7","v":"2029-11-30"},{"$f":"'Timeline&Flags'!GH7","v":"2029-12-31"},{"$f":"'Timeline&Flags'!GI7","v":"2030-01-31"},{"$f":"'Timeline&Flags'!GJ7","v":"2030-02-28"},{"$f":"'Timeline&Flags'!GK7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!GL7","v":"2030-04-30"},{"$f":"'Timeline&Flags'!GM7","v":"2030-05-31"},{"$f":"'Timeline&Flags'!GN7","v":"2030-06-30"},{"$f":"'Timeline&Flags'!GO7","v":"2030-07-31"},{"$f":"'Timeline&Flags'!GP7","v":"2030-08-31"},{"$f":"'Timeline&Flags'!GQ7","v":"2030-09-30"},{"$f":"'Timeline&Flags'!GR7","v":"2030-10-31"},{"$f":"'Timeline&Flags'!GS7","v":"2030-11-30"},{"$f":"'Timeline&Flags'!GT7","v":"2030-12-31"},{"$f":"'Timeline&Flags'!GU7","v":"2031-01-31"},{"$f":"'Timeline&Flags'!GV7","v":"2031-02-28"},{"$f":"'Timeline&Flags'!GW7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!GX7","v":"2031-04-30"},{"$f":"'Timeline&Flags'!GY7","v":"2031-05-31"},{"$f":"'Timeline&Flags'!GZ7","v":"2031-06-30"},{"$f":"'Timeline&Flags'!HA7","v":"2031-07-31"},{"$f":"'Timeline&Flags'!HB7","v":"2031-08-31"},{"$f":"'Timeline&Flags'!HC7","v":"2031-09-30"},{"$f":"'Timeline&Flags'!HD7","v":"2031-10-31"},{"$f":"'Timeline&Flags'!HE7","v":"2031-11-30"},{"$f":"'Timeline&Flags'!HF7","v":"2031-12-31"},{"$f":"'Timeline&Flags'!HG7","v":"2032-01-31"},{"$f":"'Timeline&Flags'!HH7","v":"2032-02-29"},{"$f":"'Timeline&Flags'!HI7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!HJ7","v":"2032-04-30"},{"$f":"'Timeline&Flags'!HK7","v":"2032-05-31"},{"$f":"'Timeline&Flags'!HL7","v":"2032-06-30"},{"$f":"'Timeline&Flags'!HM7","v":"2032-07-31"},{"$f":"'Timeline&Flags'!HN7","v":"2032-08-31"},{"$f":"'Timeline&Flags'!HO7","v":"2032-09-30"},{"$f":"'Timeline&Flags'!HP7","v":"2032-10-31"},{"$f":"'Timeline&Flags'!HQ7","v":"2032-11-30"},{"$f":"'Timeline&Flags'!HR7","v":"2032-12-31"},{"$f":"'Timeline&Flags'!HS7","v":"2033-01-31"},{"$f":"'Timeline&Flags'!HT7","v":"2033-02-28"},{"$f":"'Timeline&Flags'!HU7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!HV7","v":"2033-04-30"},{"$f":"'Timeline&Flags'!HW7","v":"2033-05-31"},{"$f":"'Timeline&Flags'!HX7","v":"2033-06-30"},{"$f":"'Timeline&Flags'!HY7","v":"2033-07-31"},{"$f":"'Timeline&Flags'!HZ7","v":"2033-08-31"},{"$f":"'Timeline&Flags'!IA7","v":"2033-09-30"},{"$f":"'Timeline&Flags'!IB7","v":"2033-10-31"},{"$f":"'Timeline&Flags'!IC7","v":"2033-11-30"},{"$f":"'Timeline&Flags'!ID7","v":"2033-12-31"},{"$f":"'Timeline&Flags'!IE7","v":"2034-01-31"},{"$f":"'Timeline&Flags'!IF7","v":"2034-02-28"},{"$f":"'Timeline&Flags'!IG7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!IH7","v":"2034-04-30"},{"$f":"'Timeline&Flags'!II7","v":"2034-05-31"},{"$f":"'Timeline&Flags'!IJ7","v":"2034-06-30"},{"$f":"'Timeline&Flags'!IK7","v":"2034-07-31"},{"$f":"'Timeline&Flags'!IL7","v":"2034-08-31"},{"$f":"'Timeline&Flags'!IM7","v":"2034-09-30"},{"$f":"'Timeline&Flags'!IN7","v":"2034-10-31"},{"$f":"'Timeline&Flags'!IO7","v":"2034-11-30"},{"$f":"'Timeline&Flags'!IP7","v":"2034-12-31"},{"$f":"'Timeline&Flags'!IQ7","v":"2035-01-31"},{"$f":"'Timeline&Flags'!IR7","v":"2035-02-28"},{"$f":"'Timeline&Flags'!IS7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!IT7","v":"2035-04-30"},{"$f":"'Timeline&Flags'!IU7","v":"2035-05-31"},{"$f":"'Timeline&Flags'!IV7","v":"2035-06-30"},{"$f":"'Timeline&Flags'!IW7","v":"2035-07-31"},{"$f":"'Timeline&Flags'!IX7","v":"2035-08-31"},{"$f":"'Timeline&Flags'!IY7","v":"2035-09-30"},{"$f":"'Timeline&Flags'!IZ7","v":"2035-10-31"},{"$f":"'Timeline&Flags'!JA7","v":"2035-11-30"},{"$f":"'Timeline&Flags'!JB7","v":"2035-12-31"},{"$f":"'Timeline&Flags'!JC7","v":"2036-01-31"},{"$f":"'Timeline&Flags'!JD7","v":"2036-02-29"},{"$f":"'Timeline&Flags'!JE7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!JF7","v":"2036-04-30"},{"$f":"'Timeline&Flags'!JG7","v":"2036-05-31"},{"$f":"'Timeline&Flags'!JH7","v":"2036-06-30"},{"$f":"'Timeline&Flags'!JI7","v":"2036-07-31"},{"$f":"'Timeline&Flags'!JJ7","v":"2036-08-31"},{"$f":"'Timeline&Flags'!JK7","v":"2036-09-30"},{"$f":"'Timeline&Flags'!JL7","v":"2036-10-31"},{"$f":"'Timeline&Flags'!JM7","v":"2036-11-30"},{"$f":"'Timeline&Flags'!JN7","v":"2036-12-31"},{"$f":"'Timeline&Flags'!JO7","v":"2037-01-31"},{"$f":"'Timeline&Flags'!JP7","v":"2037-02-28"},{"$f":"'Timeline&Flags'!JQ7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!JR7","v":"2037-04-30"},{"$f":"'Timeline&Flags'!JS7","v":"2037-05-31"},{"$f":"'Timeline&Flags'!JT7","v":"2037-06-30"},{"$f":"'Timeline&Flags'!JU7","v":"2037-07-31"},{"$f":"'Timeline&Flags'!JV7","v":"2037-08-31"},{"$f":"'Timeline&Flags'!JW7","v":"2037-09-30"},{"$f":"'Timeline&Flags'!JX7","v":"2037-10-31"},{"$f":"'Timeline&Flags'!JY7","v":"2037-11-30"},{"$f":"'Timeline&Flags'!JZ7","v":"2037-12-31"},{"$f":"'Timeline&Flags'!KA7","v":"2038-01-31"},{"$f":"'Timeline&Flags'!KB7","v":"2038-02-28"},{"$f":"'Timeline&Flags'!KC7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!KD7","v":"2038-04-30"},{"$f":"'Timeline&Flags'!KE7","v":"2038-05-31"},{"$f":"'Timeline&Flags'!KF7","v":"2038-06-30"},{"$f":"'Timeline&Flags'!KG7","v":"2038-07-31"},{"$f":"'Timeline&Flags'!KH7","v":"2038-08-31"},{"$f":"'Timeline&Flags'!KI7","v":"2038-09-30"},{"$f":"'Timeline&Flags'!KJ7","v":"2038-10-31"},{"$f":"'Timeline&Flags'!KK7","v":"2038-11-30"},{"$f":"'Timeline&Flags'!KL7","v":"2038-12-31"},{"$f":"'Timeline&Flags'!KM7","v":"2039-01-31"},{"$f":"'Timeline&Flags'!KN7","v":"2039-02-28"},{"$f":"'Timeline&Flags'!KO7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!KP7","v":"2039-04-30"},{"$f":"'Timeline&Flags'!KQ7","v":"2039-05-31"},{"$f":"'Timeline&Flags'!KR7","v":"2039-06-30"},{"$f":"'Timeline&Flags'!KS7","v":"2039-07-31"},{"$f":"'Timeline&Flags'!KT7","v":"2039-08-31"},{"$f":"'Timeline&Flags'!KU7","v":"2039-09-30"},{"$f":"'Timeline&Flags'!KV7","v":"2039-10-31"},{"$f":"'Timeline&Flags'!KW7","v":"2039-11-30"},{"$f":"'Timeline&Flags'!KX7","v":"2039-12-31"},{"$f":"'Timeline&Flags'!KY7","v":"2040-01-31"},{"$f":"'Timeline&Flags'!KZ7","v":"2040-02-29"},{"$f":"'Timeline&Flags'!LA7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!LB7","v":"2040-04-30"},{"$f":"'Timeline&Flags'!LC7","v":"2040-05-31"},{"$f":"'Timeline&Flags'!LD7","v":"2040-06-30"},{"$f":"'Timeline&Flags'!LE7","v":"2040-07-31"},{"$f":"'Timeline&Flags'!LF7","v":"2040-08-31"},{"$f":"'Timeline&Flags'!LG7","v":"2040-09-30"},{"$f":"'Timeline&Flags'!LH7","v":"2040-10-31"},{"$f":"'Timeline&Flags'!LI7","v":"2040-11-30"},{"$f":"'Timeline&Flags'!LJ7","v":"2040-12-31"},{"$f":"'Timeline&Flags'!LK7","v":"2041-01-31"},{"$f":"'Timeline&Flags'!LL7","v":"2041-02-28"},{"$f":"'Timeline&Flags'!LM7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!LN7","v":"2041-04-30"},{"$f":"'Timeline&Flags'!LO7","v":"2041-05-31"},{"$f":"'Timeline&Flags'!LP7","v":"2041-06-30"},{"$f":"'Timeline&Flags'!LQ7","v":"2041-07-31"},{"$f":"'Timeline&Flags'!LR7","v":"2041-08-31"},{"$f":"'Timeline&Flags'!LS7","v":"2041-09-30"},{"$f":"'Timeline&Flags'!LT7","v":"2041-10-31"},{"$f":"'Timeline&Flags'!LU7","v":"2041-11-30"},{"$f":"'Timeline&Flags'!LV7","v":"2041-12-31"},{"$f":"'Timeline&Flags'!LW7","v":"2042-01-31"},{"$f":"'Timeline&Flags'!LX7","v":"2042-02-28"},{"$f":"'Timeline&Flags'!LY7","v":"2042-03-31"},{"$f":"'Timeline&Flags'!LZ7","v":"2042-04-30"},{"$f":"'Timeline&Flags'!MA7","v":"2042-05-31"},{"$f":"'Timeline&Flags'!MB7","v":"2042-06-30"},{"$f":"'Timeline&Flags'!MC7","v":"2042-07-31"},{"$f":"'Timeline&Flags'!MD7","v":"2042-08-31"},{"$f":"'Timeline&Flags'!ME7","v":"2042-09-30"},{"$f":"'Timeline&Flags'!MF7","v":"2042-10-31"},{"$f":"'Timeline&Flags'!MG7","v":"2042-11-30"},{"$f":"'Timeline&Flags'!MH7","v":"2042-12-31"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E8","v":"Summary period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S8","v":1},{"$f":"'Timeline&Flags'!T8","v":2},{"$f":"'Timeline&Flags'!U8","v":3},{"$f":"'Timeline&Flags'!V8","v":4},{"$f":"'Timeline&Flags'!W8","v":5},{"$f":"'Timeline&Flags'!X8","v":6},{"$f":"'Timeline&Flags'!Y8","v":7},{"$f":"'Timeline&Flags'!Z8","v":8},{"$f":"'Timeline&Flags'!AA8","v":9},{"$f":"'Timeline&Flags'!AB8","v":10},{"$f":"'Timeline&Flags'!AC8","v":11},{"$f":"'Timeline&Flags'!AD8","v":12},{"$f":"'Timeline&Flags'!AE8","v":13},{"$f":"'Timeline&Flags'!AF8","v":14},{"$f":"'Timeline&Flags'!AG8","v":15},{"$f":"'Timeline&Flags'!AH8","v":16},{"$f":"'Timeline&Flags'!AI8","v":17},{"$f":"'Timeline&Flags'!AJ8","v":18},{"$f":"'Timeline&Flags'!AK8","v":19},{"$f":"'Timeline&Flags'!AL8","v":20},{"$f":"'Timeline&Flags'!AM8","v":21},{"$f":"'Timeline&Flags'!AN8","v":22},{"$f":"'Timeline&Flags'!AO8","v":23},{"$f":"'Timeline&Flags'!AP8","v":24},{"$f":"'Timeline&Flags'!AQ8","v":25},{"$nulls":3},{"$f":"'Timeline&Flags'!AU8","v":1},{"$f":"'Timeline&Flags'!AV8","v":1},{"$f":"'Timeline&Flags'!AW8","v":1},{"$f":"'Timeline&Flags'!AX8","v":2},{"$f":"'Timeline&Flags'!AY8","v":2},{"$f":"'Timeline&Flags'!AZ8","v":2},{"$f":"'Timeline&Flags'!BA8","v":2},{"$f":"'Timeline&Flags'!BB8","v":2},{"$f":"'Timeline&Flags'!BC8","v":2},{"$f":"'Timeline&Flags'!BD8","v":2},{"$f":"'Timeline&Flags'!BE8","v":2},{"$f":"'Timeline&Flags'!BF8","v":2},{"$f":"'Timeline&Flags'!BG8","v":2},{"$f":"'Timeline&Flags'!BH8","v":2},{"$f":"'Timeline&Flags'!BI8","v":2},{"$f":"'Timeline&Flags'!BJ8","v":3},{"$f":"'Timeline&Flags'!BK8","v":3},{"$f":"'Timeline&Flags'!BL8","v":3},{"$f":"'Timeline&Flags'!BM8","v":3},{"$f":"'Timeline&Flags'!BN8","v":3},{"$f":"'Timeline&Flags'!BO8","v":3},{"$f":"'Timeline&Flags'!BP8","v":3},{"$f":"'Timeline&Flags'!BQ8","v":3},{"$f":"'Timeline&Flags'!BR8","v":3},{"$f":"'Timeline&Flags'!BS8","v":3},{"$f":"'Timeline&Flags'!BT8","v":3},{"$f":"'Timeline&Flags'!BU8","v":3},{"$f":"'Timeline&Flags'!BV8","v":4},{"$f":"'Timeline&Flags'!BW8","v":4},{"$f":"'Timeline&Flags'!BX8","v":4},{"$f":"'Timeline&Flags'!BY8","v":4},{"$f":"'Timeline&Flags'!BZ8","v":4},{"$f":"'Timeline&Flags'!CA8","v":4},{"$f":"'Timeline&Flags'!CB8","v":4},{"$f":"'Timeline&Flags'!CC8","v":4},{"$f":"'Timeline&Flags'!CD8","v":4},{"$f":"'Timeline&Flags'!CE8","v":4},{"$f":"'Timeline&Flags'!CF8","v":4},{"$f":"'Timeline&Flags'!CG8","v":4},{"$f":"'Timeline&Flags'!CH8","v":5},{"$f":"'Timeline&Flags'!CI8","v":5},{"$f":"'Timeline&Flags'!CJ8","v":5},{"$f":"'Timeline&Flags'!CK8","v":5},{"$f":"'Timeline&Flags'!CL8","v":5},{"$f":"'Timeline&Flags'!CM8","v":5},{"$f":"'Timeline&Flags'!CN8","v":5},{"$f":"'Timeline&Flags'!CO8","v":5},{"$f":"'Timeline&Flags'!CP8","v":5},{"$f":"'Timeline&Flags'!CQ8","v":5},{"$f":"'Timeline&Flags'!CR8","v":5},{"$f":"'Timeline&Flags'!CS8","v":5},{"$f":"'Timeline&Flags'!CT8","v":6},{"$f":"'Timeline&Flags'!CU8","v":6},{"$f":"'Timeline&Flags'!CV8","v":6},{"$f":"'Timeline&Flags'!CW8","v":6},{"$f":"'Timeline&Flags'!CX8","v":6},{"$f":"'Timeline&Flags'!CY8","v":6},{"$f":"'Timeline&Flags'!CZ8","v":6},{"$f":"'Timeline&Flags'!DA8","v":6},{"$f":"'Timeline&Flags'!DB8","v":6},{"$f":"'Timeline&Flags'!DC8","v":6},{"$f":"'Timeline&Flags'!DD8","v":6},{"$f":"'Timeline&Flags'!DE8","v":6},{"$f":"'Timeline&Flags'!DF8","v":7},{"$f":"'Timeline&Flags'!DG8","v":7},{"$f":"'Timeline&Flags'!DH8","v":7},{"$f":"'Timeline&Flags'!DI8","v":7},{"$f":"'Timeline&Flags'!DJ8","v":7},{"$f":"'Timeline&Flags'!DK8","v":7},{"$f":"'Timeline&Flags'!DL8","v":7},{"$f":"'Timeline&Flags'!DM8","v":7},{"$f":"'Timeline&Flags'!DN8","v":7},{"$f":"'Timeline&Flags'!DO8","v":7},{"$f":"'Timeline&Flags'!DP8","v":7},{"$f":"'Timeline&Flags'!DQ8","v":7},{"$f":"'Timeline&Flags'!DR8","v":8},{"$f":"'Timeline&Flags'!DS8","v":8},{"$f":"'Timeline&Flags'!DT8","v":8},{"$f":"'Timeline&Flags'!DU8","v":8},{"$f":"'Timeline&Flags'!DV8","v":8},{"$f":"'Timeline&Flags'!DW8","v":8},{"$f":"'Timeline&Flags'!DX8","v":8},{"$f":"'Timeline&Flags'!DY8","v":8},{"$f":"'Timeline&Flags'!DZ8","v":8},{"$f":"'Timeline&Flags'!EA8","v":8},{"$f":"'Timeline&Flags'!EB8","v":8},{"$f":"'Timeline&Flags'!EC8","v":8},{"$f":"'Timeline&Flags'!ED8","v":9},{"$f":"'Timeline&Flags'!EE8","v":9},{"$f":"'Timeline&Flags'!EF8","v":9},{"$f":"'Timeline&Flags'!EG8","v":9},{"$f":"'Timeline&Flags'!EH8","v":9},{"$f":"'Timeline&Flags'!EI8","v":9},{"$f":"'Timeline&Flags'!EJ8","v":9},{"$f":"'Timeline&Flags'!EK8","v":9},{"$f":"'Timeline&Flags'!EL8","v":9},{"$f":"'Timeline&Flags'!EM8","v":9},{"$f":"'Timeline&Flags'!EN8","v":9},{"$f":"'Timeline&Flags'!EO8","v":9},{"$f":"'Timeline&Flags'!EP8","v":10},{"$f":"'Timeline&Flags'!EQ8","v":10},{"$f":"'Timeline&Flags'!ER8","v":10},{"$f":"'Timeline&Flags'!ES8","v":10},{"$f":"'Timeline&Flags'!ET8","v":10},{"$f":"'Timeline&Flags'!EU8","v":10},{"$f":"'Timeline&Flags'!EV8","v":10},{"$f":"'Timeline&Flags'!EW8","v":10},{"$f":"'Timeline&Flags'!EX8","v":10},{"$f":"'Timeline&Flags'!EY8","v":10},{"$f":"'Timeline&Flags'!EZ8","v":10},{"$f":"'Timeline&Flags'!FA8","v":10},{"$f":"'Timeline&Flags'!FB8","v":11},{"$f":"'Timeline&Flags'!FC8","v":11},{"$f":"'Timeline&Flags'!FD8","v":11},{"$f":"'Timeline&Flags'!FE8","v":11},{"$f":"'Timeline&Flags'!FF8","v":11},{"$f":"'Timeline&Flags'!FG8","v":11},{"$f":"'Timeline&Flags'!FH8","v":11},{"$f":"'Timeline&Flags'!FI8","v":11},{"$f":"'Timeline&Flags'!FJ8","v":11},{"$f":"'Timeline&Flags'!FK8","v":11},{"$f":"'Timeline&Flags'!FL8","v":11},{"$f":"'Timeline&Flags'!FM8","v":11},{"$f":"'Timeline&Flags'!FN8","v":12},{"$f":"'Timeline&Flags'!FO8","v":12},{"$f":"'Timeline&Flags'!FP8","v":12},{"$f":"'Timeline&Flags'!FQ8","v":12},{"$f":"'Timeline&Flags'!FR8","v":12},{"$f":"'Timeline&Flags'!FS8","v":12},{"$f":"'Timeline&Flags'!FT8","v":12},{"$f":"'Timeline&Flags'!FU8","v":12},{"$f":"'Timeline&Flags'!FV8","v":12},{"$f":"'Timeline&Flags'!FW8","v":12},{"$f":"'Timeline&Flags'!FX8","v":12},{"$f":"'Timeline&Flags'!FY8","v":12},{"$f":"'Timeline&Flags'!FZ8","v":13},{"$f":"'Timeline&Flags'!GA8","v":13},{"$f":"'Timeline&Flags'!GB8","v":13},{"$f":"'Timeline&Flags'!GC8","v":13},{"$f":"'Timeline&Flags'!GD8","v":13},{"$f":"'Timeline&Flags'!GE8","v":13},{"$f":"'Timeline&Flags'!GF8","v":13},{"$f":"'Timeline&Flags'!GG8","v":13},{"$f":"'Timeline&Flags'!GH8","v":13},{"$f":"'Timeline&Flags'!GI8","v":13},{"$f":"'Timeline&Flags'!GJ8","v":13},{"$f":"'Timeline&Flags'!GK8","v":13},{"$f":"'Timeline&Flags'!GL8","v":14},{"$f":"'Timeline&Flags'!GM8","v":14},{"$f":"'Timeline&Flags'!GN8","v":14},{"$f":"'Timeline&Flags'!GO8","v":14},{"$f":"'Timeline&Flags'!GP8","v":14},{"$f":"'Timeline&Flags'!GQ8","v":14},{"$f":"'Timeline&Flags'!GR8","v":14},{"$f":"'Timeline&Flags'!GS8","v":14},{"$f":"'Timeline&Flags'!GT8","v":14},{"$f":"'Timeline&Flags'!GU8","v":14},{"$f":"'Timeline&Flags'!GV8","v":14},{"$f":"'Timeline&Flags'!GW8","v":14},{"$f":"'Timeline&Flags'!GX8","v":15},{"$f":"'Timeline&Flags'!GY8","v":15},{"$f":"'Timeline&Flags'!GZ8","v":15},{"$f":"'Timeline&Flags'!HA8","v":15},{"$f":"'Timeline&Flags'!HB8","v":15},{"$f":"'Timeline&Flags'!HC8","v":15},{"$f":"'Timeline&Flags'!HD8","v":15},{"$f":"'Timeline&Flags'!HE8","v":15},{"$f":"'Timeline&Flags'!HF8","v":15},{"$f":"'Timeline&Flags'!HG8","v":15},{"$f":"'Timeline&Flags'!HH8","v":15},{"$f":"'Timeline&Flags'!HI8","v":15},{"$f":"'Timeline&Flags'!HJ8","v":16},{"$f":"'Timeline&Flags'!HK8","v":16},{"$f":"'Timeline&Flags'!HL8","v":16},{"$f":"'Timeline&Flags'!HM8","v":16},{"$f":"'Timeline&Flags'!HN8","v":16},{"$f":"'Timeline&Flags'!HO8","v":16},{"$f":"'Timeline&Flags'!HP8","v":16},{"$f":"'Timeline&Flags'!HQ8","v":16},{"$f":"'Timeline&Flags'!HR8","v":16},{"$f":"'Timeline&Flags'!HS8","v":16},{"$f":"'Timeline&Flags'!HT8","v":16},{"$f":"'Timeline&Flags'!HU8","v":16},{"$f":"'Timeline&Flags'!HV8","v":17},{"$f":"'Timeline&Flags'!HW8","v":17},{"$f":"'Timeline&Flags'!HX8","v":17},{"$f":"'Timeline&Flags'!HY8","v":17},{"$f":"'Timeline&Flags'!HZ8","v":17},{"$f":"'Timeline&Flags'!IA8","v":17},{"$f":"'Timeline&Flags'!IB8","v":17},{"$f":"'Timeline&Flags'!IC8","v":17},{"$f":"'Timeline&Flags'!ID8","v":17},{"$f":"'Timeline&Flags'!IE8","v":17},{"$f":"'Timeline&Flags'!IF8","v":17},{"$f":"'Timeline&Flags'!IG8","v":17},{"$f":"'Timeline&Flags'!IH8","v":18},{"$f":"'Timeline&Flags'!II8","v":18},{"$f":"'Timeline&Flags'!IJ8","v":18},{"$f":"'Timeline&Flags'!IK8","v":18},{"$f":"'Timeline&Flags'!IL8","v":18},{"$f":"'Timeline&Flags'!IM8","v":18},{"$f":"'Timeline&Flags'!IN8","v":18},{"$f":"'Timeline&Flags'!IO8","v":18},{"$f":"'Timeline&Flags'!IP8","v":18},{"$f":"'Timeline&Flags'!IQ8","v":18},{"$f":"'Timeline&Flags'!IR8","v":18},{"$f":"'Timeline&Flags'!IS8","v":18},{"$f":"'Timeline&Flags'!IT8","v":19},{"$f":"'Timeline&Flags'!IU8","v":19},{"$f":"'Timeline&Flags'!IV8","v":19},{"$f":"'Timeline&Flags'!IW8","v":19},{"$f":"'Timeline&Flags'!IX8","v":19},{"$f":"'Timeline&Flags'!IY8","v":19},{"$f":"'Timeline&Flags'!IZ8","v":19},{"$f":"'Timeline&Flags'!JA8","v":19},{"$f":"'Timeline&Flags'!JB8","v":19},{"$f":"'Timeline&Flags'!JC8","v":19},{"$f":"'Timeline&Flags'!JD8","v":19},{"$f":"'Timeline&Flags'!JE8","v":19},{"$f":"'Timeline&Flags'!JF8","v":20},{"$f":"'Timeline&Flags'!JG8","v":20},{"$f":"'Timeline&Flags'!JH8","v":20},{"$f":"'Timeline&Flags'!JI8","v":20},{"$f":"'Timeline&Flags'!JJ8","v":20},{"$f":"'Timeline&Flags'!JK8","v":20},{"$f":"'Timeline&Flags'!JL8","v":20},{"$f":"'Timeline&Flags'!JM8","v":20},{"$f":"'Timeline&Flags'!JN8","v":20},{"$f":"'Timeline&Flags'!JO8","v":20},{"$f":"'Timeline&Flags'!JP8","v":20},{"$f":"'Timeline&Flags'!JQ8","v":20},{"$f":"'Timeline&Flags'!JR8","v":21},{"$f":"'Timeline&Flags'!JS8","v":21},{"$f":"'Timeline&Flags'!JT8","v":21},{"$f":"'Timeline&Flags'!JU8","v":21},{"$f":"'Timeline&Flags'!JV8","v":21},{"$f":"'Timeline&Flags'!JW8","v":21},{"$f":"'Timeline&Flags'!JX8","v":21},{"$f":"'Timeline&Flags'!JY8","v":21},{"$f":"'Timeline&Flags'!JZ8","v":21},{"$f":"'Timeline&Flags'!KA8","v":21},{"$f":"'Timeline&Flags'!KB8","v":21},{"$f":"'Timeline&Flags'!KC8","v":21},{"$f":"'Timeline&Flags'!KD8","v":22},{"$f":"'Timeline&Flags'!KE8","v":22},{"$f":"'Timeline&Flags'!KF8","v":22},{"$f":"'Timeline&Flags'!KG8","v":22},{"$f":"'Timeline&Flags'!KH8","v":22},{"$f":"'Timeline&Flags'!KI8","v":22},{"$f":"'Timeline&Flags'!KJ8","v":22},{"$f":"'Timeline&Flags'!KK8","v":22},{"$f":"'Timeline&Flags'!KL8","v":22},{"$f":"'Timeline&Flags'!KM8","v":22},{"$f":"'Timeline&Flags'!KN8","v":22},{"$f":"'Timeline&Flags'!KO8","v":22},{"$f":"'Timeline&Flags'!KP8","v":23},{"$f":"'Timeline&Flags'!KQ8","v":23},{"$f":"'Timeline&Flags'!KR8","v":23},{"$f":"'Timeline&Flags'!KS8","v":23},{"$f":"'Timeline&Flags'!KT8","v":23},{"$f":"'Timeline&Flags'!KU8","v":23},{"$f":"'Timeline&Flags'!KV8","v":23},{"$f":"'Timeline&Flags'!KW8","v":23},{"$f":"'Timeline&Flags'!KX8","v":23},{"$f":"'Timeline&Flags'!KY8","v":23},{"$f":"'Timeline&Flags'!KZ8","v":23},{"$f":"'Timeline&Flags'!LA8","v":23},{"$f":"'Timeline&Flags'!LB8","v":24},{"$f":"'Timeline&Flags'!LC8","v":24},{"$f":"'Timeline&Flags'!LD8","v":24},{"$f":"'Timeline&Flags'!LE8","v":24},{"$f":"'Timeline&Flags'!LF8","v":24},{"$f":"'Timeline&Flags'!LG8","v":24},{"$f":"'Timeline&Flags'!LH8","v":24},{"$f":"'Timeline&Flags'!LI8","v":24},{"$f":"'Timeline&Flags'!LJ8","v":24},{"$f":"'Timeline&Flags'!LK8","v":24},{"$f":"'Timeline&Flags'!LL8","v":24},{"$f":"'Timeline&Flags'!LM8","v":24},{"$f":"'Timeline&Flags'!LN8","v":25},{"$f":"'Timeline&Flags'!LO8","v":25},{"$f":"'Timeline&Flags'!LP8","v":25},{"$f":"'Timeline&Flags'!LQ8","v":25},{"$f":"'Timeline&Flags'!LR8","v":25},{"$f":"'Timeline&Flags'!LS8","v":25},{"$f":"'Timeline&Flags'!LT8","v":25},{"$f":"'Timeline&Flags'!LU8","v":25},{"$f":"'Timeline&Flags'!LV8","v":25},{"$f":"'Timeline&Flags'!LW8","v":25},{"$f":"'Timeline&Flags'!LX8","v":25},{"$f":"'Timeline&Flags'!LY8","v":25},{"$f":"'Timeline&Flags'!LZ8","v":25},{"$f":"'Timeline&Flags'!MA8","v":25},{"$f":"'Timeline&Flags'!MB8","v":25},{"$f":"'Timeline&Flags'!MC8","v":25},{"$f":"'Timeline&Flags'!MD8","v":25},{"$f":"'Timeline&Flags'!ME8","v":25},{"$f":"'Timeline&Flags'!MF8","v":25},{"$f":"'Timeline&Flags'!MG8","v":25},{"$f":"'Timeline&Flags'!MH8","v":25}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E9","v":"Calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S9","v":2018},{"$f":"'Timeline&Flags'!T9","v":2019},{"$f":"'Timeline&Flags'!U9","v":2020},{"$f":"'Timeline&Flags'!V9","v":2021},{"$f":"'Timeline&Flags'!W9","v":2022},{"$f":"'Timeline&Flags'!X9","v":2023},{"$f":"'Timeline&Flags'!Y9","v":2024},{"$f":"'Timeline&Flags'!Z9","v":2025},{"$f":"'Timeline&Flags'!AA9","v":2026},{"$f":"'Timeline&Flags'!AB9","v":2027},{"$f":"'Timeline&Flags'!AC9","v":2028},{"$f":"'Timeline&Flags'!AD9","v":2029},{"$f":"'Timeline&Flags'!AE9","v":2030},{"$f":"'Timeline&Flags'!AF9","v":2031},{"$f":"'Timeline&Flags'!AG9","v":2032},{"$f":"'Timeline&Flags'!AH9","v":2033},{"$f":"'Timeline&Flags'!AI9","v":2034},{"$f":"'Timeline&Flags'!AJ9","v":2035},{"$f":"'Timeline&Flags'!AK9","v":2036},{"$f":"'Timeline&Flags'!AL9","v":2037},{"$f":"'Timeline&Flags'!AM9","v":2038},{"$f":"'Timeline&Flags'!AN9","v":2039},{"$f":"'Timeline&Flags'!AO9","v":2040},{"$f":"'Timeline&Flags'!AP9","v":2041},{"$f":"'Timeline&Flags'!AQ9","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU9","v":2018},{"$f":"'Timeline&Flags'!AV9","v":2018},{"$f":"'Timeline&Flags'!AW9","v":2018},{"$f":"'Timeline&Flags'!AX9","v":2018},{"$f":"'Timeline&Flags'!AY9","v":2018},{"$f":"'Timeline&Flags'!AZ9","v":2018},{"$f":"'Timeline&Flags'!BA9","v":2018},{"$f":"'Timeline&Flags'!BB9","v":2018},{"$f":"'Timeline&Flags'!BC9","v":2018},{"$f":"'Timeline&Flags'!BD9","v":2018},{"$f":"'Timeline&Flags'!BE9","v":2018},{"$f":"'Timeline&Flags'!BF9","v":2018},{"$f":"'Timeline&Flags'!BG9","v":2019},{"$f":"'Timeline&Flags'!BH9","v":2019},{"$f":"'Timeline&Flags'!BI9","v":2019},{"$f":"'Timeline&Flags'!BJ9","v":2019},{"$f":"'Timeline&Flags'!BK9","v":2019},{"$f":"'Timeline&Flags'!BL9","v":2019},{"$f":"'Timeline&Flags'!BM9","v":2019},{"$f":"'Timeline&Flags'!BN9","v":2019},{"$f":"'Timeline&Flags'!BO9","v":2019},{"$f":"'Timeline&Flags'!BP9","v":2019},{"$f":"'Timeline&Flags'!BQ9","v":2019},{"$f":"'Timeline&Flags'!BR9","v":2019},{"$f":"'Timeline&Flags'!BS9","v":2020},{"$f":"'Timeline&Flags'!BT9","v":2020},{"$f":"'Timeline&Flags'!BU9","v":2020},{"$f":"'Timeline&Flags'!BV9","v":2020},{"$f":"'Timeline&Flags'!BW9","v":2020},{"$f":"'Timeline&Flags'!BX9","v":2020},{"$f":"'Timeline&Flags'!BY9","v":2020},{"$f":"'Timeline&Flags'!BZ9","v":2020},{"$f":"'Timeline&Flags'!CA9","v":2020},{"$f":"'Timeline&Flags'!CB9","v":2020},{"$f":"'Timeline&Flags'!CC9","v":2020},{"$f":"'Timeline&Flags'!CD9","v":2020},{"$f":"'Timeline&Flags'!CE9","v":2021},{"$f":"'Timeline&Flags'!CF9","v":2021},{"$f":"'Timeline&Flags'!CG9","v":2021},{"$f":"'Timeline&Flags'!CH9","v":2021},{"$f":"'Timeline&Flags'!CI9","v":2021},{"$f":"'Timeline&Flags'!CJ9","v":2021},{"$f":"'Timeline&Flags'!CK9","v":2021},{"$f":"'Timeline&Flags'!CL9","v":2021},{"$f":"'Timeline&Flags'!CM9","v":2021},{"$f":"'Timeline&Flags'!CN9","v":2021},{"$f":"'Timeline&Flags'!CO9","v":2021},{"$f":"'Timeline&Flags'!CP9","v":2021},{"$f":"'Timeline&Flags'!CQ9","v":2022},{"$f":"'Timeline&Flags'!CR9","v":2022},{"$f":"'Timeline&Flags'!CS9","v":2022},{"$f":"'Timeline&Flags'!CT9","v":2022},{"$f":"'Timeline&Flags'!CU9","v":2022},{"$f":"'Timeline&Flags'!CV9","v":2022},{"$f":"'Timeline&Flags'!CW9","v":2022},{"$f":"'Timeline&Flags'!CX9","v":2022},{"$f":"'Timeline&Flags'!CY9","v":2022},{"$f":"'Timeline&Flags'!CZ9","v":2022},{"$f":"'Timeline&Flags'!DA9","v":2022},{"$f":"'Timeline&Flags'!DB9","v":2022},{"$f":"'Timeline&Flags'!DC9","v":2023},{"$f":"'Timeline&Flags'!DD9","v":2023},{"$f":"'Timeline&Flags'!DE9","v":2023},{"$f":"'Timeline&Flags'!DF9","v":2023},{"$f":"'Timeline&Flags'!DG9","v":2023},{"$f":"'Timeline&Flags'!DH9","v":2023},{"$f":"'Timeline&Flags'!DI9","v":2023},{"$f":"'Timeline&Flags'!DJ9","v":2023},{"$f":"'Timeline&Flags'!DK9","v":2023},{"$f":"'Timeline&Flags'!DL9","v":2023},{"$f":"'Timeline&Flags'!DM9","v":2023},{"$f":"'Timeline&Flags'!DN9","v":2023},{"$f":"'Timeline&Flags'!DO9","v":2024},{"$f":"'Timeline&Flags'!DP9","v":2024},{"$f":"'Timeline&Flags'!DQ9","v":2024},{"$f":"'Timeline&Flags'!DR9","v":2024},{"$f":"'Timeline&Flags'!DS9","v":2024},{"$f":"'Timeline&Flags'!DT9","v":2024},{"$f":"'Timeline&Flags'!DU9","v":2024},{"$f":"'Timeline&Flags'!DV9","v":2024},{"$f":"'Timeline&Flags'!DW9","v":2024},{"$f":"'Timeline&Flags'!DX9","v":2024},{"$f":"'Timeline&Flags'!DY9","v":2024},{"$f":"'Timeline&Flags'!DZ9","v":2024},{"$f":"'Timeline&Flags'!EA9","v":2025},{"$f":"'Timeline&Flags'!EB9","v":2025},{"$f":"'Timeline&Flags'!EC9","v":2025},{"$f":"'Timeline&Flags'!ED9","v":2025},{"$f":"'Timeline&Flags'!EE9","v":2025},{"$f":"'Timeline&Flags'!EF9","v":2025},{"$f":"'Timeline&Flags'!EG9","v":2025},{"$f":"'Timeline&Flags'!EH9","v":2025},{"$f":"'Timeline&Flags'!EI9","v":2025},{"$f":"'Timeline&Flags'!EJ9","v":2025},{"$f":"'Timeline&Flags'!EK9","v":2025},{"$f":"'Timeline&Flags'!EL9","v":2025},{"$f":"'Timeline&Flags'!EM9","v":2026},{"$f":"'Timeline&Flags'!EN9","v":2026},{"$f":"'Timeline&Flags'!EO9","v":2026},{"$f":"'Timeline&Flags'!EP9","v":2026},{"$f":"'Timeline&Flags'!EQ9","v":2026},{"$f":"'Timeline&Flags'!ER9","v":2026},{"$f":"'Timeline&Flags'!ES9","v":2026},{"$f":"'Timeline&Flags'!ET9","v":2026},{"$f":"'Timeline&Flags'!EU9","v":2026},{"$f":"'Timeline&Flags'!EV9","v":2026},{"$f":"'Timeline&Flags'!EW9","v":2026},{"$f":"'Timeline&Flags'!EX9","v":2026},{"$f":"'Timeline&Flags'!EY9","v":2027},{"$f":"'Timeline&Flags'!EZ9","v":2027},{"$f":"'Timeline&Flags'!FA9","v":2027},{"$f":"'Timeline&Flags'!FB9","v":2027},{"$f":"'Timeline&Flags'!FC9","v":2027},{"$f":"'Timeline&Flags'!FD9","v":2027},{"$f":"'Timeline&Flags'!FE9","v":2027},{"$f":"'Timeline&Flags'!FF9","v":2027},{"$f":"'Timeline&Flags'!FG9","v":2027},{"$f":"'Timeline&Flags'!FH9","v":2027},{"$f":"'Timeline&Flags'!FI9","v":2027},{"$f":"'Timeline&Flags'!FJ9","v":2027},{"$f":"'Timeline&Flags'!FK9","v":2028},{"$f":"'Timeline&Flags'!FL9","v":2028},{"$f":"'Timeline&Flags'!FM9","v":2028},{"$f":"'Timeline&Flags'!FN9","v":2028},{"$f":"'Timeline&Flags'!FO9","v":2028},{"$f":"'Timeline&Flags'!FP9","v":2028},{"$f":"'Timeline&Flags'!FQ9","v":2028},{"$f":"'Timeline&Flags'!FR9","v":2028},{"$f":"'Timeline&Flags'!FS9","v":2028},{"$f":"'Timeline&Flags'!FT9","v":2028},{"$f":"'Timeline&Flags'!FU9","v":2028},{"$f":"'Timeline&Flags'!FV9","v":2028},{"$f":"'Timeline&Flags'!FW9","v":2029},{"$f":"'Timeline&Flags'!FX9","v":2029},{"$f":"'Timeline&Flags'!FY9","v":2029},{"$f":"'Timeline&Flags'!FZ9","v":2029},{"$f":"'Timeline&Flags'!GA9","v":2029},{"$f":"'Timeline&Flags'!GB9","v":2029},{"$f":"'Timeline&Flags'!GC9","v":2029},{"$f":"'Timeline&Flags'!GD9","v":2029},{"$f":"'Timeline&Flags'!GE9","v":2029},{"$f":"'Timeline&Flags'!GF9","v":2029},{"$f":"'Timeline&Flags'!GG9","v":2029},{"$f":"'Timeline&Flags'!GH9","v":2029},{"$f":"'Timeline&Flags'!GI9","v":2030},{"$f":"'Timeline&Flags'!GJ9","v":2030},{"$f":"'Timeline&Flags'!GK9","v":2030},{"$f":"'Timeline&Flags'!GL9","v":2030},{"$f":"'Timeline&Flags'!GM9","v":2030},{"$f":"'Timeline&Flags'!GN9","v":2030},{"$f":"'Timeline&Flags'!GO9","v":2030},{"$f":"'Timeline&Flags'!GP9","v":2030},{"$f":"'Timeline&Flags'!GQ9","v":2030},{"$f":"'Timeline&Flags'!GR9","v":2030},{"$f":"'Timeline&Flags'!GS9","v":2030},{"$f":"'Timeline&Flags'!GT9","v":2030},{"$f":"'Timeline&Flags'!GU9","v":2031},{"$f":"'Timeline&Flags'!GV9","v":2031},{"$f":"'Timeline&Flags'!GW9","v":2031},{"$f":"'Timeline&Flags'!GX9","v":2031},{"$f":"'Timeline&Flags'!GY9","v":2031},{"$f":"'Timeline&Flags'!GZ9","v":2031},{"$f":"'Timeline&Flags'!HA9","v":2031},{"$f":"'Timeline&Flags'!HB9","v":2031},{"$f":"'Timeline&Flags'!HC9","v":2031},{"$f":"'Timeline&Flags'!HD9","v":2031},{"$f":"'Timeline&Flags'!HE9","v":2031},{"$f":"'Timeline&Flags'!HF9","v":2031},{"$f":"'Timeline&Flags'!HG9","v":2032},{"$f":"'Timeline&Flags'!HH9","v":2032},{"$f":"'Timeline&Flags'!HI9","v":2032},{"$f":"'Timeline&Flags'!HJ9","v":2032},{"$f":"'Timeline&Flags'!HK9","v":2032},{"$f":"'Timeline&Flags'!HL9","v":2032},{"$f":"'Timeline&Flags'!HM9","v":2032},{"$f":"'Timeline&Flags'!HN9","v":2032},{"$f":"'Timeline&Flags'!HO9","v":2032},{"$f":"'Timeline&Flags'!HP9","v":2032},{"$f":"'Timeline&Flags'!HQ9","v":2032},{"$f":"'Timeline&Flags'!HR9","v":2032},{"$f":"'Timeline&Flags'!HS9","v":2033},{"$f":"'Timeline&Flags'!HT9","v":2033},{"$f":"'Timeline&Flags'!HU9","v":2033},{"$f":"'Timeline&Flags'!HV9","v":2033},{"$f":"'Timeline&Flags'!HW9","v":2033},{"$f":"'Timeline&Flags'!HX9","v":2033},{"$f":"'Timeline&Flags'!HY9","v":2033},{"$f":"'Timeline&Flags'!HZ9","v":2033},{"$f":"'Timeline&Flags'!IA9","v":2033},{"$f":"'Timeline&Flags'!IB9","v":2033},{"$f":"'Timeline&Flags'!IC9","v":2033},{"$f":"'Timeline&Flags'!ID9","v":2033},{"$f":"'Timeline&Flags'!IE9","v":2034},{"$f":"'Timeline&Flags'!IF9","v":2034},{"$f":"'Timeline&Flags'!IG9","v":2034},{"$f":"'Timeline&Flags'!IH9","v":2034},{"$f":"'Timeline&Flags'!II9","v":2034},{"$f":"'Timeline&Flags'!IJ9","v":2034},{"$f":"'Timeline&Flags'!IK9","v":2034},{"$f":"'Timeline&Flags'!IL9","v":2034},{"$f":"'Timeline&Flags'!IM9","v":2034},{"$f":"'Timeline&Flags'!IN9","v":2034},{"$f":"'Timeline&Flags'!IO9","v":2034},{"$f":"'Timeline&Flags'!IP9","v":2034},{"$f":"'Timeline&Flags'!IQ9","v":2035},{"$f":"'Timeline&Flags'!IR9","v":2035},{"$f":"'Timeline&Flags'!IS9","v":2035},{"$f":"'Timeline&Flags'!IT9","v":2035},{"$f":"'Timeline&Flags'!IU9","v":2035},{"$f":"'Timeline&Flags'!IV9","v":2035},{"$f":"'Timeline&Flags'!IW9","v":2035},{"$f":"'Timeline&Flags'!IX9","v":2035},{"$f":"'Timeline&Flags'!IY9","v":2035},{"$f":"'Timeline&Flags'!IZ9","v":2035},{"$f":"'Timeline&Flags'!JA9","v":2035},{"$f":"'Timeline&Flags'!JB9","v":2035},{"$f":"'Timeline&Flags'!JC9","v":2036},{"$f":"'Timeline&Flags'!JD9","v":2036},{"$f":"'Timeline&Flags'!JE9","v":2036},{"$f":"'Timeline&Flags'!JF9","v":2036},{"$f":"'Timeline&Flags'!JG9","v":2036},{"$f":"'Timeline&Flags'!JH9","v":2036},{"$f":"'Timeline&Flags'!JI9","v":2036},{"$f":"'Timeline&Flags'!JJ9","v":2036},{"$f":"'Timeline&Flags'!JK9","v":2036},{"$f":"'Timeline&Flags'!JL9","v":2036},{"$f":"'Timeline&Flags'!JM9","v":2036},{"$f":"'Timeline&Flags'!JN9","v":2036},{"$f":"'Timeline&Flags'!JO9","v":2037},{"$f":"'Timeline&Flags'!JP9","v":2037},{"$f":"'Timeline&Flags'!JQ9","v":2037},{"$f":"'Timeline&Flags'!JR9","v":2037},{"$f":"'Timeline&Flags'!JS9","v":2037},{"$f":"'Timeline&Flags'!JT9","v":2037},{"$f":"'Timeline&Flags'!JU9","v":2037},{"$f":"'Timeline&Flags'!JV9","v":2037},{"$f":"'Timeline&Flags'!JW9","v":2037},{"$f":"'Timeline&Flags'!JX9","v":2037},{"$f":"'Timeline&Flags'!JY9","v":2037},{"$f":"'Timeline&Flags'!JZ9","v":2037},{"$f":"'Timeline&Flags'!KA9","v":2038},{"$f":"'Timeline&Flags'!KB9","v":2038},{"$f":"'Timeline&Flags'!KC9","v":2038},{"$f":"'Timeline&Flags'!KD9","v":2038},{"$f":"'Timeline&Flags'!KE9","v":2038},{"$f":"'Timeline&Flags'!KF9","v":2038},{"$f":"'Timeline&Flags'!KG9","v":2038},{"$f":"'Timeline&Flags'!KH9","v":2038},{"$f":"'Timeline&Flags'!KI9","v":2038},{"$f":"'Timeline&Flags'!KJ9","v":2038},{"$f":"'Timeline&Flags'!KK9","v":2038},{"$f":"'Timeline&Flags'!KL9","v":2038},{"$f":"'Timeline&Flags'!KM9","v":2039},{"$f":"'Timeline&Flags'!KN9","v":2039},{"$f":"'Timeline&Flags'!KO9","v":2039},{"$f":"'Timeline&Flags'!KP9","v":2039},{"$f":"'Timeline&Flags'!KQ9","v":2039},{"$f":"'Timeline&Flags'!KR9","v":2039},{"$f":"'Timeline&Flags'!KS9","v":2039},{"$f":"'Timeline&Flags'!KT9","v":2039},{"$f":"'Timeline&Flags'!KU9","v":2039},{"$f":"'Timeline&Flags'!KV9","v":2039},{"$f":"'Timeline&Flags'!KW9","v":2039},{"$f":"'Timeline&Flags'!KX9","v":2039},{"$f":"'Timeline&Flags'!KY9","v":2040},{"$f":"'Timeline&Flags'!KZ9","v":2040},{"$f":"'Timeline&Flags'!LA9","v":2040},{"$f":"'Timeline&Flags'!LB9","v":2040},{"$f":"'Timeline&Flags'!LC9","v":2040},{"$f":"'Timeline&Flags'!LD9","v":2040},{"$f":"'Timeline&Flags'!LE9","v":2040},{"$f":"'Timeline&Flags'!LF9","v":2040},{"$f":"'Timeline&Flags'!LG9","v":2040},{"$f":"'Timeline&Flags'!LH9","v":2040},{"$f":"'Timeline&Flags'!LI9","v":2040},{"$f":"'Timeline&Flags'!LJ9","v":2040},{"$f":"'Timeline&Flags'!LK9","v":2041},{"$f":"'Timeline&Flags'!LL9","v":2041},{"$f":"'Timeline&Flags'!LM9","v":2041},{"$f":"'Timeline&Flags'!LN9","v":2041},{"$f":"'Timeline&Flags'!LO9","v":2041},{"$f":"'Timeline&Flags'!LP9","v":2041},{"$f":"'Timeline&Flags'!LQ9","v":2041},{"$f":"'Timeline&Flags'!LR9","v":2041},{"$f":"'Timeline&Flags'!LS9","v":2041},{"$f":"'Timeline&Flags'!LT9","v":2041},{"$f":"'Timeline&Flags'!LU9","v":2041},{"$f":"'Timeline&Flags'!LV9","v":2041},{"$f":"'Timeline&Flags'!LW9","v":2042},{"$f":"'Timeline&Flags'!LX9","v":2042},{"$f":"'Timeline&Flags'!LY9","v":2042},{"$f":"'Timeline&Flags'!LZ9","v":2042},{"$f":"'Timeline&Flags'!MA9","v":2042},{"$f":"'Timeline&Flags'!MB9","v":2042},{"$f":"'Timeline&Flags'!MC9","v":2042},{"$f":"'Timeline&Flags'!MD9","v":2042},{"$f":"'Timeline&Flags'!ME9","v":2042},{"$f":"'Timeline&Flags'!MF9","v":2042},{"$f":"'Timeline&Flags'!MG9","v":2042},{"$f":"'Timeline&Flags'!MH9","v":2042}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E10","v":"Month in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S10","v":3},{"$f":"'Timeline&Flags'!T10","v":3},{"$f":"'Timeline&Flags'!U10","v":3},{"$f":"'Timeline&Flags'!V10","v":3},{"$f":"'Timeline&Flags'!W10","v":3},{"$f":"'Timeline&Flags'!X10","v":3},{"$f":"'Timeline&Flags'!Y10","v":3},{"$f":"'Timeline&Flags'!Z10","v":3},{"$f":"'Timeline&Flags'!AA10","v":3},{"$f":"'Timeline&Flags'!AB10","v":3},{"$f":"'Timeline&Flags'!AC10","v":3},{"$f":"'Timeline&Flags'!AD10","v":3},{"$f":"'Timeline&Flags'!AE10","v":3},{"$f":"'Timeline&Flags'!AF10","v":3},{"$f":"'Timeline&Flags'!AG10","v":3},{"$f":"'Timeline&Flags'!AH10","v":3},{"$f":"'Timeline&Flags'!AI10","v":3},{"$f":"'Timeline&Flags'!AJ10","v":3},{"$f":"'Timeline&Flags'!AK10","v":3},{"$f":"'Timeline&Flags'!AL10","v":3},{"$f":"'Timeline&Flags'!AM10","v":3},{"$f":"'Timeline&Flags'!AN10","v":3},{"$f":"'Timeline&Flags'!AO10","v":3},{"$f":"'Timeline&Flags'!AP10","v":3},{"$f":"'Timeline&Flags'!AQ10","v":3},{"$nulls":3},{"$f":"'Timeline&Flags'!AU10","v":1},{"$f":"'Timeline&Flags'!AV10","v":2},{"$f":"'Timeline&Flags'!AW10","v":3},{"$f":"'Timeline&Flags'!AX10","v":4},{"$f":"'Timeline&Flags'!AY10","v":5},{"$f":"'Timeline&Flags'!AZ10","v":6},{"$f":"'Timeline&Flags'!BA10","v":7},{"$f":"'Timeline&Flags'!BB10","v":8},{"$f":"'Timeline&Flags'!BC10","v":9},{"$f":"'Timeline&Flags'!BD10","v":10},{"$f":"'Timeline&Flags'!BE10","v":11},{"$f":"'Timeline&Flags'!BF10","v":12},{"$f":"'Timeline&Flags'!BG10","v":1},{"$f":"'Timeline&Flags'!BH10","v":2},{"$f":"'Timeline&Flags'!BI10","v":3},{"$f":"'Timeline&Flags'!BJ10","v":4},{"$f":"'Timeline&Flags'!BK10","v":5},{"$f":"'Timeline&Flags'!BL10","v":6},{"$f":"'Timeline&Flags'!BM10","v":7},{"$f":"'Timeline&Flags'!BN10","v":8},{"$f":"'Timeline&Flags'!BO10","v":9},{"$f":"'Timeline&Flags'!BP10","v":10},{"$f":"'Timeline&Flags'!BQ10","v":11},{"$f":"'Timeline&Flags'!BR10","v":12},{"$f":"'Timeline&Flags'!BS10","v":1},{"$f":"'Timeline&Flags'!BT10","v":2},{"$f":"'Timeline&Flags'!BU10","v":3},{"$f":"'Timeline&Flags'!BV10","v":4},{"$f":"'Timeline&Flags'!BW10","v":5},{"$f":"'Timeline&Flags'!BX10","v":6},{"$f":"'Timeline&Flags'!BY10","v":7},{"$f":"'Timeline&Flags'!BZ10","v":8},{"$f":"'Timeline&Flags'!CA10","v":9},{"$f":"'Timeline&Flags'!CB10","v":10},{"$f":"'Timeline&Flags'!CC10","v":11},{"$f":"'Timeline&Flags'!CD10","v":12},{"$f":"'Timeline&Flags'!CE10","v":1},{"$f":"'Timeline&Flags'!CF10","v":2},{"$f":"'Timeline&Flags'!CG10","v":3},{"$f":"'Timeline&Flags'!CH10","v":4},{"$f":"'Timeline&Flags'!CI10","v":5},{"$f":"'Timeline&Flags'!CJ10","v":6},{"$f":"'Timeline&Flags'!CK10","v":7},{"$f":"'Timeline&Flags'!CL10","v":8},{"$f":"'Timeline&Flags'!CM10","v":9},{"$f":"'Timeline&Flags'!CN10","v":10},{"$f":"'Timeline&Flags'!CO10","v":11},{"$f":"'Timeline&Flags'!CP10","v":12},{"$f":"'Timeline&Flags'!CQ10","v":1},{"$f":"'Timeline&Flags'!CR10","v":2},{"$f":"'Timeline&Flags'!CS10","v":3},{"$f":"'Timeline&Flags'!CT10","v":4},{"$f":"'Timeline&Flags'!CU10","v":5},{"$f":"'Timeline&Flags'!CV10","v":6},{"$f":"'Timeline&Flags'!CW10","v":7},{"$f":"'Timeline&Flags'!CX10","v":8},{"$f":"'Timeline&Flags'!CY10","v":9},{"$f":"'Timeline&Flags'!CZ10","v":10},{"$f":"'Timeline&Flags'!DA10","v":11},{"$f":"'Timeline&Flags'!DB10","v":12},{"$f":"'Timeline&Flags'!DC10","v":1},{"$f":"'Timeline&Flags'!DD10","v":2},{"$f":"'Timeline&Flags'!DE10","v":3},{"$f":"'Timeline&Flags'!DF10","v":4},{"$f":"'Timeline&Flags'!DG10","v":5},{"$f":"'Timeline&Flags'!DH10","v":6},{"$f":"'Timeline&Flags'!DI10","v":7},{"$f":"'Timeline&Flags'!DJ10","v":8},{"$f":"'Timeline&Flags'!DK10","v":9},{"$f":"'Timeline&Flags'!DL10","v":10},{"$f":"'Timeline&Flags'!DM10","v":11},{"$f":"'Timeline&Flags'!DN10","v":12},{"$f":"'Timeline&Flags'!DO10","v":1},{"$f":"'Timeline&Flags'!DP10","v":2},{"$f":"'Timeline&Flags'!DQ10","v":3},{"$f":"'Timeline&Flags'!DR10","v":4},{"$f":"'Timeline&Flags'!DS10","v":5},{"$f":"'Timeline&Flags'!DT10","v":6},{"$f":"'Timeline&Flags'!DU10","v":7},{"$f":"'Timeline&Flags'!DV10","v":8},{"$f":"'Timeline&Flags'!DW10","v":9},{"$f":"'Timeline&Flags'!DX10","v":10},{"$f":"'Timeline&Flags'!DY10","v":11},{"$f":"'Timeline&Flags'!DZ10","v":12},{"$f":"'Timeline&Flags'!EA10","v":1},{"$f":"'Timeline&Flags'!EB10","v":2},{"$f":"'Timeline&Flags'!EC10","v":3},{"$f":"'Timeline&Flags'!ED10","v":4},{"$f":"'Timeline&Flags'!EE10","v":5},{"$f":"'Timeline&Flags'!EF10","v":6},{"$f":"'Timeline&Flags'!EG10","v":7},{"$f":"'Timeline&Flags'!EH10","v":8},{"$f":"'Timeline&Flags'!EI10","v":9},{"$f":"'Timeline&Flags'!EJ10","v":10},{"$f":"'Timeline&Flags'!EK10","v":11},{"$f":"'Timeline&Flags'!EL10","v":12},{"$f":"'Timeline&Flags'!EM10","v":1},{"$f":"'Timeline&Flags'!EN10","v":2},{"$f":"'Timeline&Flags'!EO10","v":3},{"$f":"'Timeline&Flags'!EP10","v":4},{"$f":"'Timeline&Flags'!EQ10","v":5},{"$f":"'Timeline&Flags'!ER10","v":6},{"$f":"'Timeline&Flags'!ES10","v":7},{"$f":"'Timeline&Flags'!ET10","v":8},{"$f":"'Timeline&Flags'!EU10","v":9},{"$f":"'Timeline&Flags'!EV10","v":10},{"$f":"'Timeline&Flags'!EW10","v":11},{"$f":"'Timeline&Flags'!EX10","v":12},{"$f":"'Timeline&Flags'!EY10","v":1},{"$f":"'Timeline&Flags'!EZ10","v":2},{"$f":"'Timeline&Flags'!FA10","v":3},{"$f":"'Timeline&Flags'!FB10","v":4},{"$f":"'Timeline&Flags'!FC10","v":5},{"$f":"'Timeline&Flags'!FD10","v":6},{"$f":"'Timeline&Flags'!FE10","v":7},{"$f":"'Timeline&Flags'!FF10","v":8},{"$f":"'Timeline&Flags'!FG10","v":9},{"$f":"'Timeline&Flags'!FH10","v":10},{"$f":"'Timeline&Flags'!FI10","v":11},{"$f":"'Timeline&Flags'!FJ10","v":12},{"$f":"'Timeline&Flags'!FK10","v":1},{"$f":"'Timeline&Flags'!FL10","v":2},{"$f":"'Timeline&Flags'!FM10","v":3},{"$f":"'Timeline&Flags'!FN10","v":4},{"$f":"'Timeline&Flags'!FO10","v":5},{"$f":"'Timeline&Flags'!FP10","v":6},{"$f":"'Timeline&Flags'!FQ10","v":7},{"$f":"'Timeline&Flags'!FR10","v":8},{"$f":"'Timeline&Flags'!FS10","v":9},{"$f":"'Timeline&Flags'!FT10","v":10},{"$f":"'Timeline&Flags'!FU10","v":11},{"$f":"'Timeline&Flags'!FV10","v":12},{"$f":"'Timeline&Flags'!FW10","v":1},{"$f":"'Timeline&Flags'!FX10","v":2},{"$f":"'Timeline&Flags'!FY10","v":3},{"$f":"'Timeline&Flags'!FZ10","v":4},{"$f":"'Timeline&Flags'!GA10","v":5},{"$f":"'Timeline&Flags'!GB10","v":6},{"$f":"'Timeline&Flags'!GC10","v":7},{"$f":"'Timeline&Flags'!GD10","v":8},{"$f":"'Timeline&Flags'!GE10","v":9},{"$f":"'Timeline&Flags'!GF10","v":10},{"$f":"'Timeline&Flags'!GG10","v":11},{"$f":"'Timeline&Flags'!GH10","v":12},{"$f":"'Timeline&Flags'!GI10","v":1},{"$f":"'Timeline&Flags'!GJ10","v":2},{"$f":"'Timeline&Flags'!GK10","v":3},{"$f":"'Timeline&Flags'!GL10","v":4},{"$f":"'Timeline&Flags'!GM10","v":5},{"$f":"'Timeline&Flags'!GN10","v":6},{"$f":"'Timeline&Flags'!GO10","v":7},{"$f":"'Timeline&Flags'!GP10","v":8},{"$f":"'Timeline&Flags'!GQ10","v":9},{"$f":"'Timeline&Flags'!GR10","v":10},{"$f":"'Timeline&Flags'!GS10","v":11},{"$f":"'Timeline&Flags'!GT10","v":12},{"$f":"'Timeline&Flags'!GU10","v":1},{"$f":"'Timeline&Flags'!GV10","v":2},{"$f":"'Timeline&Flags'!GW10","v":3},{"$f":"'Timeline&Flags'!GX10","v":4},{"$f":"'Timeline&Flags'!GY10","v":5},{"$f":"'Timeline&Flags'!GZ10","v":6},{"$f":"'Timeline&Flags'!HA10","v":7},{"$f":"'Timeline&Flags'!HB10","v":8},{"$f":"'Timeline&Flags'!HC10","v":9},{"$f":"'Timeline&Flags'!HD10","v":10},{"$f":"'Timeline&Flags'!HE10","v":11},{"$f":"'Timeline&Flags'!HF10","v":12},{"$f":"'Timeline&Flags'!HG10","v":1},{"$f":"'Timeline&Flags'!HH10","v":2},{"$f":"'Timeline&Flags'!HI10","v":3},{"$f":"'Timeline&Flags'!HJ10","v":4},{"$f":"'Timeline&Flags'!HK10","v":5},{"$f":"'Timeline&Flags'!HL10","v":6},{"$f":"'Timeline&Flags'!HM10","v":7},{"$f":"'Timeline&Flags'!HN10","v":8},{"$f":"'Timeline&Flags'!HO10","v":9},{"$f":"'Timeline&Flags'!HP10","v":10},{"$f":"'Timeline&Flags'!HQ10","v":11},{"$f":"'Timeline&Flags'!HR10","v":12},{"$f":"'Timeline&Flags'!HS10","v":1},{"$f":"'Timeline&Flags'!HT10","v":2},{"$f":"'Timeline&Flags'!HU10","v":3},{"$f":"'Timeline&Flags'!HV10","v":4},{"$f":"'Timeline&Flags'!HW10","v":5},{"$f":"'Timeline&Flags'!HX10","v":6},{"$f":"'Timeline&Flags'!HY10","v":7},{"$f":"'Timeline&Flags'!HZ10","v":8},{"$f":"'Timeline&Flags'!IA10","v":9},{"$f":"'Timeline&Flags'!IB10","v":10},{"$f":"'Timeline&Flags'!IC10","v":11},{"$f":"'Timeline&Flags'!ID10","v":12},{"$f":"'Timeline&Flags'!IE10","v":1},{"$f":"'Timeline&Flags'!IF10","v":2},{"$f":"'Timeline&Flags'!IG10","v":3},{"$f":"'Timeline&Flags'!IH10","v":4},{"$f":"'Timeline&Flags'!II10","v":5},{"$f":"'Timeline&Flags'!IJ10","v":6},{"$f":"'Timeline&Flags'!IK10","v":7},{"$f":"'Timeline&Flags'!IL10","v":8},{"$f":"'Timeline&Flags'!IM10","v":9},{"$f":"'Timeline&Flags'!IN10","v":10},{"$f":"'Timeline&Flags'!IO10","v":11},{"$f":"'Timeline&Flags'!IP10","v":12},{"$f":"'Timeline&Flags'!IQ10","v":1},{"$f":"'Timeline&Flags'!IR10","v":2},{"$f":"'Timeline&Flags'!IS10","v":3},{"$f":"'Timeline&Flags'!IT10","v":4},{"$f":"'Timeline&Flags'!IU10","v":5},{"$f":"'Timeline&Flags'!IV10","v":6},{"$f":"'Timeline&Flags'!IW10","v":7},{"$f":"'Timeline&Flags'!IX10","v":8},{"$f":"'Timeline&Flags'!IY10","v":9},{"$f":"'Timeline&Flags'!IZ10","v":10},{"$f":"'Timeline&Flags'!JA10","v":11},{"$f":"'Timeline&Flags'!JB10","v":12},{"$f":"'Timeline&Flags'!JC10","v":1},{"$f":"'Timeline&Flags'!JD10","v":2},{"$f":"'Timeline&Flags'!JE10","v":3},{"$f":"'Timeline&Flags'!JF10","v":4},{"$f":"'Timeline&Flags'!JG10","v":5},{"$f":"'Timeline&Flags'!JH10","v":6},{"$f":"'Timeline&Flags'!JI10","v":7},{"$f":"'Timeline&Flags'!JJ10","v":8},{"$f":"'Timeline&Flags'!JK10","v":9},{"$f":"'Timeline&Flags'!JL10","v":10},{"$f":"'Timeline&Flags'!JM10","v":11},{"$f":"'Timeline&Flags'!JN10","v":12},{"$f":"'Timeline&Flags'!JO10","v":1},{"$f":"'Timeline&Flags'!JP10","v":2},{"$f":"'Timeline&Flags'!JQ10","v":3},{"$f":"'Timeline&Flags'!JR10","v":4},{"$f":"'Timeline&Flags'!JS10","v":5},{"$f":"'Timeline&Flags'!JT10","v":6},{"$f":"'Timeline&Flags'!JU10","v":7},{"$f":"'Timeline&Flags'!JV10","v":8},{"$f":"'Timeline&Flags'!JW10","v":9},{"$f":"'Timeline&Flags'!JX10","v":10},{"$f":"'Timeline&Flags'!JY10","v":11},{"$f":"'Timeline&Flags'!JZ10","v":12},{"$f":"'Timeline&Flags'!KA10","v":1},{"$f":"'Timeline&Flags'!KB10","v":2},{"$f":"'Timeline&Flags'!KC10","v":3},{"$f":"'Timeline&Flags'!KD10","v":4},{"$f":"'Timeline&Flags'!KE10","v":5},{"$f":"'Timeline&Flags'!KF10","v":6},{"$f":"'Timeline&Flags'!KG10","v":7},{"$f":"'Timeline&Flags'!KH10","v":8},{"$f":"'Timeline&Flags'!KI10","v":9},{"$f":"'Timeline&Flags'!KJ10","v":10},{"$f":"'Timeline&Flags'!KK10","v":11},{"$f":"'Timeline&Flags'!KL10","v":12},{"$f":"'Timeline&Flags'!KM10","v":1},{"$f":"'Timeline&Flags'!KN10","v":2},{"$f":"'Timeline&Flags'!KO10","v":3},{"$f":"'Timeline&Flags'!KP10","v":4},{"$f":"'Timeline&Flags'!KQ10","v":5},{"$f":"'Timeline&Flags'!KR10","v":6},{"$f":"'Timeline&Flags'!KS10","v":7},{"$f":"'Timeline&Flags'!KT10","v":8},{"$f":"'Timeline&Flags'!KU10","v":9},{"$f":"'Timeline&Flags'!KV10","v":10},{"$f":"'Timeline&Flags'!KW10","v":11},{"$f":"'Timeline&Flags'!KX10","v":12},{"$f":"'Timeline&Flags'!KY10","v":1},{"$f":"'Timeline&Flags'!KZ10","v":2},{"$f":"'Timeline&Flags'!LA10","v":3},{"$f":"'Timeline&Flags'!LB10","v":4},{"$f":"'Timeline&Flags'!LC10","v":5},{"$f":"'Timeline&Flags'!LD10","v":6},{"$f":"'Timeline&Flags'!LE10","v":7},{"$f":"'Timeline&Flags'!LF10","v":8},{"$f":"'Timeline&Flags'!LG10","v":9},{"$f":"'Timeline&Flags'!LH10","v":10},{"$f":"'Timeline&Flags'!LI10","v":11},{"$f":"'Timeline&Flags'!LJ10","v":12},{"$f":"'Timeline&Flags'!LK10","v":1},{"$f":"'Timeline&Flags'!LL10","v":2},{"$f":"'Timeline&Flags'!LM10","v":3},{"$f":"'Timeline&Flags'!LN10","v":4},{"$f":"'Timeline&Flags'!LO10","v":5},{"$f":"'Timeline&Flags'!LP10","v":6},{"$f":"'Timeline&Flags'!LQ10","v":7},{"$f":"'Timeline&Flags'!LR10","v":8},{"$f":"'Timeline&Flags'!LS10","v":9},{"$f":"'Timeline&Flags'!LT10","v":10},{"$f":"'Timeline&Flags'!LU10","v":11},{"$f":"'Timeline&Flags'!LV10","v":12},{"$f":"'Timeline&Flags'!LW10","v":1},{"$f":"'Timeline&Flags'!LX10","v":2},{"$f":"'Timeline&Flags'!LY10","v":3},{"$f":"'Timeline&Flags'!LZ10","v":4},{"$f":"'Timeline&Flags'!MA10","v":5},{"$f":"'Timeline&Flags'!MB10","v":6},{"$f":"'Timeline&Flags'!MC10","v":7},{"$f":"'Timeline&Flags'!MD10","v":8},{"$f":"'Timeline&Flags'!ME10","v":9},{"$f":"'Timeline&Flags'!MF10","v":10},{"$f":"'Timeline&Flags'!MG10","v":11},{"$f":"'Timeline&Flags'!MH10","v":12}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E11","v":"Financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S11","v":2018},{"$f":"'Timeline&Flags'!T11","v":2019},{"$f":"'Timeline&Flags'!U11","v":2020},{"$f":"'Timeline&Flags'!V11","v":2021},{"$f":"'Timeline&Flags'!W11","v":2022},{"$f":"'Timeline&Flags'!X11","v":2023},{"$f":"'Timeline&Flags'!Y11","v":2024},{"$f":"'Timeline&Flags'!Z11","v":2025},{"$f":"'Timeline&Flags'!AA11","v":2026},{"$f":"'Timeline&Flags'!AB11","v":2027},{"$f":"'Timeline&Flags'!AC11","v":2028},{"$f":"'Timeline&Flags'!AD11","v":2029},{"$f":"'Timeline&Flags'!AE11","v":2030},{"$f":"'Timeline&Flags'!AF11","v":2031},{"$f":"'Timeline&Flags'!AG11","v":2032},{"$f":"'Timeline&Flags'!AH11","v":2033},{"$f":"'Timeline&Flags'!AI11","v":2034},{"$f":"'Timeline&Flags'!AJ11","v":2035},{"$f":"'Timeline&Flags'!AK11","v":2036},{"$f":"'Timeline&Flags'!AL11","v":2037},{"$f":"'Timeline&Flags'!AM11","v":2038},{"$f":"'Timeline&Flags'!AN11","v":2039},{"$f":"'Timeline&Flags'!AO11","v":2040},{"$f":"'Timeline&Flags'!AP11","v":2041},{"$f":"'Timeline&Flags'!AQ11","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU11","v":2018},{"$f":"'Timeline&Flags'!AV11","v":2018},{"$f":"'Timeline&Flags'!AW11","v":2018},{"$f":"'Timeline&Flags'!AX11","v":2019},{"$f":"'Timeline&Flags'!AY11","v":2019},{"$f":"'Timeline&Flags'!AZ11","v":2019},{"$f":"'Timeline&Flags'!BA11","v":2019},{"$f":"'Timeline&Flags'!BB11","v":2019},{"$f":"'Timeline&Flags'!BC11","v":2019},{"$f":"'Timeline&Flags'!BD11","v":2019},{"$f":"'Timeline&Flags'!BE11","v":2019},{"$f":"'Timeline&Flags'!BF11","v":2019},{"$f":"'Timeline&Flags'!BG11","v":2019},{"$f":"'Timeline&Flags'!BH11","v":2019},{"$f":"'Timeline&Flags'!BI11","v":2019},{"$f":"'Timeline&Flags'!BJ11","v":2020},{"$f":"'Timeline&Flags'!BK11","v":2020},{"$f":"'Timeline&Flags'!BL11","v":2020},{"$f":"'Timeline&Flags'!BM11","v":2020},{"$f":"'Timeline&Flags'!BN11","v":2020},{"$f":"'Timeline&Flags'!BO11","v":2020},{"$f":"'Timeline&Flags'!BP11","v":2020},{"$f":"'Timeline&Flags'!BQ11","v":2020},{"$f":"'Timeline&Flags'!BR11","v":2020},{"$f":"'Timeline&Flags'!BS11","v":2020},{"$f":"'Timeline&Flags'!BT11","v":2020},{"$f":"'Timeline&Flags'!BU11","v":2020},{"$f":"'Timeline&Flags'!BV11","v":2021},{"$f":"'Timeline&Flags'!BW11","v":2021},{"$f":"'Timeline&Flags'!BX11","v":2021},{"$f":"'Timeline&Flags'!BY11","v":2021},{"$f":"'Timeline&Flags'!BZ11","v":2021},{"$f":"'Timeline&Flags'!CA11","v":2021},{"$f":"'Timeline&Flags'!CB11","v":2021},{"$f":"'Timeline&Flags'!CC11","v":2021},{"$f":"'Timeline&Flags'!CD11","v":2021},{"$f":"'Timeline&Flags'!CE11","v":2021},{"$f":"'Timeline&Flags'!CF11","v":2021},{"$f":"'Timeline&Flags'!CG11","v":2021},{"$f":"'Timeline&Flags'!CH11","v":2022},{"$f":"'Timeline&Flags'!CI11","v":2022},{"$f":"'Timeline&Flags'!CJ11","v":2022},{"$f":"'Timeline&Flags'!CK11","v":2022},{"$f":"'Timeline&Flags'!CL11","v":2022},{"$f":"'Timeline&Flags'!CM11","v":2022},{"$f":"'Timeline&Flags'!CN11","v":2022},{"$f":"'Timeline&Flags'!CO11","v":2022},{"$f":"'Timeline&Flags'!CP11","v":2022},{"$f":"'Timeline&Flags'!CQ11","v":2022},{"$f":"'Timeline&Flags'!CR11","v":2022},{"$f":"'Timeline&Flags'!CS11","v":2022},{"$f":"'Timeline&Flags'!CT11","v":2023},{"$f":"'Timeline&Flags'!CU11","v":2023},{"$f":"'Timeline&Flags'!CV11","v":2023},{"$f":"'Timeline&Flags'!CW11","v":2023},{"$f":"'Timeline&Flags'!CX11","v":2023},{"$f":"'Timeline&Flags'!CY11","v":2023},{"$f":"'Timeline&Flags'!CZ11","v":2023},{"$f":"'Timeline&Flags'!DA11","v":2023},{"$f":"'Timeline&Flags'!DB11","v":2023},{"$f":"'Timeline&Flags'!DC11","v":2023},{"$f":"'Timeline&Flags'!DD11","v":2023},{"$f":"'Timeline&Flags'!DE11","v":2023},{"$f":"'Timeline&Flags'!DF11","v":2024},{"$f":"'Timeline&Flags'!DG11","v":2024},{"$f":"'Timeline&Flags'!DH11","v":2024},{"$f":"'Timeline&Flags'!DI11","v":2024},{"$f":"'Timeline&Flags'!DJ11","v":2024},{"$f":"'Timeline&Flags'!DK11","v":2024},{"$f":"'Timeline&Flags'!DL11","v":2024},{"$f":"'Timeline&Flags'!DM11","v":2024},{"$f":"'Timeline&Flags'!DN11","v":2024},{"$f":"'Timeline&Flags'!DO11","v":2024},{"$f":"'Timeline&Flags'!DP11","v":2024},{"$f":"'Timeline&Flags'!DQ11","v":2024},{"$f":"'Timeline&Flags'!DR11","v":2025},{"$f":"'Timeline&Flags'!DS11","v":2025},{"$f":"'Timeline&Flags'!DT11","v":2025},{"$f":"'Timeline&Flags'!DU11","v":2025},{"$f":"'Timeline&Flags'!DV11","v":2025},{"$f":"'Timeline&Flags'!DW11","v":2025},{"$f":"'Timeline&Flags'!DX11","v":2025},{"$f":"'Timeline&Flags'!DY11","v":2025},{"$f":"'Timeline&Flags'!DZ11","v":2025},{"$f":"'Timeline&Flags'!EA11","v":2025},{"$f":"'Timeline&Flags'!EB11","v":2025},{"$f":"'Timeline&Flags'!EC11","v":2025},{"$f":"'Timeline&Flags'!ED11","v":2026},{"$f":"'Timeline&Flags'!EE11","v":2026},{"$f":"'Timeline&Flags'!EF11","v":2026},{"$f":"'Timeline&Flags'!EG11","v":2026},{"$f":"'Timeline&Flags'!EH11","v":2026},{"$f":"'Timeline&Flags'!EI11","v":2026},{"$f":"'Timeline&Flags'!EJ11","v":2026},{"$f":"'Timeline&Flags'!EK11","v":2026},{"$f":"'Timeline&Flags'!EL11","v":2026},{"$f":"'Timeline&Flags'!EM11","v":2026},{"$f":"'Timeline&Flags'!EN11","v":2026},{"$f":"'Timeline&Flags'!EO11","v":2026},{"$f":"'Timeline&Flags'!EP11","v":2027},{"$f":"'Timeline&Flags'!EQ11","v":2027},{"$f":"'Timeline&Flags'!ER11","v":2027},{"$f":"'Timeline&Flags'!ES11","v":2027},{"$f":"'Timeline&Flags'!ET11","v":2027},{"$f":"'Timeline&Flags'!EU11","v":2027},{"$f":"'Timeline&Flags'!EV11","v":2027},{"$f":"'Timeline&Flags'!EW11","v":2027},{"$f":"'Timeline&Flags'!EX11","v":2027},{"$f":"'Timeline&Flags'!EY11","v":2027},{"$f":"'Timeline&Flags'!EZ11","v":2027},{"$f":"'Timeline&Flags'!FA11","v":2027},{"$f":"'Timeline&Flags'!FB11","v":2028},{"$f":"'Timeline&Flags'!FC11","v":2028},{"$f":"'Timeline&Flags'!FD11","v":2028},{"$f":"'Timeline&Flags'!FE11","v":2028},{"$f":"'Timeline&Flags'!FF11","v":2028},{"$f":"'Timeline&Flags'!FG11","v":2028},{"$f":"'Timeline&Flags'!FH11","v":2028},{"$f":"'Timeline&Flags'!FI11","v":2028},{"$f":"'Timeline&Flags'!FJ11","v":2028},{"$f":"'Timeline&Flags'!FK11","v":2028},{"$f":"'Timeline&Flags'!FL11","v":2028},{"$f":"'Timeline&Flags'!FM11","v":2028},{"$f":"'Timeline&Flags'!FN11","v":2029},{"$f":"'Timeline&Flags'!FO11","v":2029},{"$f":"'Timeline&Flags'!FP11","v":2029},{"$f":"'Timeline&Flags'!FQ11","v":2029},{"$f":"'Timeline&Flags'!FR11","v":2029},{"$f":"'Timeline&Flags'!FS11","v":2029},{"$f":"'Timeline&Flags'!FT11","v":2029},{"$f":"'Timeline&Flags'!FU11","v":2029},{"$f":"'Timeline&Flags'!FV11","v":2029},{"$f":"'Timeline&Flags'!FW11","v":2029},{"$f":"'Timeline&Flags'!FX11","v":2029},{"$f":"'Timeline&Flags'!FY11","v":2029},{"$f":"'Timeline&Flags'!FZ11","v":2030},{"$f":"'Timeline&Flags'!GA11","v":2030},{"$f":"'Timeline&Flags'!GB11","v":2030},{"$f":"'Timeline&Flags'!GC11","v":2030},{"$f":"'Timeline&Flags'!GD11","v":2030},{"$f":"'Timeline&Flags'!GE11","v":2030},{"$f":"'Timeline&Flags'!GF11","v":2030},{"$f":"'Timeline&Flags'!GG11","v":2030},{"$f":"'Timeline&Flags'!GH11","v":2030},{"$f":"'Timeline&Flags'!GI11","v":2030},{"$f":"'Timeline&Flags'!GJ11","v":2030},{"$f":"'Timeline&Flags'!GK11","v":2030},{"$f":"'Timeline&Flags'!GL11","v":2031},{"$f":"'Timeline&Flags'!GM11","v":2031},{"$f":"'Timeline&Flags'!GN11","v":2031},{"$f":"'Timeline&Flags'!GO11","v":2031},{"$f":"'Timeline&Flags'!GP11","v":2031},{"$f":"'Timeline&Flags'!GQ11","v":2031},{"$f":"'Timeline&Flags'!GR11","v":2031},{"$f":"'Timeline&Flags'!GS11","v":2031},{"$f":"'Timeline&Flags'!GT11","v":2031},{"$f":"'Timeline&Flags'!GU11","v":2031},{"$f":"'Timeline&Flags'!GV11","v":2031},{"$f":"'Timeline&Flags'!GW11","v":2031},{"$f":"'Timeline&Flags'!GX11","v":2032},{"$f":"'Timeline&Flags'!GY11","v":2032},{"$f":"'Timeline&Flags'!GZ11","v":2032},{"$f":"'Timeline&Flags'!HA11","v":2032},{"$f":"'Timeline&Flags'!HB11","v":2032},{"$f":"'Timeline&Flags'!HC11","v":2032},{"$f":"'Timeline&Flags'!HD11","v":2032},{"$f":"'Timeline&Flags'!HE11","v":2032},{"$f":"'Timeline&Flags'!HF11","v":2032},{"$f":"'Timeline&Flags'!HG11","v":2032},{"$f":"'Timeline&Flags'!HH11","v":2032},{"$f":"'Timeline&Flags'!HI11","v":2032},{"$f":"'Timeline&Flags'!HJ11","v":2033},{"$f":"'Timeline&Flags'!HK11","v":2033},{"$f":"'Timeline&Flags'!HL11","v":2033},{"$f":"'Timeline&Flags'!HM11","v":2033},{"$f":"'Timeline&Flags'!HN11","v":2033},{"$f":"'Timeline&Flags'!HO11","v":2033},{"$f":"'Timeline&Flags'!HP11","v":2033},{"$f":"'Timeline&Flags'!HQ11","v":2033},{"$f":"'Timeline&Flags'!HR11","v":2033},{"$f":"'Timeline&Flags'!HS11","v":2033},{"$f":"'Timeline&Flags'!HT11","v":2033},{"$f":"'Timeline&Flags'!HU11","v":2033},{"$f":"'Timeline&Flags'!HV11","v":2034},{"$f":"'Timeline&Flags'!HW11","v":2034},{"$f":"'Timeline&Flags'!HX11","v":2034},{"$f":"'Timeline&Flags'!HY11","v":2034},{"$f":"'Timeline&Flags'!HZ11","v":2034},{"$f":"'Timeline&Flags'!IA11","v":2034},{"$f":"'Timeline&Flags'!IB11","v":2034},{"$f":"'Timeline&Flags'!IC11","v":2034},{"$f":"'Timeline&Flags'!ID11","v":2034},{"$f":"'Timeline&Flags'!IE11","v":2034},{"$f":"'Timeline&Flags'!IF11","v":2034},{"$f":"'Timeline&Flags'!IG11","v":2034},{"$f":"'Timeline&Flags'!IH11","v":2035},{"$f":"'Timeline&Flags'!II11","v":2035},{"$f":"'Timeline&Flags'!IJ11","v":2035},{"$f":"'Timeline&Flags'!IK11","v":2035},{"$f":"'Timeline&Flags'!IL11","v":2035},{"$f":"'Timeline&Flags'!IM11","v":2035},{"$f":"'Timeline&Flags'!IN11","v":2035},{"$f":"'Timeline&Flags'!IO11","v":2035},{"$f":"'Timeline&Flags'!IP11","v":2035},{"$f":"'Timeline&Flags'!IQ11","v":2035},{"$f":"'Timeline&Flags'!IR11","v":2035},{"$f":"'Timeline&Flags'!IS11","v":2035},{"$f":"'Timeline&Flags'!IT11","v":2036},{"$f":"'Timeline&Flags'!IU11","v":2036},{"$f":"'Timeline&Flags'!IV11","v":2036},{"$f":"'Timeline&Flags'!IW11","v":2036},{"$f":"'Timeline&Flags'!IX11","v":2036},{"$f":"'Timeline&Flags'!IY11","v":2036},{"$f":"'Timeline&Flags'!IZ11","v":2036},{"$f":"'Timeline&Flags'!JA11","v":2036},{"$f":"'Timeline&Flags'!JB11","v":2036},{"$f":"'Timeline&Flags'!JC11","v":2036},{"$f":"'Timeline&Flags'!JD11","v":2036},{"$f":"'Timeline&Flags'!JE11","v":2036},{"$f":"'Timeline&Flags'!JF11","v":2037},{"$f":"'Timeline&Flags'!JG11","v":2037},{"$f":"'Timeline&Flags'!JH11","v":2037},{"$f":"'Timeline&Flags'!JI11","v":2037},{"$f":"'Timeline&Flags'!JJ11","v":2037},{"$f":"'Timeline&Flags'!JK11","v":2037},{"$f":"'Timeline&Flags'!JL11","v":2037},{"$f":"'Timeline&Flags'!JM11","v":2037},{"$f":"'Timeline&Flags'!JN11","v":2037},{"$f":"'Timeline&Flags'!JO11","v":2037},{"$f":"'Timeline&Flags'!JP11","v":2037},{"$f":"'Timeline&Flags'!JQ11","v":2037},{"$f":"'Timeline&Flags'!JR11","v":2038},{"$f":"'Timeline&Flags'!JS11","v":2038},{"$f":"'Timeline&Flags'!JT11","v":2038},{"$f":"'Timeline&Flags'!JU11","v":2038},{"$f":"'Timeline&Flags'!JV11","v":2038},{"$f":"'Timeline&Flags'!JW11","v":2038},{"$f":"'Timeline&Flags'!JX11","v":2038},{"$f":"'Timeline&Flags'!JY11","v":2038},{"$f":"'Timeline&Flags'!JZ11","v":2038},{"$f":"'Timeline&Flags'!KA11","v":2038},{"$f":"'Timeline&Flags'!KB11","v":2038},{"$f":"'Timeline&Flags'!KC11","v":2038},{"$f":"'Timeline&Flags'!KD11","v":2039},{"$f":"'Timeline&Flags'!KE11","v":2039},{"$f":"'Timeline&Flags'!KF11","v":2039},{"$f":"'Timeline&Flags'!KG11","v":2039},{"$f":"'Timeline&Flags'!KH11","v":2039},{"$f":"'Timeline&Flags'!KI11","v":2039},{"$f":"'Timeline&Flags'!KJ11","v":2039},{"$f":"'Timeline&Flags'!KK11","v":2039},{"$f":"'Timeline&Flags'!KL11","v":2039},{"$f":"'Timeline&Flags'!KM11","v":2039},{"$f":"'Timeline&Flags'!KN11","v":2039},{"$f":"'Timeline&Flags'!KO11","v":2039},{"$f":"'Timeline&Flags'!KP11","v":2040},{"$f":"'Timeline&Flags'!KQ11","v":2040},{"$f":"'Timeline&Flags'!KR11","v":2040},{"$f":"'Timeline&Flags'!KS11","v":2040},{"$f":"'Timeline&Flags'!KT11","v":2040},{"$f":"'Timeline&Flags'!KU11","v":2040},{"$f":"'Timeline&Flags'!KV11","v":2040},{"$f":"'Timeline&Flags'!KW11","v":2040},{"$f":"'Timeline&Flags'!KX11","v":2040},{"$f":"'Timeline&Flags'!KY11","v":2040},{"$f":"'Timeline&Flags'!KZ11","v":2040},{"$f":"'Timeline&Flags'!LA11","v":2040},{"$f":"'Timeline&Flags'!LB11","v":2041},{"$f":"'Timeline&Flags'!LC11","v":2041},{"$f":"'Timeline&Flags'!LD11","v":2041},{"$f":"'Timeline&Flags'!LE11","v":2041},{"$f":"'Timeline&Flags'!LF11","v":2041},{"$f":"'Timeline&Flags'!LG11","v":2041},{"$f":"'Timeline&Flags'!LH11","v":2041},{"$f":"'Timeline&Flags'!LI11","v":2041},{"$f":"'Timeline&Flags'!LJ11","v":2041},{"$f":"'Timeline&Flags'!LK11","v":2041},{"$f":"'Timeline&Flags'!LL11","v":2041},{"$f":"'Timeline&Flags'!LM11","v":2041},{"$f":"'Timeline&Flags'!LN11","v":2042},{"$f":"'Timeline&Flags'!LO11","v":2042},{"$f":"'Timeline&Flags'!LP11","v":2042},{"$f":"'Timeline&Flags'!LQ11","v":2042},{"$f":"'Timeline&Flags'!LR11","v":2042},{"$f":"'Timeline&Flags'!LS11","v":2042},{"$f":"'Timeline&Flags'!LT11","v":2042},{"$f":"'Timeline&Flags'!LU11","v":2042},{"$f":"'Timeline&Flags'!LV11","v":2042},{"$f":"'Timeline&Flags'!LW11","v":2042},{"$f":"'Timeline&Flags'!LX11","v":2042},{"$f":"'Timeline&Flags'!LY11","v":2042},{"$f":"'Timeline&Flags'!LZ11","v":2043},{"$f":"'Timeline&Flags'!MA11","v":2043},{"$f":"'Timeline&Flags'!MB11","v":2043},{"$f":"'Timeline&Flags'!MC11","v":2043},{"$f":"'Timeline&Flags'!MD11","v":2043},{"$f":"'Timeline&Flags'!ME11","v":2043},{"$f":"'Timeline&Flags'!MF11","v":2043},{"$f":"'Timeline&Flags'!MG11","v":2043},{"$f":"'Timeline&Flags'!MH11","v":2043}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E12","v":"Month in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S12","v":12},{"$f":"'Timeline&Flags'!T12","v":12},{"$f":"'Timeline&Flags'!U12","v":12},{"$f":"'Timeline&Flags'!V12","v":12},{"$f":"'Timeline&Flags'!W12","v":12},{"$f":"'Timeline&Flags'!X12","v":12},{"$f":"'Timeline&Flags'!Y12","v":12},{"$f":"'Timeline&Flags'!Z12","v":12},{"$f":"'Timeline&Flags'!AA12","v":12},{"$f":"'Timeline&Flags'!AB12","v":12},{"$f":"'Timeline&Flags'!AC12","v":12},{"$f":"'Timeline&Flags'!AD12","v":12},{"$f":"'Timeline&Flags'!AE12","v":12},{"$f":"'Timeline&Flags'!AF12","v":12},{"$f":"'Timeline&Flags'!AG12","v":12},{"$f":"'Timeline&Flags'!AH12","v":12},{"$f":"'Timeline&Flags'!AI12","v":12},{"$f":"'Timeline&Flags'!AJ12","v":12},{"$f":"'Timeline&Flags'!AK12","v":12},{"$f":"'Timeline&Flags'!AL12","v":12},{"$f":"'Timeline&Flags'!AM12","v":12},{"$f":"'Timeline&Flags'!AN12","v":12},{"$f":"'Timeline&Flags'!AO12","v":12},{"$f":"'Timeline&Flags'!AP12","v":12},{"$f":"'Timeline&Flags'!AQ12","v":12},{"$nulls":3},{"$f":"'Timeline&Flags'!AU12","v":10},{"$f":"'Timeline&Flags'!AV12","v":11},{"$f":"'Timeline&Flags'!AW12","v":12},{"$f":"'Timeline&Flags'!AX12","v":1},{"$f":"'Timeline&Flags'!AY12","v":2},{"$f":"'Timeline&Flags'!AZ12","v":3},{"$f":"'Timeline&Flags'!BA12","v":4},{"$f":"'Timeline&Flags'!BB12","v":5},{"$f":"'Timeline&Flags'!BC12","v":6},{"$f":"'Timeline&Flags'!BD12","v":7},{"$f":"'Timeline&Flags'!BE12","v":8},{"$f":"'Timeline&Flags'!BF12","v":9},{"$f":"'Timeline&Flags'!BG12","v":10},{"$f":"'Timeline&Flags'!BH12","v":11},{"$f":"'Timeline&Flags'!BI12","v":12},{"$f":"'Timeline&Flags'!BJ12","v":1},{"$f":"'Timeline&Flags'!BK12","v":2},{"$f":"'Timeline&Flags'!BL12","v":3},{"$f":"'Timeline&Flags'!BM12","v":4},{"$f":"'Timeline&Flags'!BN12","v":5},{"$f":"'Timeline&Flags'!BO12","v":6},{"$f":"'Timeline&Flags'!BP12","v":7},{"$f":"'Timeline&Flags'!BQ12","v":8},{"$f":"'Timeline&Flags'!BR12","v":9},{"$f":"'Timeline&Flags'!BS12","v":10},{"$f":"'Timeline&Flags'!BT12","v":11},{"$f":"'Timeline&Flags'!BU12","v":12},{"$f":"'Timeline&Flags'!BV12","v":1},{"$f":"'Timeline&Flags'!BW12","v":2},{"$f":"'Timeline&Flags'!BX12","v":3},{"$f":"'Timeline&Flags'!BY12","v":4},{"$f":"'Timeline&Flags'!BZ12","v":5},{"$f":"'Timeline&Flags'!CA12","v":6},{"$f":"'Timeline&Flags'!CB12","v":7},{"$f":"'Timeline&Flags'!CC12","v":8},{"$f":"'Timeline&Flags'!CD12","v":9},{"$f":"'Timeline&Flags'!CE12","v":10},{"$f":"'Timeline&Flags'!CF12","v":11},{"$f":"'Timeline&Flags'!CG12","v":12},{"$f":"'Timeline&Flags'!CH12","v":1},{"$f":"'Timeline&Flags'!CI12","v":2},{"$f":"'Timeline&Flags'!CJ12","v":3},{"$f":"'Timeline&Flags'!CK12","v":4},{"$f":"'Timeline&Flags'!CL12","v":5},{"$f":"'Timeline&Flags'!CM12","v":6},{"$f":"'Timeline&Flags'!CN12","v":7},{"$f":"'Timeline&Flags'!CO12","v":8},{"$f":"'Timeline&Flags'!CP12","v":9},{"$f":"'Timeline&Flags'!CQ12","v":10},{"$f":"'Timeline&Flags'!CR12","v":11},{"$f":"'Timeline&Flags'!CS12","v":12},{"$f":"'Timeline&Flags'!CT12","v":1},{"$f":"'Timeline&Flags'!CU12","v":2},{"$f":"'Timeline&Flags'!CV12","v":3},{"$f":"'Timeline&Flags'!CW12","v":4},{"$f":"'Timeline&Flags'!CX12","v":5},{"$f":"'Timeline&Flags'!CY12","v":6},{"$f":"'Timeline&Flags'!CZ12","v":7},{"$f":"'Timeline&Flags'!DA12","v":8},{"$f":"'Timeline&Flags'!DB12","v":9},{"$f":"'Timeline&Flags'!DC12","v":10},{"$f":"'Timeline&Flags'!DD12","v":11},{"$f":"'Timeline&Flags'!DE12","v":12},{"$f":"'Timeline&Flags'!DF12","v":1},{"$f":"'Timeline&Flags'!DG12","v":2},{"$f":"'Timeline&Flags'!DH12","v":3},{"$f":"'Timeline&Flags'!DI12","v":4},{"$f":"'Timeline&Flags'!DJ12","v":5},{"$f":"'Timeline&Flags'!DK12","v":6},{"$f":"'Timeline&Flags'!DL12","v":7},{"$f":"'Timeline&Flags'!DM12","v":8},{"$f":"'Timeline&Flags'!DN12","v":9},{"$f":"'Timeline&Flags'!DO12","v":10},{"$f":"'Timeline&Flags'!DP12","v":11},{"$f":"'Timeline&Flags'!DQ12","v":12},{"$f":"'Timeline&Flags'!DR12","v":1},{"$f":"'Timeline&Flags'!DS12","v":2},{"$f":"'Timeline&Flags'!DT12","v":3},{"$f":"'Timeline&Flags'!DU12","v":4},{"$f":"'Timeline&Flags'!DV12","v":5},{"$f":"'Timeline&Flags'!DW12","v":6},{"$f":"'Timeline&Flags'!DX12","v":7},{"$f":"'Timeline&Flags'!DY12","v":8},{"$f":"'Timeline&Flags'!DZ12","v":9},{"$f":"'Timeline&Flags'!EA12","v":10},{"$f":"'Timeline&Flags'!EB12","v":11},{"$f":"'Timeline&Flags'!EC12","v":12},{"$f":"'Timeline&Flags'!ED12","v":1},{"$f":"'Timeline&Flags'!EE12","v":2},{"$f":"'Timeline&Flags'!EF12","v":3},{"$f":"'Timeline&Flags'!EG12","v":4},{"$f":"'Timeline&Flags'!EH12","v":5},{"$f":"'Timeline&Flags'!EI12","v":6},{"$f":"'Timeline&Flags'!EJ12","v":7},{"$f":"'Timeline&Flags'!EK12","v":8},{"$f":"'Timeline&Flags'!EL12","v":9},{"$f":"'Timeline&Flags'!EM12","v":10},{"$f":"'Timeline&Flags'!EN12","v":11},{"$f":"'Timeline&Flags'!EO12","v":12},{"$f":"'Timeline&Flags'!EP12","v":1},{"$f":"'Timeline&Flags'!EQ12","v":2},{"$f":"'Timeline&Flags'!ER12","v":3},{"$f":"'Timeline&Flags'!ES12","v":4},{"$f":"'Timeline&Flags'!ET12","v":5},{"$f":"'Timeline&Flags'!EU12","v":6},{"$f":"'Timeline&Flags'!EV12","v":7},{"$f":"'Timeline&Flags'!EW12","v":8},{"$f":"'Timeline&Flags'!EX12","v":9},{"$f":"'Timeline&Flags'!EY12","v":10},{"$f":"'Timeline&Flags'!EZ12","v":11},{"$f":"'Timeline&Flags'!FA12","v":12},{"$f":"'Timeline&Flags'!FB12","v":1},{"$f":"'Timeline&Flags'!FC12","v":2},{"$f":"'Timeline&Flags'!FD12","v":3},{"$f":"'Timeline&Flags'!FE12","v":4},{"$f":"'Timeline&Flags'!FF12","v":5},{"$f":"'Timeline&Flags'!FG12","v":6},{"$f":"'Timeline&Flags'!FH12","v":7},{"$f":"'Timeline&Flags'!FI12","v":8},{"$f":"'Timeline&Flags'!FJ12","v":9},{"$f":"'Timeline&Flags'!FK12","v":10},{"$f":"'Timeline&Flags'!FL12","v":11},{"$f":"'Timeline&Flags'!FM12","v":12},{"$f":"'Timeline&Flags'!FN12","v":1},{"$f":"'Timeline&Flags'!FO12","v":2},{"$f":"'Timeline&Flags'!FP12","v":3},{"$f":"'Timeline&Flags'!FQ12","v":4},{"$f":"'Timeline&Flags'!FR12","v":5},{"$f":"'Timeline&Flags'!FS12","v":6},{"$f":"'Timeline&Flags'!FT12","v":7},{"$f":"'Timeline&Flags'!FU12","v":8},{"$f":"'Timeline&Flags'!FV12","v":9},{"$f":"'Timeline&Flags'!FW12","v":10},{"$f":"'Timeline&Flags'!FX12","v":11},{"$f":"'Timeline&Flags'!FY12","v":12},{"$f":"'Timeline&Flags'!FZ12","v":1},{"$f":"'Timeline&Flags'!GA12","v":2},{"$f":"'Timeline&Flags'!GB12","v":3},{"$f":"'Timeline&Flags'!GC12","v":4},{"$f":"'Timeline&Flags'!GD12","v":5},{"$f":"'Timeline&Flags'!GE12","v":6},{"$f":"'Timeline&Flags'!GF12","v":7},{"$f":"'Timeline&Flags'!GG12","v":8},{"$f":"'Timeline&Flags'!GH12","v":9},{"$f":"'Timeline&Flags'!GI12","v":10},{"$f":"'Timeline&Flags'!GJ12","v":11},{"$f":"'Timeline&Flags'!GK12","v":12},{"$f":"'Timeline&Flags'!GL12","v":1},{"$f":"'Timeline&Flags'!GM12","v":2},{"$f":"'Timeline&Flags'!GN12","v":3},{"$f":"'Timeline&Flags'!GO12","v":4},{"$f":"'Timeline&Flags'!GP12","v":5},{"$f":"'Timeline&Flags'!GQ12","v":6},{"$f":"'Timeline&Flags'!GR12","v":7},{"$f":"'Timeline&Flags'!GS12","v":8},{"$f":"'Timeline&Flags'!GT12","v":9},{"$f":"'Timeline&Flags'!GU12","v":10},{"$f":"'Timeline&Flags'!GV12","v":11},{"$f":"'Timeline&Flags'!GW12","v":12},{"$f":"'Timeline&Flags'!GX12","v":1},{"$f":"'Timeline&Flags'!GY12","v":2},{"$f":"'Timeline&Flags'!GZ12","v":3},{"$f":"'Timeline&Flags'!HA12","v":4},{"$f":"'Timeline&Flags'!HB12","v":5},{"$f":"'Timeline&Flags'!HC12","v":6},{"$f":"'Timeline&Flags'!HD12","v":7},{"$f":"'Timeline&Flags'!HE12","v":8},{"$f":"'Timeline&Flags'!HF12","v":9},{"$f":"'Timeline&Flags'!HG12","v":10},{"$f":"'Timeline&Flags'!HH12","v":11},{"$f":"'Timeline&Flags'!HI12","v":12},{"$f":"'Timeline&Flags'!HJ12","v":1},{"$f":"'Timeline&Flags'!HK12","v":2},{"$f":"'Timeline&Flags'!HL12","v":3},{"$f":"'Timeline&Flags'!HM12","v":4},{"$f":"'Timeline&Flags'!HN12","v":5},{"$f":"'Timeline&Flags'!HO12","v":6},{"$f":"'Timeline&Flags'!HP12","v":7},{"$f":"'Timeline&Flags'!HQ12","v":8},{"$f":"'Timeline&Flags'!HR12","v":9},{"$f":"'Timeline&Flags'!HS12","v":10},{"$f":"'Timeline&Flags'!HT12","v":11},{"$f":"'Timeline&Flags'!HU12","v":12},{"$f":"'Timeline&Flags'!HV12","v":1},{"$f":"'Timeline&Flags'!HW12","v":2},{"$f":"'Timeline&Flags'!HX12","v":3},{"$f":"'Timeline&Flags'!HY12","v":4},{"$f":"'Timeline&Flags'!HZ12","v":5},{"$f":"'Timeline&Flags'!IA12","v":6},{"$f":"'Timeline&Flags'!IB12","v":7},{"$f":"'Timeline&Flags'!IC12","v":8},{"$f":"'Timeline&Flags'!ID12","v":9},{"$f":"'Timeline&Flags'!IE12","v":10},{"$f":"'Timeline&Flags'!IF12","v":11},{"$f":"'Timeline&Flags'!IG12","v":12},{"$f":"'Timeline&Flags'!IH12","v":1},{"$f":"'Timeline&Flags'!II12","v":2},{"$f":"'Timeline&Flags'!IJ12","v":3},{"$f":"'Timeline&Flags'!IK12","v":4},{"$f":"'Timeline&Flags'!IL12","v":5},{"$f":"'Timeline&Flags'!IM12","v":6},{"$f":"'Timeline&Flags'!IN12","v":7},{"$f":"'Timeline&Flags'!IO12","v":8},{"$f":"'Timeline&Flags'!IP12","v":9},{"$f":"'Timeline&Flags'!IQ12","v":10},{"$f":"'Timeline&Flags'!IR12","v":11},{"$f":"'Timeline&Flags'!IS12","v":12},{"$f":"'Timeline&Flags'!IT12","v":1},{"$f":"'Timeline&Flags'!IU12","v":2},{"$f":"'Timeline&Flags'!IV12","v":3},{"$f":"'Timeline&Flags'!IW12","v":4},{"$f":"'Timeline&Flags'!IX12","v":5},{"$f":"'Timeline&Flags'!IY12","v":6},{"$f":"'Timeline&Flags'!IZ12","v":7},{"$f":"'Timeline&Flags'!JA12","v":8},{"$f":"'Timeline&Flags'!JB12","v":9},{"$f":"'Timeline&Flags'!JC12","v":10},{"$f":"'Timeline&Flags'!JD12","v":11},{"$f":"'Timeline&Flags'!JE12","v":12},{"$f":"'Timeline&Flags'!JF12","v":1},{"$f":"'Timeline&Flags'!JG12","v":2},{"$f":"'Timeline&Flags'!JH12","v":3},{"$f":"'Timeline&Flags'!JI12","v":4},{"$f":"'Timeline&Flags'!JJ12","v":5},{"$f":"'Timeline&Flags'!JK12","v":6},{"$f":"'Timeline&Flags'!JL12","v":7},{"$f":"'Timeline&Flags'!JM12","v":8},{"$f":"'Timeline&Flags'!JN12","v":9},{"$f":"'Timeline&Flags'!JO12","v":10},{"$f":"'Timeline&Flags'!JP12","v":11},{"$f":"'Timeline&Flags'!JQ12","v":12},{"$f":"'Timeline&Flags'!JR12","v":1},{"$f":"'Timeline&Flags'!JS12","v":2},{"$f":"'Timeline&Flags'!JT12","v":3},{"$f":"'Timeline&Flags'!JU12","v":4},{"$f":"'Timeline&Flags'!JV12","v":5},{"$f":"'Timeline&Flags'!JW12","v":6},{"$f":"'Timeline&Flags'!JX12","v":7},{"$f":"'Timeline&Flags'!JY12","v":8},{"$f":"'Timeline&Flags'!JZ12","v":9},{"$f":"'Timeline&Flags'!KA12","v":10},{"$f":"'Timeline&Flags'!KB12","v":11},{"$f":"'Timeline&Flags'!KC12","v":12},{"$f":"'Timeline&Flags'!KD12","v":1},{"$f":"'Timeline&Flags'!KE12","v":2},{"$f":"'Timeline&Flags'!KF12","v":3},{"$f":"'Timeline&Flags'!KG12","v":4},{"$f":"'Timeline&Flags'!KH12","v":5},{"$f":"'Timeline&Flags'!KI12","v":6},{"$f":"'Timeline&Flags'!KJ12","v":7},{"$f":"'Timeline&Flags'!KK12","v":8},{"$f":"'Timeline&Flags'!KL12","v":9},{"$f":"'Timeline&Flags'!KM12","v":10},{"$f":"'Timeline&Flags'!KN12","v":11},{"$f":"'Timeline&Flags'!KO12","v":12},{"$f":"'Timeline&Flags'!KP12","v":1},{"$f":"'Timeline&Flags'!KQ12","v":2},{"$f":"'Timeline&Flags'!KR12","v":3},{"$f":"'Timeline&Flags'!KS12","v":4},{"$f":"'Timeline&Flags'!KT12","v":5},{"$f":"'Timeline&Flags'!KU12","v":6},{"$f":"'Timeline&Flags'!KV12","v":7},{"$f":"'Timeline&Flags'!KW12","v":8},{"$f":"'Timeline&Flags'!KX12","v":9},{"$f":"'Timeline&Flags'!KY12","v":10},{"$f":"'Timeline&Flags'!KZ12","v":11},{"$f":"'Timeline&Flags'!LA12","v":12},{"$f":"'Timeline&Flags'!LB12","v":1},{"$f":"'Timeline&Flags'!LC12","v":2},{"$f":"'Timeline&Flags'!LD12","v":3},{"$f":"'Timeline&Flags'!LE12","v":4},{"$f":"'Timeline&Flags'!LF12","v":5},{"$f":"'Timeline&Flags'!LG12","v":6},{"$f":"'Timeline&Flags'!LH12","v":7},{"$f":"'Timeline&Flags'!LI12","v":8},{"$f":"'Timeline&Flags'!LJ12","v":9},{"$f":"'Timeline&Flags'!LK12","v":10},{"$f":"'Timeline&Flags'!LL12","v":11},{"$f":"'Timeline&Flags'!LM12","v":12},{"$f":"'Timeline&Flags'!LN12","v":1},{"$f":"'Timeline&Flags'!LO12","v":2},{"$f":"'Timeline&Flags'!LP12","v":3},{"$f":"'Timeline&Flags'!LQ12","v":4},{"$f":"'Timeline&Flags'!LR12","v":5},{"$f":"'Timeline&Flags'!LS12","v":6},{"$f":"'Timeline&Flags'!LT12","v":7},{"$f":"'Timeline&Flags'!LU12","v":8},{"$f":"'Timeline&Flags'!LV12","v":9},{"$f":"'Timeline&Flags'!LW12","v":10},{"$f":"'Timeline&Flags'!LX12","v":11},{"$f":"'Timeline&Flags'!LY12","v":12},{"$f":"'Timeline&Flags'!LZ12","v":1},{"$f":"'Timeline&Flags'!MA12","v":2},{"$f":"'Timeline&Flags'!MB12","v":3},{"$f":"'Timeline&Flags'!MC12","v":4},{"$f":"'Timeline&Flags'!MD12","v":5},{"$f":"'Timeline&Flags'!ME12","v":6},{"$f":"'Timeline&Flags'!MF12","v":7},{"$f":"'Timeline&Flags'!MG12","v":8},{"$f":"'Timeline&Flags'!MH12","v":9}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E13","v":"Days in period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S13","v":90},{"$f":"'Timeline&Flags'!T13","v":365},{"$f":"'Timeline&Flags'!U13","v":366},{"$f":"'Timeline&Flags'!V13","v":365},{"$f":"'Timeline&Flags'!W13","v":365},{"$f":"'Timeline&Flags'!X13","v":365},{"$f":"'Timeline&Flags'!Y13","v":366},{"$f":"'Timeline&Flags'!Z13","v":365},{"$f":"'Timeline&Flags'!AA13","v":365},{"$f":"'Timeline&Flags'!AB13","v":365},{"$f":"'Timeline&Flags'!AC13","v":366},{"$f":"'Timeline&Flags'!AD13","v":365},{"$f":"'Timeline&Flags'!AE13","v":365},{"$f":"'Timeline&Flags'!AF13","v":365},{"$f":"'Timeline&Flags'!AG13","v":366},{"$f":"'Timeline&Flags'!AH13","v":365},{"$f":"'Timeline&Flags'!AI13","v":365},{"$f":"'Timeline&Flags'!AJ13","v":365},{"$f":"'Timeline&Flags'!AK13","v":366},{"$f":"'Timeline&Flags'!AL13","v":365},{"$f":"'Timeline&Flags'!AM13","v":365},{"$f":"'Timeline&Flags'!AN13","v":365},{"$f":"'Timeline&Flags'!AO13","v":366},{"$f":"'Timeline&Flags'!AP13","v":365},{"$f":"'Timeline&Flags'!AQ13","v":640},{"$nulls":3},{"$f":"'Timeline&Flags'!AU13","v":31},{"$f":"'Timeline&Flags'!AV13","v":28},{"$f":"'Timeline&Flags'!AW13","v":31},{"$f":"'Timeline&Flags'!AX13","v":30},{"$f":"'Timeline&Flags'!AY13","v":31},{"$f":"'Timeline&Flags'!AZ13","v":30},{"$f":"'Timeline&Flags'!BA13","v":31},{"$f":"'Timeline&Flags'!BB13","v":31},{"$f":"'Timeline&Flags'!BC13","v":30},{"$f":"'Timeline&Flags'!BD13","v":31},{"$f":"'Timeline&Flags'!BE13","v":30},{"$f":"'Timeline&Flags'!BF13","v":31},{"$f":"'Timeline&Flags'!BG13","v":31},{"$f":"'Timeline&Flags'!BH13","v":28},{"$f":"'Timeline&Flags'!BI13","v":31},{"$f":"'Timeline&Flags'!BJ13","v":30},{"$f":"'Timeline&Flags'!BK13","v":31},{"$f":"'Timeline&Flags'!BL13","v":30},{"$f":"'Timeline&Flags'!BM13","v":31},{"$f":"'Timeline&Flags'!BN13","v":31},{"$f":"'Timeline&Flags'!BO13","v":30},{"$f":"'Timeline&Flags'!BP13","v":31},{"$f":"'Timeline&Flags'!BQ13","v":30},{"$f":"'Timeline&Flags'!BR13","v":31},{"$f":"'Timeline&Flags'!BS13","v":31},{"$f":"'Timeline&Flags'!BT13","v":29},{"$f":"'Timeline&Flags'!BU13","v":31},{"$f":"'Timeline&Flags'!BV13","v":30},{"$f":"'Timeline&Flags'!BW13","v":31},{"$f":"'Timeline&Flags'!BX13","v":30},{"$f":"'Timeline&Flags'!BY13","v":31},{"$f":"'Timeline&Flags'!BZ13","v":31},{"$f":"'Timeline&Flags'!CA13","v":30},{"$f":"'Timeline&Flags'!CB13","v":31},{"$f":"'Timeline&Flags'!CC13","v":30},{"$f":"'Timeline&Flags'!CD13","v":31},{"$f":"'Timeline&Flags'!CE13","v":31},{"$f":"'Timeline&Flags'!CF13","v":28},{"$f":"'Timeline&Flags'!CG13","v":31},{"$f":"'Timeline&Flags'!CH13","v":30},{"$f":"'Timeline&Flags'!CI13","v":31},{"$f":"'Timeline&Flags'!CJ13","v":30},{"$f":"'Timeline&Flags'!CK13","v":31},{"$f":"'Timeline&Flags'!CL13","v":31},{"$f":"'Timeline&Flags'!CM13","v":30},{"$f":"'Timeline&Flags'!CN13","v":31},{"$f":"'Timeline&Flags'!CO13","v":30},{"$f":"'Timeline&Flags'!CP13","v":31},{"$f":"'Timeline&Flags'!CQ13","v":31},{"$f":"'Timeline&Flags'!CR13","v":28},{"$f":"'Timeline&Flags'!CS13","v":31},{"$f":"'Timeline&Flags'!CT13","v":30},{"$f":"'Timeline&Flags'!CU13","v":31},{"$f":"'Timeline&Flags'!CV13","v":30},{"$f":"'Timeline&Flags'!CW13","v":31},{"$f":"'Timeline&Flags'!CX13","v":31},{"$f":"'Timeline&Flags'!CY13","v":30},{"$f":"'Timeline&Flags'!CZ13","v":31},{"$f":"'Timeline&Flags'!DA13","v":30},{"$f":"'Timeline&Flags'!DB13","v":31},{"$f":"'Timeline&Flags'!DC13","v":31},{"$f":"'Timeline&Flags'!DD13","v":28},{"$f":"'Timeline&Flags'!DE13","v":31},{"$f":"'Timeline&Flags'!DF13","v":30},{"$f":"'Timeline&Flags'!DG13","v":31},{"$f":"'Timeline&Flags'!DH13","v":30},{"$f":"'Timeline&Flags'!DI13","v":31},{"$f":"'Timeline&Flags'!DJ13","v":31},{"$f":"'Timeline&Flags'!DK13","v":30},{"$f":"'Timeline&Flags'!DL13","v":31},{"$f":"'Timeline&Flags'!DM13","v":30},{"$f":"'Timeline&Flags'!DN13","v":31},{"$f":"'Timeline&Flags'!DO13","v":31},{"$f":"'Timeline&Flags'!DP13","v":29},{"$f":"'Timeline&Flags'!DQ13","v":31},{"$f":"'Timeline&Flags'!DR13","v":30},{"$f":"'Timeline&Flags'!DS13","v":31},{"$f":"'Timeline&Flags'!DT13","v":30},{"$f":"'Timeline&Flags'!DU13","v":31},{"$f":"'Timeline&Flags'!DV13","v":31},{"$f":"'Timeline&Flags'!DW13","v":30},{"$f":"'Timeline&Flags'!DX13","v":31},{"$f":"'Timeline&Flags'!DY13","v":30},{"$f":"'Timeline&Flags'!DZ13","v":31},{"$f":"'Timeline&Flags'!EA13","v":31},{"$f":"'Timeline&Flags'!EB13","v":28},{"$f":"'Timeline&Flags'!EC13","v":31},{"$f":"'Timeline&Flags'!ED13","v":30},{"$f":"'Timeline&Flags'!EE13","v":31},{"$f":"'Timeline&Flags'!EF13","v":30},{"$f":"'Timeline&Flags'!EG13","v":31},{"$f":"'Timeline&Flags'!EH13","v":31},{"$f":"'Timeline&Flags'!EI13","v":30},{"$f":"'Timeline&Flags'!EJ13","v":31},{"$f":"'Timeline&Flags'!EK13","v":30},{"$f":"'Timeline&Flags'!EL13","v":31},{"$f":"'Timeline&Flags'!EM13","v":31},{"$f":"'Timeline&Flags'!EN13","v":28},{"$f":"'Timeline&Flags'!EO13","v":31},{"$f":"'Timeline&Flags'!EP13","v":30},{"$f":"'Timeline&Flags'!EQ13","v":31},{"$f":"'Timeline&Flags'!ER13","v":30},{"$f":"'Timeline&Flags'!ES13","v":31},{"$f":"'Timeline&Flags'!ET13","v":31},{"$f":"'Timeline&Flags'!EU13","v":30},{"$f":"'Timeline&Flags'!EV13","v":31},{"$f":"'Timeline&Flags'!EW13","v":30},{"$f":"'Timeline&Flags'!EX13","v":31},{"$f":"'Timeline&Flags'!EY13","v":31},{"$f":"'Timeline&Flags'!EZ13","v":28},{"$f":"'Timeline&Flags'!FA13","v":31},{"$f":"'Timeline&Flags'!FB13","v":30},{"$f":"'Timeline&Flags'!FC13","v":31},{"$f":"'Timeline&Flags'!FD13","v":30},{"$f":"'Timeline&Flags'!FE13","v":31},{"$f":"'Timeline&Flags'!FF13","v":31},{"$f":"'Timeline&Flags'!FG13","v":30},{"$f":"'Timeline&Flags'!FH13","v":31},{"$f":"'Timeline&Flags'!FI13","v":30},{"$f":"'Timeline&Flags'!FJ13","v":31},{"$f":"'Timeline&Flags'!FK13","v":31},{"$f":"'Timeline&Flags'!FL13","v":29},{"$f":"'Timeline&Flags'!FM13","v":31},{"$f":"'Timeline&Flags'!FN13","v":30},{"$f":"'Timeline&Flags'!FO13","v":31},{"$f":"'Timeline&Flags'!FP13","v":30},{"$f":"'Timeline&Flags'!FQ13","v":31},{"$f":"'Timeline&Flags'!FR13","v":31},{"$f":"'Timeline&Flags'!FS13","v":30},{"$f":"'Timeline&Flags'!FT13","v":31},{"$f":"'Timeline&Flags'!FU13","v":30},{"$f":"'Timeline&Flags'!FV13","v":31},{"$f":"'Timeline&Flags'!FW13","v":31},{"$f":"'Timeline&Flags'!FX13","v":28},{"$f":"'Timeline&Flags'!FY13","v":31},{"$f":"'Timeline&Flags'!FZ13","v":30},{"$f":"'Timeline&Flags'!GA13","v":31},{"$f":"'Timeline&Flags'!GB13","v":30},{"$f":"'Timeline&Flags'!GC13","v":31},{"$f":"'Timeline&Flags'!GD13","v":31},{"$f":"'Timeline&Flags'!GE13","v":30},{"$f":"'Timeline&Flags'!GF13","v":31},{"$f":"'Timeline&Flags'!GG13","v":30},{"$f":"'Timeline&Flags'!GH13","v":31},{"$f":"'Timeline&Flags'!GI13","v":31},{"$f":"'Timeline&Flags'!GJ13","v":28},{"$f":"'Timeline&Flags'!GK13","v":31},{"$f":"'Timeline&Flags'!GL13","v":30},{"$f":"'Timeline&Flags'!GM13","v":31},{"$f":"'Timeline&Flags'!GN13","v":30},{"$f":"'Timeline&Flags'!GO13","v":31},{"$f":"'Timeline&Flags'!GP13","v":31},{"$f":"'Timeline&Flags'!GQ13","v":30},{"$f":"'Timeline&Flags'!GR13","v":31},{"$f":"'Timeline&Flags'!GS13","v":30},{"$f":"'Timeline&Flags'!GT13","v":31},{"$f":"'Timeline&Flags'!GU13","v":31},{"$f":"'Timeline&Flags'!GV13","v":28},{"$f":"'Timeline&Flags'!GW13","v":31},{"$f":"'Timeline&Flags'!GX13","v":30},{"$f":"'Timeline&Flags'!GY13","v":31},{"$f":"'Timeline&Flags'!GZ13","v":30},{"$f":"'Timeline&Flags'!HA13","v":31},{"$f":"'Timeline&Flags'!HB13","v":31},{"$f":"'Timeline&Flags'!HC13","v":30},{"$f":"'Timeline&Flags'!HD13","v":31},{"$f":"'Timeline&Flags'!HE13","v":30},{"$f":"'Timeline&Flags'!HF13","v":31},{"$f":"'Timeline&Flags'!HG13","v":31},{"$f":"'Timeline&Flags'!HH13","v":29},{"$f":"'Timeline&Flags'!HI13","v":31},{"$f":"'Timeline&Flags'!HJ13","v":30},{"$f":"'Timeline&Flags'!HK13","v":31},{"$f":"'Timeline&Flags'!HL13","v":30},{"$f":"'Timeline&Flags'!HM13","v":31},{"$f":"'Timeline&Flags'!HN13","v":31},{"$f":"'Timeline&Flags'!HO13","v":30},{"$f":"'Timeline&Flags'!HP13","v":31},{"$f":"'Timeline&Flags'!HQ13","v":30},{"$f":"'Timeline&Flags'!HR13","v":31},{"$f":"'Timeline&Flags'!HS13","v":31},{"$f":"'Timeline&Flags'!HT13","v":28},{"$f":"'Timeline&Flags'!HU13","v":31},{"$f":"'Timeline&Flags'!HV13","v":30},{"$f":"'Timeline&Flags'!HW13","v":31},{"$f":"'Timeline&Flags'!HX13","v":30},{"$f":"'Timeline&Flags'!HY13","v":31},{"$f":"'Timeline&Flags'!HZ13","v":31},{"$f":"'Timeline&Flags'!IA13","v":30},{"$f":"'Timeline&Flags'!IB13","v":31},{"$f":"'Timeline&Flags'!IC13","v":30},{"$f":"'Timeline&Flags'!ID13","v":31},{"$f":"'Timeline&Flags'!IE13","v":31},{"$f":"'Timeline&Flags'!IF13","v":28},{"$f":"'Timeline&Flags'!IG13","v":31},{"$f":"'Timeline&Flags'!IH13","v":30},{"$f":"'Timeline&Flags'!II13","v":31},{"$f":"'Timeline&Flags'!IJ13","v":30},{"$f":"'Timeline&Flags'!IK13","v":31},{"$f":"'Timeline&Flags'!IL13","v":31},{"$f":"'Timeline&Flags'!IM13","v":30},{"$f":"'Timeline&Flags'!IN13","v":31},{"$f":"'Timeline&Flags'!IO13","v":30},{"$f":"'Timeline&Flags'!IP13","v":31},{"$f":"'Timeline&Flags'!IQ13","v":31},{"$f":"'Timeline&Flags'!IR13","v":28},{"$f":"'Timeline&Flags'!IS13","v":31},{"$f":"'Timeline&Flags'!IT13","v":30},{"$f":"'Timeline&Flags'!IU13","v":31},{"$f":"'Timeline&Flags'!IV13","v":30},{"$f":"'Timeline&Flags'!IW13","v":31},{"$f":"'Timeline&Flags'!IX13","v":31},{"$f":"'Timeline&Flags'!IY13","v":30},{"$f":"'Timeline&Flags'!IZ13","v":31},{"$f":"'Timeline&Flags'!JA13","v":30},{"$f":"'Timeline&Flags'!JB13","v":31},{"$f":"'Timeline&Flags'!JC13","v":31},{"$f":"'Timeline&Flags'!JD13","v":29},{"$f":"'Timeline&Flags'!JE13","v":31},{"$f":"'Timeline&Flags'!JF13","v":30},{"$f":"'Timeline&Flags'!JG13","v":31},{"$f":"'Timeline&Flags'!JH13","v":30},{"$f":"'Timeline&Flags'!JI13","v":31},{"$f":"'Timeline&Flags'!JJ13","v":31},{"$f":"'Timeline&Flags'!JK13","v":30},{"$f":"'Timeline&Flags'!JL13","v":31},{"$f":"'Timeline&Flags'!JM13","v":30},{"$f":"'Timeline&Flags'!JN13","v":31},{"$f":"'Timeline&Flags'!JO13","v":31},{"$f":"'Timeline&Flags'!JP13","v":28},{"$f":"'Timeline&Flags'!JQ13","v":31},{"$f":"'Timeline&Flags'!JR13","v":30},{"$f":"'Timeline&Flags'!JS13","v":31},{"$f":"'Timeline&Flags'!JT13","v":30},{"$f":"'Timeline&Flags'!JU13","v":31},{"$f":"'Timeline&Flags'!JV13","v":31},{"$f":"'Timeline&Flags'!JW13","v":30},{"$f":"'Timeline&Flags'!JX13","v":31},{"$f":"'Timeline&Flags'!JY13","v":30},{"$f":"'Timeline&Flags'!JZ13","v":31},{"$f":"'Timeline&Flags'!KA13","v":31},{"$f":"'Timeline&Flags'!KB13","v":28},{"$f":"'Timeline&Flags'!KC13","v":31},{"$f":"'Timeline&Flags'!KD13","v":30},{"$f":"'Timeline&Flags'!KE13","v":31},{"$f":"'Timeline&Flags'!KF13","v":30},{"$f":"'Timeline&Flags'!KG13","v":31},{"$f":"'Timeline&Flags'!KH13","v":31},{"$f":"'Timeline&Flags'!KI13","v":30},{"$f":"'Timeline&Flags'!KJ13","v":31},{"$f":"'Timeline&Flags'!KK13","v":30},{"$f":"'Timeline&Flags'!KL13","v":31},{"$f":"'Timeline&Flags'!KM13","v":31},{"$f":"'Timeline&Flags'!KN13","v":28},{"$f":"'Timeline&Flags'!KO13","v":31},{"$f":"'Timeline&Flags'!KP13","v":30},{"$f":"'Timeline&Flags'!KQ13","v":31},{"$f":"'Timeline&Flags'!KR13","v":30},{"$f":"'Timeline&Flags'!KS13","v":31},{"$f":"'Timeline&Flags'!KT13","v":31},{"$f":"'Timeline&Flags'!KU13","v":30},{"$f":"'Timeline&Flags'!KV13","v":31},{"$f":"'Timeline&Flags'!KW13","v":30},{"$f":"'Timeline&Flags'!KX13","v":31},{"$f":"'Timeline&Flags'!KY13","v":31},{"$f":"'Timeline&Flags'!KZ13","v":29},{"$f":"'Timeline&Flags'!LA13","v":31},{"$f":"'Timeline&Flags'!LB13","v":30},{"$f":"'Timeline&Flags'!LC13","v":31},{"$f":"'Timeline&Flags'!LD13","v":30},{"$f":"'Timeline&Flags'!LE13","v":31},{"$f":"'Timeline&Flags'!LF13","v":31},{"$f":"'Timeline&Flags'!LG13","v":30},{"$f":"'Timeline&Flags'!LH13","v":31},{"$f":"'Timeline&Flags'!LI13","v":30},{"$f":"'Timeline&Flags'!LJ13","v":31},{"$f":"'Timeline&Flags'!LK13","v":31},{"$f":"'Timeline&Flags'!LL13","v":28},{"$f":"'Timeline&Flags'!LM13","v":31},{"$f":"'Timeline&Flags'!LN13","v":30},{"$f":"'Timeline&Flags'!LO13","v":31},{"$f":"'Timeline&Flags'!LP13","v":30},{"$f":"'Timeline&Flags'!LQ13","v":31},{"$f":"'Timeline&Flags'!LR13","v":31},{"$f":"'Timeline&Flags'!LS13","v":30},{"$f":"'Timeline&Flags'!LT13","v":31},{"$f":"'Timeline&Flags'!LU13","v":30},{"$f":"'Timeline&Flags'!LV13","v":31},{"$f":"'Timeline&Flags'!LW13","v":31},{"$f":"'Timeline&Flags'!LX13","v":28},{"$f":"'Timeline&Flags'!LY13","v":31},{"$f":"'Timeline&Flags'!LZ13","v":30},{"$f":"'Timeline&Flags'!MA13","v":31},{"$f":"'Timeline&Flags'!MB13","v":30},{"$f":"'Timeline&Flags'!MC13","v":31},{"$f":"'Timeline&Flags'!MD13","v":31},{"$f":"'Timeline&Flags'!ME13","v":30},{"$f":"'Timeline&Flags'!MF13","v":31},{"$f":"'Timeline&Flags'!MG13","v":30},{"$f":"'Timeline&Flags'!MH13","v":31}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E14","v":"Days in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S14","v":365},{"$f":"'Timeline&Flags'!T14","v":365},{"$f":"'Timeline&Flags'!U14","v":366},{"$f":"'Timeline&Flags'!V14","v":365},{"$f":"'Timeline&Flags'!W14","v":365},{"$f":"'Timeline&Flags'!X14","v":365},{"$f":"'Timeline&Flags'!Y14","v":366},{"$f":"'Timeline&Flags'!Z14","v":365},{"$f":"'Timeline&Flags'!AA14","v":365},{"$f":"'Timeline&Flags'!AB14","v":365},{"$f":"'Timeline&Flags'!AC14","v":366},{"$f":"'Timeline&Flags'!AD14","v":365},{"$f":"'Timeline&Flags'!AE14","v":365},{"$f":"'Timeline&Flags'!AF14","v":365},{"$f":"'Timeline&Flags'!AG14","v":366},{"$f":"'Timeline&Flags'!AH14","v":365},{"$f":"'Timeline&Flags'!AI14","v":365},{"$f":"'Timeline&Flags'!AJ14","v":365},{"$f":"'Timeline&Flags'!AK14","v":366},{"$f":"'Timeline&Flags'!AL14","v":365},{"$f":"'Timeline&Flags'!AM14","v":365},{"$f":"'Timeline&Flags'!AN14","v":365},{"$f":"'Timeline&Flags'!AO14","v":366},{"$f":"'Timeline&Flags'!AP14","v":365},{"$f":"'Timeline&Flags'!AQ14","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU14","v":365},{"$f":"'Timeline&Flags'!AV14","v":365},{"$f":"'Timeline&Flags'!AW14","v":365},{"$f":"'Timeline&Flags'!AX14","v":365},{"$f":"'Timeline&Flags'!AY14","v":365},{"$f":"'Timeline&Flags'!AZ14","v":365},{"$f":"'Timeline&Flags'!BA14","v":365},{"$f":"'Timeline&Flags'!BB14","v":365},{"$f":"'Timeline&Flags'!BC14","v":365},{"$f":"'Timeline&Flags'!BD14","v":365},{"$f":"'Timeline&Flags'!BE14","v":365},{"$f":"'Timeline&Flags'!BF14","v":365},{"$f":"'Timeline&Flags'!BG14","v":365},{"$f":"'Timeline&Flags'!BH14","v":365},{"$f":"'Timeline&Flags'!BI14","v":365},{"$f":"'Timeline&Flags'!BJ14","v":365},{"$f":"'Timeline&Flags'!BK14","v":365},{"$f":"'Timeline&Flags'!BL14","v":365},{"$f":"'Timeline&Flags'!BM14","v":365},{"$f":"'Timeline&Flags'!BN14","v":365},{"$f":"'Timeline&Flags'!BO14","v":365},{"$f":"'Timeline&Flags'!BP14","v":365},{"$f":"'Timeline&Flags'!BQ14","v":365},{"$f":"'Timeline&Flags'!BR14","v":365},{"$f":"'Timeline&Flags'!BS14","v":366},{"$f":"'Timeline&Flags'!BT14","v":366},{"$f":"'Timeline&Flags'!BU14","v":366},{"$f":"'Timeline&Flags'!BV14","v":366},{"$f":"'Timeline&Flags'!BW14","v":366},{"$f":"'Timeline&Flags'!BX14","v":366},{"$f":"'Timeline&Flags'!BY14","v":366},{"$f":"'Timeline&Flags'!BZ14","v":366},{"$f":"'Timeline&Flags'!CA14","v":366},{"$f":"'Timeline&Flags'!CB14","v":366},{"$f":"'Timeline&Flags'!CC14","v":366},{"$f":"'Timeline&Flags'!CD14","v":366},{"$f":"'Timeline&Flags'!CE14","v":365},{"$f":"'Timeline&Flags'!CF14","v":365},{"$f":"'Timeline&Flags'!CG14","v":365},{"$f":"'Timeline&Flags'!CH14","v":365},{"$f":"'Timeline&Flags'!CI14","v":365},{"$f":"'Timeline&Flags'!CJ14","v":365},{"$f":"'Timeline&Flags'!CK14","v":365},{"$f":"'Timeline&Flags'!CL14","v":365},{"$f":"'Timeline&Flags'!CM14","v":365},{"$f":"'Timeline&Flags'!CN14","v":365},{"$f":"'Timeline&Flags'!CO14","v":365},{"$f":"'Timeline&Flags'!CP14","v":365},{"$f":"'Timeline&Flags'!CQ14","v":365},{"$f":"'Timeline&Flags'!CR14","v":365},{"$f":"'Timeline&Flags'!CS14","v":365},{"$f":"'Timeline&Flags'!CT14","v":365},{"$f":"'Timeline&Flags'!CU14","v":365},{"$f":"'Timeline&Flags'!CV14","v":365},{"$f":"'Timeline&Flags'!CW14","v":365},{"$f":"'Timeline&Flags'!CX14","v":365},{"$f":"'Timeline&Flags'!CY14","v":365},{"$f":"'Timeline&Flags'!CZ14","v":365},{"$f":"'Timeline&Flags'!DA14","v":365},{"$f":"'Timeline&Flags'!DB14","v":365},{"$f":"'Timeline&Flags'!DC14","v":365},{"$f":"'Timeline&Flags'!DD14","v":365},{"$f":"'Timeline&Flags'!DE14","v":365},{"$f":"'Timeline&Flags'!DF14","v":365},{"$f":"'Timeline&Flags'!DG14","v":365},{"$f":"'Timeline&Flags'!DH14","v":365},{"$f":"'Timeline&Flags'!DI14","v":365},{"$f":"'Timeline&Flags'!DJ14","v":365},{"$f":"'Timeline&Flags'!DK14","v":365},{"$f":"'Timeline&Flags'!DL14","v":365},{"$f":"'Timeline&Flags'!DM14","v":365},{"$f":"'Timeline&Flags'!DN14","v":365},{"$f":"'Timeline&Flags'!DO14","v":366},{"$f":"'Timeline&Flags'!DP14","v":366},{"$f":"'Timeline&Flags'!DQ14","v":366},{"$f":"'Timeline&Flags'!DR14","v":366},{"$f":"'Timeline&Flags'!DS14","v":366},{"$f":"'Timeline&Flags'!DT14","v":366},{"$f":"'Timeline&Flags'!DU14","v":366},{"$f":"'Timeline&Flags'!DV14","v":366},{"$f":"'Timeline&Flags'!DW14","v":366},{"$f":"'Timeline&Flags'!DX14","v":366},{"$f":"'Timeline&Flags'!DY14","v":366},{"$f":"'Timeline&Flags'!DZ14","v":366},{"$f":"'Timeline&Flags'!EA14","v":365},{"$f":"'Timeline&Flags'!EB14","v":365},{"$f":"'Timeline&Flags'!EC14","v":365},{"$f":"'Timeline&Flags'!ED14","v":365},{"$f":"'Timeline&Flags'!EE14","v":365},{"$f":"'Timeline&Flags'!EF14","v":365},{"$f":"'Timeline&Flags'!EG14","v":365},{"$f":"'Timeline&Flags'!EH14","v":365},{"$f":"'Timeline&Flags'!EI14","v":365},{"$f":"'Timeline&Flags'!EJ14","v":365},{"$f":"'Timeline&Flags'!EK14","v":365},{"$f":"'Timeline&Flags'!EL14","v":365},{"$f":"'Timeline&Flags'!EM14","v":365},{"$f":"'Timeline&Flags'!EN14","v":365},{"$f":"'Timeline&Flags'!EO14","v":365},{"$f":"'Timeline&Flags'!EP14","v":365},{"$f":"'Timeline&Flags'!EQ14","v":365},{"$f":"'Timeline&Flags'!ER14","v":365},{"$f":"'Timeline&Flags'!ES14","v":365},{"$f":"'Timeline&Flags'!ET14","v":365},{"$f":"'Timeline&Flags'!EU14","v":365},{"$f":"'Timeline&Flags'!EV14","v":365},{"$f":"'Timeline&Flags'!EW14","v":365},{"$f":"'Timeline&Flags'!EX14","v":365},{"$f":"'Timeline&Flags'!EY14","v":365},{"$f":"'Timeline&Flags'!EZ14","v":365},{"$f":"'Timeline&Flags'!FA14","v":365},{"$f":"'Timeline&Flags'!FB14","v":365},{"$f":"'Timeline&Flags'!FC14","v":365},{"$f":"'Timeline&Flags'!FD14","v":365},{"$f":"'Timeline&Flags'!FE14","v":365},{"$f":"'Timeline&Flags'!FF14","v":365},{"$f":"'Timeline&Flags'!FG14","v":365},{"$f":"'Timeline&Flags'!FH14","v":365},{"$f":"'Timeline&Flags'!FI14","v":365},{"$f":"'Timeline&Flags'!FJ14","v":365},{"$f":"'Timeline&Flags'!FK14","v":366},{"$f":"'Timeline&Flags'!FL14","v":366},{"$f":"'Timeline&Flags'!FM14","v":366},{"$f":"'Timeline&Flags'!FN14","v":366},{"$f":"'Timeline&Flags'!FO14","v":366},{"$f":"'Timeline&Flags'!FP14","v":366},{"$f":"'Timeline&Flags'!FQ14","v":366},{"$f":"'Timeline&Flags'!FR14","v":366},{"$f":"'Timeline&Flags'!FS14","v":366},{"$f":"'Timeline&Flags'!FT14","v":366},{"$f":"'Timeline&Flags'!FU14","v":366},{"$f":"'Timeline&Flags'!FV14","v":366},{"$f":"'Timeline&Flags'!FW14","v":365},{"$f":"'Timeline&Flags'!FX14","v":365},{"$f":"'Timeline&Flags'!FY14","v":365},{"$f":"'Timeline&Flags'!FZ14","v":365},{"$f":"'Timeline&Flags'!GA14","v":365},{"$f":"'Timeline&Flags'!GB14","v":365},{"$f":"'Timeline&Flags'!GC14","v":365},{"$f":"'Timeline&Flags'!GD14","v":365},{"$f":"'Timeline&Flags'!GE14","v":365},{"$f":"'Timeline&Flags'!GF14","v":365},{"$f":"'Timeline&Flags'!GG14","v":365},{"$f":"'Timeline&Flags'!GH14","v":365},{"$f":"'Timeline&Flags'!GI14","v":365},{"$f":"'Timeline&Flags'!GJ14","v":365},{"$f":"'Timeline&Flags'!GK14","v":365},{"$f":"'Timeline&Flags'!GL14","v":365},{"$f":"'Timeline&Flags'!GM14","v":365},{"$f":"'Timeline&Flags'!GN14","v":365},{"$f":"'Timeline&Flags'!GO14","v":365},{"$f":"'Timeline&Flags'!GP14","v":365},{"$f":"'Timeline&Flags'!GQ14","v":365},{"$f":"'Timeline&Flags'!GR14","v":365},{"$f":"'Timeline&Flags'!GS14","v":365},{"$f":"'Timeline&Flags'!GT14","v":365},{"$f":"'Timeline&Flags'!GU14","v":365},{"$f":"'Timeline&Flags'!GV14","v":365},{"$f":"'Timeline&Flags'!GW14","v":365},{"$f":"'Timeline&Flags'!GX14","v":365},{"$f":"'Timeline&Flags'!GY14","v":365},{"$f":"'Timeline&Flags'!GZ14","v":365},{"$f":"'Timeline&Flags'!HA14","v":365},{"$f":"'Timeline&Flags'!HB14","v":365},{"$f":"'Timeline&Flags'!HC14","v":365},{"$f":"'Timeline&Flags'!HD14","v":365},{"$f":"'Timeline&Flags'!HE14","v":365},{"$f":"'Timeline&Flags'!HF14","v":365},{"$f":"'Timeline&Flags'!HG14","v":366},{"$f":"'Timeline&Flags'!HH14","v":366},{"$f":"'Timeline&Flags'!HI14","v":366},{"$f":"'Timeline&Flags'!HJ14","v":366},{"$f":"'Timeline&Flags'!HK14","v":366},{"$f":"'Timeline&Flags'!HL14","v":366},{"$f":"'Timeline&Flags'!HM14","v":366},{"$f":"'Timeline&Flags'!HN14","v":366},{"$f":"'Timeline&Flags'!HO14","v":366},{"$f":"'Timeline&Flags'!HP14","v":366},{"$f":"'Timeline&Flags'!HQ14","v":366},{"$f":"'Timeline&Flags'!HR14","v":366},{"$f":"'Timeline&Flags'!HS14","v":365},{"$f":"'Timeline&Flags'!HT14","v":365},{"$f":"'Timeline&Flags'!HU14","v":365},{"$f":"'Timeline&Flags'!HV14","v":365},{"$f":"'Timeline&Flags'!HW14","v":365},{"$f":"'Timeline&Flags'!HX14","v":365},{"$f":"'Timeline&Flags'!HY14","v":365},{"$f":"'Timeline&Flags'!HZ14","v":365},{"$f":"'Timeline&Flags'!IA14","v":365},{"$f":"'Timeline&Flags'!IB14","v":365},{"$f":"'Timeline&Flags'!IC14","v":365},{"$f":"'Timeline&Flags'!ID14","v":365},{"$f":"'Timeline&Flags'!IE14","v":365},{"$f":"'Timeline&Flags'!IF14","v":365},{"$f":"'Timeline&Flags'!IG14","v":365},{"$f":"'Timeline&Flags'!IH14","v":365},{"$f":"'Timeline&Flags'!II14","v":365},{"$f":"'Timeline&Flags'!IJ14","v":365},{"$f":"'Timeline&Flags'!IK14","v":365},{"$f":"'Timeline&Flags'!IL14","v":365},{"$f":"'Timeline&Flags'!IM14","v":365},{"$f":"'Timeline&Flags'!IN14","v":365},{"$f":"'Timeline&Flags'!IO14","v":365},{"$f":"'Timeline&Flags'!IP14","v":365},{"$f":"'Timeline&Flags'!IQ14","v":365},{"$f":"'Timeline&Flags'!IR14","v":365},{"$f":"'Timeline&Flags'!IS14","v":365},{"$f":"'Timeline&Flags'!IT14","v":365},{"$f":"'Timeline&Flags'!IU14","v":365},{"$f":"'Timeline&Flags'!IV14","v":365},{"$f":"'Timeline&Flags'!IW14","v":365},{"$f":"'Timeline&Flags'!IX14","v":365},{"$f":"'Timeline&Flags'!IY14","v":365},{"$f":"'Timeline&Flags'!IZ14","v":365},{"$f":"'Timeline&Flags'!JA14","v":365},{"$f":"'Timeline&Flags'!JB14","v":365},{"$f":"'Timeline&Flags'!JC14","v":366},{"$f":"'Timeline&Flags'!JD14","v":366},{"$f":"'Timeline&Flags'!JE14","v":366},{"$f":"'Timeline&Flags'!JF14","v":366},{"$f":"'Timeline&Flags'!JG14","v":366},{"$f":"'Timeline&Flags'!JH14","v":366},{"$f":"'Timeline&Flags'!JI14","v":366},{"$f":"'Timeline&Flags'!JJ14","v":366},{"$f":"'Timeline&Flags'!JK14","v":366},{"$f":"'Timeline&Flags'!JL14","v":366},{"$f":"'Timeline&Flags'!JM14","v":366},{"$f":"'Timeline&Flags'!JN14","v":366},{"$f":"'Timeline&Flags'!JO14","v":365},{"$f":"'Timeline&Flags'!JP14","v":365},{"$f":"'Timeline&Flags'!JQ14","v":365},{"$f":"'Timeline&Flags'!JR14","v":365},{"$f":"'Timeline&Flags'!JS14","v":365},{"$f":"'Timeline&Flags'!JT14","v":365},{"$f":"'Timeline&Flags'!JU14","v":365},{"$f":"'Timeline&Flags'!JV14","v":365},{"$f":"'Timeline&Flags'!JW14","v":365},{"$f":"'Timeline&Flags'!JX14","v":365},{"$f":"'Timeline&Flags'!JY14","v":365},{"$f":"'Timeline&Flags'!JZ14","v":365},{"$f":"'Timeline&Flags'!KA14","v":365},{"$f":"'Timeline&Flags'!KB14","v":365},{"$f":"'Timeline&Flags'!KC14","v":365},{"$f":"'Timeline&Flags'!KD14","v":365},{"$f":"'Timeline&Flags'!KE14","v":365},{"$f":"'Timeline&Flags'!KF14","v":365},{"$f":"'Timeline&Flags'!KG14","v":365},{"$f":"'Timeline&Flags'!KH14","v":365},{"$f":"'Timeline&Flags'!KI14","v":365},{"$f":"'Timeline&Flags'!KJ14","v":365},{"$f":"'Timeline&Flags'!KK14","v":365},{"$f":"'Timeline&Flags'!KL14","v":365},{"$f":"'Timeline&Flags'!KM14","v":365},{"$f":"'Timeline&Flags'!KN14","v":365},{"$f":"'Timeline&Flags'!KO14","v":365},{"$f":"'Timeline&Flags'!KP14","v":365},{"$f":"'Timeline&Flags'!KQ14","v":365},{"$f":"'Timeline&Flags'!KR14","v":365},{"$f":"'Timeline&Flags'!KS14","v":365},{"$f":"'Timeline&Flags'!KT14","v":365},{"$f":"'Timeline&Flags'!KU14","v":365},{"$f":"'Timeline&Flags'!KV14","v":365},{"$f":"'Timeline&Flags'!KW14","v":365},{"$f":"'Timeline&Flags'!KX14","v":365},{"$f":"'Timeline&Flags'!KY14","v":366},{"$f":"'Timeline&Flags'!KZ14","v":366},{"$f":"'Timeline&Flags'!LA14","v":366},{"$f":"'Timeline&Flags'!LB14","v":366},{"$f":"'Timeline&Flags'!LC14","v":366},{"$f":"'Timeline&Flags'!LD14","v":366},{"$f":"'Timeline&Flags'!LE14","v":366},{"$f":"'Timeline&Flags'!LF14","v":366},{"$f":"'Timeline&Flags'!LG14","v":366},{"$f":"'Timeline&Flags'!LH14","v":366},{"$f":"'Timeline&Flags'!LI14","v":366},{"$f":"'Timeline&Flags'!LJ14","v":366},{"$f":"'Timeline&Flags'!LK14","v":365},{"$f":"'Timeline&Flags'!LL14","v":365},{"$f":"'Timeline&Flags'!LM14","v":365},{"$f":"'Timeline&Flags'!LN14","v":365},{"$f":"'Timeline&Flags'!LO14","v":365},{"$f":"'Timeline&Flags'!LP14","v":365},{"$f":"'Timeline&Flags'!LQ14","v":365},{"$f":"'Timeline&Flags'!LR14","v":365},{"$f":"'Timeline&Flags'!LS14","v":365},{"$f":"'Timeline&Flags'!LT14","v":365},{"$f":"'Timeline&Flags'!LU14","v":365},{"$f":"'Timeline&Flags'!LV14","v":365},{"$f":"'Timeline&Flags'!LW14","v":365},{"$f":"'Timeline&Flags'!LX14","v":365},{"$f":"'Timeline&Flags'!LY14","v":365},{"$f":"'Timeline&Flags'!LZ14","v":365},{"$f":"'Timeline&Flags'!MA14","v":365},{"$f":"'Timeline&Flags'!MB14","v":365},{"$f":"'Timeline&Flags'!MC14","v":365},{"$f":"'Timeline&Flags'!MD14","v":365},{"$f":"'Timeline&Flags'!ME14","v":365},{"$f":"'Timeline&Flags'!MF14","v":365},{"$f":"'Timeline&Flags'!MG14","v":365},{"$f":"'Timeline&Flags'!MH14","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E15","v":"Days in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S15","v":365},{"$f":"'Timeline&Flags'!T15","v":365},{"$f":"'Timeline&Flags'!U15","v":366},{"$f":"'Timeline&Flags'!V15","v":365},{"$f":"'Timeline&Flags'!W15","v":365},{"$f":"'Timeline&Flags'!X15","v":365},{"$f":"'Timeline&Flags'!Y15","v":366},{"$f":"'Timeline&Flags'!Z15","v":365},{"$f":"'Timeline&Flags'!AA15","v":365},{"$f":"'Timeline&Flags'!AB15","v":365},{"$f":"'Timeline&Flags'!AC15","v":366},{"$f":"'Timeline&Flags'!AD15","v":365},{"$f":"'Timeline&Flags'!AE15","v":365},{"$f":"'Timeline&Flags'!AF15","v":365},{"$f":"'Timeline&Flags'!AG15","v":366},{"$f":"'Timeline&Flags'!AH15","v":365},{"$f":"'Timeline&Flags'!AI15","v":365},{"$f":"'Timeline&Flags'!AJ15","v":365},{"$f":"'Timeline&Flags'!AK15","v":366},{"$f":"'Timeline&Flags'!AL15","v":365},{"$f":"'Timeline&Flags'!AM15","v":365},{"$f":"'Timeline&Flags'!AN15","v":365},{"$f":"'Timeline&Flags'!AO15","v":366},{"$f":"'Timeline&Flags'!AP15","v":365},{"$f":"'Timeline&Flags'!AQ15","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU15","v":365},{"$f":"'Timeline&Flags'!AV15","v":365},{"$f":"'Timeline&Flags'!AW15","v":365},{"$f":"'Timeline&Flags'!AX15","v":365},{"$f":"'Timeline&Flags'!AY15","v":365},{"$f":"'Timeline&Flags'!AZ15","v":365},{"$f":"'Timeline&Flags'!BA15","v":365},{"$f":"'Timeline&Flags'!BB15","v":365},{"$f":"'Timeline&Flags'!BC15","v":365},{"$f":"'Timeline&Flags'!BD15","v":365},{"$f":"'Timeline&Flags'!BE15","v":365},{"$f":"'Timeline&Flags'!BF15","v":365},{"$f":"'Timeline&Flags'!BG15","v":365},{"$f":"'Timeline&Flags'!BH15","v":365},{"$f":"'Timeline&Flags'!BI15","v":365},{"$f":"'Timeline&Flags'!BJ15","v":366},{"$f":"'Timeline&Flags'!BK15","v":366},{"$f":"'Timeline&Flags'!BL15","v":366},{"$f":"'Timeline&Flags'!BM15","v":366},{"$f":"'Timeline&Flags'!BN15","v":366},{"$f":"'Timeline&Flags'!BO15","v":366},{"$f":"'Timeline&Flags'!BP15","v":366},{"$f":"'Timeline&Flags'!BQ15","v":366},{"$f":"'Timeline&Flags'!BR15","v":366},{"$f":"'Timeline&Flags'!BS15","v":366},{"$f":"'Timeline&Flags'!BT15","v":366},{"$f":"'Timeline&Flags'!BU15","v":366},{"$f":"'Timeline&Flags'!BV15","v":365},{"$f":"'Timeline&Flags'!BW15","v":365},{"$f":"'Timeline&Flags'!BX15","v":365},{"$f":"'Timeline&Flags'!BY15","v":365},{"$f":"'Timeline&Flags'!BZ15","v":365},{"$f":"'Timeline&Flags'!CA15","v":365},{"$f":"'Timeline&Flags'!CB15","v":365},{"$f":"'Timeline&Flags'!CC15","v":365},{"$f":"'Timeline&Flags'!CD15","v":365},{"$f":"'Timeline&Flags'!CE15","v":365},{"$f":"'Timeline&Flags'!CF15","v":365},{"$f":"'Timeline&Flags'!CG15","v":365},{"$f":"'Timeline&Flags'!CH15","v":365},{"$f":"'Timeline&Flags'!CI15","v":365},{"$f":"'Timeline&Flags'!CJ15","v":365},{"$f":"'Timeline&Flags'!CK15","v":365},{"$f":"'Timeline&Flags'!CL15","v":365},{"$f":"'Timeline&Flags'!CM15","v":365},{"$f":"'Timeline&Flags'!CN15","v":365},{"$f":"'Timeline&Flags'!CO15","v":365},{"$f":"'Timeline&Flags'!CP15","v":365},{"$f":"'Timeline&Flags'!CQ15","v":365},{"$f":"'Timeline&Flags'!CR15","v":365},{"$f":"'Timeline&Flags'!CS15","v":365},{"$f":"'Timeline&Flags'!CT15","v":365},{"$f":"'Timeline&Flags'!CU15","v":365},{"$f":"'Timeline&Flags'!CV15","v":365},{"$f":"'Timeline&Flags'!CW15","v":365},{"$f":"'Timeline&Flags'!CX15","v":365},{"$f":"'Timeline&Flags'!CY15","v":365},{"$f":"'Timeline&Flags'!CZ15","v":365},{"$f":"'Timeline&Flags'!DA15","v":365},{"$f":"'Timeline&Flags'!DB15","v":365},{"$f":"'Timeline&Flags'!DC15","v":365},{"$f":"'Timeline&Flags'!DD15","v":365},{"$f":"'Timeline&Flags'!DE15","v":365},{"$f":"'Timeline&Flags'!DF15","v":366},{"$f":"'Timeline&Flags'!DG15","v":366},{"$f":"'Timeline&Flags'!DH15","v":366},{"$f":"'Timeline&Flags'!DI15","v":366},{"$f":"'Timeline&Flags'!DJ15","v":366},{"$f":"'Timeline&Flags'!DK15","v":366},{"$f":"'Timeline&Flags'!DL15","v":366},{"$f":"'Timeline&Flags'!DM15","v":366},{"$f":"'Timeline&Flags'!DN15","v":366},{"$f":"'Timeline&Flags'!DO15","v":366},{"$f":"'Timeline&Flags'!DP15","v":366},{"$f":"'Timeline&Flags'!DQ15","v":366},{"$f":"'Timeline&Flags'!DR15","v":365},{"$f":"'Timeline&Flags'!DS15","v":365},{"$f":"'Timeline&Flags'!DT15","v":365},{"$f":"'Timeline&Flags'!DU15","v":365},{"$f":"'Timeline&Flags'!DV15","v":365},{"$f":"'Timeline&Flags'!DW15","v":365},{"$f":"'Timeline&Flags'!DX15","v":365},{"$f":"'Timeline&Flags'!DY15","v":365},{"$f":"'Timeline&Flags'!DZ15","v":365},{"$f":"'Timeline&Flags'!EA15","v":365},{"$f":"'Timeline&Flags'!EB15","v":365},{"$f":"'Timeline&Flags'!EC15","v":365},{"$f":"'Timeline&Flags'!ED15","v":365},{"$f":"'Timeline&Flags'!EE15","v":365},{"$f":"'Timeline&Flags'!EF15","v":365},{"$f":"'Timeline&Flags'!EG15","v":365},{"$f":"'Timeline&Flags'!EH15","v":365},{"$f":"'Timeline&Flags'!EI15","v":365},{"$f":"'Timeline&Flags'!EJ15","v":365},{"$f":"'Timeline&Flags'!EK15","v":365},{"$f":"'Timeline&Flags'!EL15","v":365},{"$f":"'Timeline&Flags'!EM15","v":365},{"$f":"'Timeline&Flags'!EN15","v":365},{"$f":"'Timeline&Flags'!EO15","v":365},{"$f":"'Timeline&Flags'!EP15","v":365},{"$f":"'Timeline&Flags'!EQ15","v":365},{"$f":"'Timeline&Flags'!ER15","v":365},{"$f":"'Timeline&Flags'!ES15","v":365},{"$f":"'Timeline&Flags'!ET15","v":365},{"$f":"'Timeline&Flags'!EU15","v":365},{"$f":"'Timeline&Flags'!EV15","v":365},{"$f":"'Timeline&Flags'!EW15","v":365},{"$f":"'Timeline&Flags'!EX15","v":365},{"$f":"'Timeline&Flags'!EY15","v":365},{"$f":"'Timeline&Flags'!EZ15","v":365},{"$f":"'Timeline&Flags'!FA15","v":365},{"$f":"'Timeline&Flags'!FB15","v":366},{"$f":"'Timeline&Flags'!FC15","v":366},{"$f":"'Timeline&Flags'!FD15","v":366},{"$f":"'Timeline&Flags'!FE15","v":366},{"$f":"'Timeline&Flags'!FF15","v":366},{"$f":"'Timeline&Flags'!FG15","v":366},{"$f":"'Timeline&Flags'!FH15","v":366},{"$f":"'Timeline&Flags'!FI15","v":366},{"$f":"'Timeline&Flags'!FJ15","v":366},{"$f":"'Timeline&Flags'!FK15","v":366},{"$f":"'Timeline&Flags'!FL15","v":366},{"$f":"'Timeline&Flags'!FM15","v":366},{"$f":"'Timeline&Flags'!FN15","v":365},{"$f":"'Timeline&Flags'!FO15","v":365},{"$f":"'Timeline&Flags'!FP15","v":365},{"$f":"'Timeline&Flags'!FQ15","v":365},{"$f":"'Timeline&Flags'!FR15","v":365},{"$f":"'Timeline&Flags'!FS15","v":365},{"$f":"'Timeline&Flags'!FT15","v":365},{"$f":"'Timeline&Flags'!FU15","v":365},{"$f":"'Timeline&Flags'!FV15","v":365},{"$f":"'Timeline&Flags'!FW15","v":365},{"$f":"'Timeline&Flags'!FX15","v":365},{"$f":"'Timeline&Flags'!FY15","v":365},{"$f":"'Timeline&Flags'!FZ15","v":365},{"$f":"'Timeline&Flags'!GA15","v":365},{"$f":"'Timeline&Flags'!GB15","v":365},{"$f":"'Timeline&Flags'!GC15","v":365},{"$f":"'Timeline&Flags'!GD15","v":365},{"$f":"'Timeline&Flags'!GE15","v":365},{"$f":"'Timeline&Flags'!GF15","v":365},{"$f":"'Timeline&Flags'!GG15","v":365},{"$f":"'Timeline&Flags'!GH15","v":365},{"$f":"'Timeline&Flags'!GI15","v":365},{"$f":"'Timeline&Flags'!GJ15","v":365},{"$f":"'Timeline&Flags'!GK15","v":365},{"$f":"'Timeline&Flags'!GL15","v":365},{"$f":"'Timeline&Flags'!GM15","v":365},{"$f":"'Timeline&Flags'!GN15","v":365},{"$f":"'Timeline&Flags'!GO15","v":365},{"$f":"'Timeline&Flags'!GP15","v":365},{"$f":"'Timeline&Flags'!GQ15","v":365},{"$f":"'Timeline&Flags'!GR15","v":365},{"$f":"'Timeline&Flags'!GS15","v":365},{"$f":"'Timeline&Flags'!GT15","v":365},{"$f":"'Timeline&Flags'!GU15","v":365},{"$f":"'Timeline&Flags'!GV15","v":365},{"$f":"'Timeline&Flags'!GW15","v":365},{"$f":"'Timeline&Flags'!GX15","v":366},{"$f":"'Timeline&Flags'!GY15","v":366},{"$f":"'Timeline&Flags'!GZ15","v":366},{"$f":"'Timeline&Flags'!HA15","v":366},{"$f":"'Timeline&Flags'!HB15","v":366},{"$f":"'Timeline&Flags'!HC15","v":366},{"$f":"'Timeline&Flags'!HD15","v":366},{"$f":"'Timeline&Flags'!HE15","v":366},{"$f":"'Timeline&Flags'!HF15","v":366},{"$f":"'Timeline&Flags'!HG15","v":366},{"$f":"'Timeline&Flags'!HH15","v":366},{"$f":"'Timeline&Flags'!HI15","v":366},{"$f":"'Timeline&Flags'!HJ15","v":365},{"$f":"'Timeline&Flags'!HK15","v":365},{"$f":"'Timeline&Flags'!HL15","v":365},{"$f":"'Timeline&Flags'!HM15","v":365},{"$f":"'Timeline&Flags'!HN15","v":365},{"$f":"'Timeline&Flags'!HO15","v":365},{"$f":"'Timeline&Flags'!HP15","v":365},{"$f":"'Timeline&Flags'!HQ15","v":365},{"$f":"'Timeline&Flags'!HR15","v":365},{"$f":"'Timeline&Flags'!HS15","v":365},{"$f":"'Timeline&Flags'!HT15","v":365},{"$f":"'Timeline&Flags'!HU15","v":365},{"$f":"'Timeline&Flags'!HV15","v":365},{"$f":"'Timeline&Flags'!HW15","v":365},{"$f":"'Timeline&Flags'!HX15","v":365},{"$f":"'Timeline&Flags'!HY15","v":365},{"$f":"'Timeline&Flags'!HZ15","v":365},{"$f":"'Timeline&Flags'!IA15","v":365},{"$f":"'Timeline&Flags'!IB15","v":365},{"$f":"'Timeline&Flags'!IC15","v":365},{"$f":"'Timeline&Flags'!ID15","v":365},{"$f":"'Timeline&Flags'!IE15","v":365},{"$f":"'Timeline&Flags'!IF15","v":365},{"$f":"'Timeline&Flags'!IG15","v":365},{"$f":"'Timeline&Flags'!IH15","v":365},{"$f":"'Timeline&Flags'!II15","v":365},{"$f":"'Timeline&Flags'!IJ15","v":365},{"$f":"'Timeline&Flags'!IK15","v":365},{"$f":"'Timeline&Flags'!IL15","v":365},{"$f":"'Timeline&Flags'!IM15","v":365},{"$f":"'Timeline&Flags'!IN15","v":365},{"$f":"'Timeline&Flags'!IO15","v":365},{"$f":"'Timeline&Flags'!IP15","v":365},{"$f":"'Timeline&Flags'!IQ15","v":365},{"$f":"'Timeline&Flags'!IR15","v":365},{"$f":"'Timeline&Flags'!IS15","v":365},{"$f":"'Timeline&Flags'!IT15","v":366},{"$f":"'Timeline&Flags'!IU15","v":366},{"$f":"'Timeline&Flags'!IV15","v":366},{"$f":"'Timeline&Flags'!IW15","v":366},{"$f":"'Timeline&Flags'!IX15","v":366},{"$f":"'Timeline&Flags'!IY15","v":366},{"$f":"'Timeline&Flags'!IZ15","v":366},{"$f":"'Timeline&Flags'!JA15","v":366},{"$f":"'Timeline&Flags'!JB15","v":366},{"$f":"'Timeline&Flags'!JC15","v":366},{"$f":"'Timeline&Flags'!JD15","v":366},{"$f":"'Timeline&Flags'!JE15","v":366},{"$f":"'Timeline&Flags'!JF15","v":365},{"$f":"'Timeline&Flags'!JG15","v":365},{"$f":"'Timeline&Flags'!JH15","v":365},{"$f":"'Timeline&Flags'!JI15","v":365},{"$f":"'Timeline&Flags'!JJ15","v":365},{"$f":"'Timeline&Flags'!JK15","v":365},{"$f":"'Timeline&Flags'!JL15","v":365},{"$f":"'Timeline&Flags'!JM15","v":365},{"$f":"'Timeline&Flags'!JN15","v":365},{"$f":"'Timeline&Flags'!JO15","v":365},{"$f":"'Timeline&Flags'!JP15","v":365},{"$f":"'Timeline&Flags'!JQ15","v":365},{"$f":"'Timeline&Flags'!JR15","v":365},{"$f":"'Timeline&Flags'!JS15","v":365},{"$f":"'Timeline&Flags'!JT15","v":365},{"$f":"'Timeline&Flags'!JU15","v":365},{"$f":"'Timeline&Flags'!JV15","v":365},{"$f":"'Timeline&Flags'!JW15","v":365},{"$f":"'Timeline&Flags'!JX15","v":365},{"$f":"'Timeline&Flags'!JY15","v":365},{"$f":"'Timeline&Flags'!JZ15","v":365},{"$f":"'Timeline&Flags'!KA15","v":365},{"$f":"'Timeline&Flags'!KB15","v":365},{"$f":"'Timeline&Flags'!KC15","v":365},{"$f":"'Timeline&Flags'!KD15","v":365},{"$f":"'Timeline&Flags'!KE15","v":365},{"$f":"'Timeline&Flags'!KF15","v":365},{"$f":"'Timeline&Flags'!KG15","v":365},{"$f":"'Timeline&Flags'!KH15","v":365},{"$f":"'Timeline&Flags'!KI15","v":365},{"$f":"'Timeline&Flags'!KJ15","v":365},{"$f":"'Timeline&Flags'!KK15","v":365},{"$f":"'Timeline&Flags'!KL15","v":365},{"$f":"'Timeline&Flags'!KM15","v":365},{"$f":"'Timeline&Flags'!KN15","v":365},{"$f":"'Timeline&Flags'!KO15","v":365},{"$f":"'Timeline&Flags'!KP15","v":366},{"$f":"'Timeline&Flags'!KQ15","v":366},{"$f":"'Timeline&Flags'!KR15","v":366},{"$f":"'Timeline&Flags'!KS15","v":366},{"$f":"'Timeline&Flags'!KT15","v":366},{"$f":"'Timeline&Flags'!KU15","v":366},{"$f":"'Timeline&Flags'!KV15","v":366},{"$f":"'Timeline&Flags'!KW15","v":366},{"$f":"'Timeline&Flags'!KX15","v":366},{"$f":"'Timeline&Flags'!KY15","v":366},{"$f":"'Timeline&Flags'!KZ15","v":366},{"$f":"'Timeline&Flags'!LA15","v":366},{"$f":"'Timeline&Flags'!LB15","v":365},{"$f":"'Timeline&Flags'!LC15","v":365},{"$f":"'Timeline&Flags'!LD15","v":365},{"$f":"'Timeline&Flags'!LE15","v":365},{"$f":"'Timeline&Flags'!LF15","v":365},{"$f":"'Timeline&Flags'!LG15","v":365},{"$f":"'Timeline&Flags'!LH15","v":365},{"$f":"'Timeline&Flags'!LI15","v":365},{"$f":"'Timeline&Flags'!LJ15","v":365},{"$f":"'Timeline&Flags'!LK15","v":365},{"$f":"'Timeline&Flags'!LL15","v":365},{"$f":"'Timeline&Flags'!LM15","v":365},{"$f":"'Timeline&Flags'!LN15","v":365},{"$f":"'Timeline&Flags'!LO15","v":365},{"$f":"'Timeline&Flags'!LP15","v":365},{"$f":"'Timeline&Flags'!LQ15","v":365},{"$f":"'Timeline&Flags'!LR15","v":365},{"$f":"'Timeline&Flags'!LS15","v":365},{"$f":"'Timeline&Flags'!LT15","v":365},{"$f":"'Timeline&Flags'!LU15","v":365},{"$f":"'Timeline&Flags'!LV15","v":365},{"$f":"'Timeline&Flags'!LW15","v":365},{"$f":"'Timeline&Flags'!LX15","v":365},{"$f":"'Timeline&Flags'!LY15","v":365},{"$f":"'Timeline&Flags'!LZ15","v":365},{"$f":"'Timeline&Flags'!MA15","v":365},{"$f":"'Timeline&Flags'!MB15","v":365},{"$f":"'Timeline&Flags'!MC15","v":365},{"$f":"'Timeline&Flags'!MD15","v":365},{"$f":"'Timeline&Flags'!ME15","v":365},{"$f":"'Timeline&Flags'!MF15","v":365},{"$f":"'Timeline&Flags'!MG15","v":365},{"$f":"'Timeline&Flags'!MH15","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E16","v":"Column counter"},{"$nulls":13},{"$f":"'Timeline&Flags'!S16","v":3},{"$f":"'Timeline&Flags'!T16","v":15},{"$f":"'Timeline&Flags'!U16","v":27},{"$f":"'Timeline&Flags'!V16","v":39},{"$f":"'Timeline&Flags'!W16","v":51},{"$f":"'Timeline&Flags'!X16","v":63},{"$f":"'Timeline&Flags'!Y16","v":75},{"$f":"'Timeline&Flags'!Z16","v":87},{"$f":"'Timeline&Flags'!AA16","v":99},{"$f":"'Timeline&Flags'!AB16","v":111},{"$f":"'Timeline&Flags'!AC16","v":123},{"$f":"'Timeline&Flags'!AD16","v":135},{"$f":"'Timeline&Flags'!AE16","v":147},{"$f":"'Timeline&Flags'!AF16","v":159},{"$f":"'Timeline&Flags'!AG16","v":171},{"$f":"'Timeline&Flags'!AH16","v":183},{"$f":"'Timeline&Flags'!AI16","v":195},{"$f":"'Timeline&Flags'!AJ16","v":207},{"$f":"'Timeline&Flags'!AK16","v":219},{"$f":"'Timeline&Flags'!AL16","v":231},{"$f":"'Timeline&Flags'!AM16","v":243},{"$f":"'Timeline&Flags'!AN16","v":255},{"$f":"'Timeline&Flags'!AO16","v":267},{"$f":"'Timeline&Flags'!AP16","v":279},{"$f":"'Timeline&Flags'!AQ16","v":291},{"$nulls":3},{"$f":"'Timeline&Flags'!AU16","v":1},{"$f":"'Timeline&Flags'!AV16","v":2},{"$f":"'Timeline&Flags'!AW16","v":3},{"$f":"'Timeline&Flags'!AX16","v":4},{"$f":"'Timeline&Flags'!AY16","v":5},{"$f":"'Timeline&Flags'!AZ16","v":6},{"$f":"'Timeline&Flags'!BA16","v":7},{"$f":"'Timeline&Flags'!BB16","v":8},{"$f":"'Timeline&Flags'!BC16","v":9},{"$f":"'Timeline&Flags'!BD16","v":10},{"$f":"'Timeline&Flags'!BE16","v":11},{"$f":"'Timeline&Flags'!BF16","v":12},{"$f":"'Timeline&Flags'!BG16","v":13},{"$f":"'Timeline&Flags'!BH16","v":14},{"$f":"'Timeline&Flags'!BI16","v":15},{"$f":"'Timeline&Flags'!BJ16","v":16},{"$f":"'Timeline&Flags'!BK16","v":17},{"$f":"'Timeline&Flags'!BL16","v":18},{"$f":"'Timeline&Flags'!BM16","v":19},{"$f":"'Timeline&Flags'!BN16","v":20},{"$f":"'Timeline&Flags'!BO16","v":21},{"$f":"'Timeline&Flags'!BP16","v":22},{"$f":"'Timeline&Flags'!BQ16","v":23},{"$f":"'Timeline&Flags'!BR16","v":24},{"$f":"'Timeline&Flags'!BS16","v":25},{"$f":"'Timeline&Flags'!BT16","v":26},{"$f":"'Timeline&Flags'!BU16","v":27},{"$f":"'Timeline&Flags'!BV16","v":28},{"$f":"'Timeline&Flags'!BW16","v":29},{"$f":"'Timeline&Flags'!BX16","v":30},{"$f":"'Timeline&Flags'!BY16","v":31},{"$f":"'Timeline&Flags'!BZ16","v":32},{"$f":"'Timeline&Flags'!CA16","v":33},{"$f":"'Timeline&Flags'!CB16","v":34},{"$f":"'Timeline&Flags'!CC16","v":35},{"$f":"'Timeline&Flags'!CD16","v":36},{"$f":"'Timeline&Flags'!CE16","v":37},{"$f":"'Timeline&Flags'!CF16","v":38},{"$f":"'Timeline&Flags'!CG16","v":39},{"$f":"'Timeline&Flags'!CH16","v":40},{"$f":"'Timeline&Flags'!CI16","v":41},{"$f":"'Timeline&Flags'!CJ16","v":42},{"$f":"'Timeline&Flags'!CK16","v":43},{"$f":"'Timeline&Flags'!CL16","v":44},{"$f":"'Timeline&Flags'!CM16","v":45},{"$f":"'Timeline&Flags'!CN16","v":46},{"$f":"'Timeline&Flags'!CO16","v":47},{"$f":"'Timeline&Flags'!CP16","v":48},{"$f":"'Timeline&Flags'!CQ16","v":49},{"$f":"'Timeline&Flags'!CR16","v":50},{"$f":"'Timeline&Flags'!CS16","v":51},{"$f":"'Timeline&Flags'!CT16","v":52},{"$f":"'Timeline&Flags'!CU16","v":53},{"$f":"'Timeline&Flags'!CV16","v":54},{"$f":"'Timeline&Flags'!CW16","v":55},{"$f":"'Timeline&Flags'!CX16","v":56},{"$f":"'Timeline&Flags'!CY16","v":57},{"$f":"'Timeline&Flags'!CZ16","v":58},{"$f":"'Timeline&Flags'!DA16","v":59},{"$f":"'Timeline&Flags'!DB16","v":60},{"$f":"'Timeline&Flags'!DC16","v":61},{"$f":"'Timeline&Flags'!DD16","v":62},{"$f":"'Timeline&Flags'!DE16","v":63},{"$f":"'Timeline&Flags'!DF16","v":64},{"$f":"'Timeline&Flags'!DG16","v":65},{"$f":"'Timeline&Flags'!DH16","v":66},{"$f":"'Timeline&Flags'!DI16","v":67},{"$f":"'Timeline&Flags'!DJ16","v":68},{"$f":"'Timeline&Flags'!DK16","v":69},{"$f":"'Timeline&Flags'!DL16","v":70},{"$f":"'Timeline&Flags'!DM16","v":71},{"$f":"'Timeline&Flags'!DN16","v":72},{"$f":"'Timeline&Flags'!DO16","v":73},{"$f":"'Timeline&Flags'!DP16","v":74},{"$f":"'Timeline&Flags'!DQ16","v":75},{"$f":"'Timeline&Flags'!DR16","v":76},{"$f":"'Timeline&Flags'!DS16","v":77},{"$f":"'Timeline&Flags'!DT16","v":78},{"$f":"'Timeline&Flags'!DU16","v":79},{"$f":"'Timeline&Flags'!DV16","v":80},{"$f":"'Timeline&Flags'!DW16","v":81},{"$f":"'Timeline&Flags'!DX16","v":82},{"$f":"'Timeline&Flags'!DY16","v":83},{"$f":"'Timeline&Flags'!DZ16","v":84},{"$f":"'Timeline&Flags'!EA16","v":85},{"$f":"'Timeline&Flags'!EB16","v":86},{"$f":"'Timeline&Flags'!EC16","v":87},{"$f":"'Timeline&Flags'!ED16","v":88},{"$f":"'Timeline&Flags'!EE16","v":89},{"$f":"'Timeline&Flags'!EF16","v":90},{"$f":"'Timeline&Flags'!EG16","v":91},{"$f":"'Timeline&Flags'!EH16","v":92},{"$f":"'Timeline&Flags'!EI16","v":93},{"$f":"'Timeline&Flags'!EJ16","v":94},{"$f":"'Timeline&Flags'!EK16","v":95},{"$f":"'Timeline&Flags'!EL16","v":96},{"$f":"'Timeline&Flags'!EM16","v":97},{"$f":"'Timeline&Flags'!EN16","v":98},{"$f":"'Timeline&Flags'!EO16","v":99},{"$f":"'Timeline&Flags'!EP16","v":100},{"$f":"'Timeline&Flags'!EQ16","v":101},{"$f":"'Timeline&Flags'!ER16","v":102},{"$f":"'Timeline&Flags'!ES16","v":103},{"$f":"'Timeline&Flags'!ET16","v":104},{"$f":"'Timeline&Flags'!EU16","v":105},{"$f":"'Timeline&Flags'!EV16","v":106},{"$f":"'Timeline&Flags'!EW16","v":107},{"$f":"'Timeline&Flags'!EX16","v":108},{"$f":"'Timeline&Flags'!EY16","v":109},{"$f":"'Timeline&Flags'!EZ16","v":110},{"$f":"'Timeline&Flags'!FA16","v":111},{"$f":"'Timeline&Flags'!FB16","v":112},{"$f":"'Timeline&Flags'!FC16","v":113},{"$f":"'Timeline&Flags'!FD16","v":114},{"$f":"'Timeline&Flags'!FE16","v":115},{"$f":"'Timeline&Flags'!FF16","v":116},{"$f":"'Timeline&Flags'!FG16","v":117},{"$f":"'Timeline&Flags'!FH16","v":118},{"$f":"'Timeline&Flags'!FI16","v":119},{"$f":"'Timeline&Flags'!FJ16","v":120},{"$f":"'Timeline&Flags'!FK16","v":121},{"$f":"'Timeline&Flags'!FL16","v":122},{"$f":"'Timeline&Flags'!FM16","v":123},{"$f":"'Timeline&Flags'!FN16","v":124},{"$f":"'Timeline&Flags'!FO16","v":125},{"$f":"'Timeline&Flags'!FP16","v":126},{"$f":"'Timeline&Flags'!FQ16","v":127},{"$f":"'Timeline&Flags'!FR16","v":128},{"$f":"'Timeline&Flags'!FS16","v":129},{"$f":"'Timeline&Flags'!FT16","v":130},{"$f":"'Timeline&Flags'!FU16","v":131},{"$f":"'Timeline&Flags'!FV16","v":132},{"$f":"'Timeline&Flags'!FW16","v":133},{"$f":"'Timeline&Flags'!FX16","v":134},{"$f":"'Timeline&Flags'!FY16","v":135},{"$f":"'Timeline&Flags'!FZ16","v":136},{"$f":"'Timeline&Flags'!GA16","v":137},{"$f":"'Timeline&Flags'!GB16","v":138},{"$f":"'Timeline&Flags'!GC16","v":139},{"$f":"'Timeline&Flags'!GD16","v":140},{"$f":"'Timeline&Flags'!GE16","v":141},{"$f":"'Timeline&Flags'!GF16","v":142},{"$f":"'Timeline&Flags'!GG16","v":143},{"$f":"'Timeline&Flags'!GH16","v":144},{"$f":"'Timeline&Flags'!GI16","v":145},{"$f":"'Timeline&Flags'!GJ16","v":146},{"$f":"'Timeline&Flags'!GK16","v":147},{"$f":"'Timeline&Flags'!GL16","v":148},{"$f":"'Timeline&Flags'!GM16","v":149},{"$f":"'Timeline&Flags'!GN16","v":150},{"$f":"'Timeline&Flags'!GO16","v":151},{"$f":"'Timeline&Flags'!GP16","v":152},{"$f":"'Timeline&Flags'!GQ16","v":153},{"$f":"'Timeline&Flags'!GR16","v":154},{"$f":"'Timeline&Flags'!GS16","v":155},{"$f":"'Timeline&Flags'!GT16","v":156},{"$f":"'Timeline&Flags'!GU16","v":157},{"$f":"'Timeline&Flags'!GV16","v":158},{"$f":"'Timeline&Flags'!GW16","v":159},{"$f":"'Timeline&Flags'!GX16","v":160},{"$f":"'Timeline&Flags'!GY16","v":161},{"$f":"'Timeline&Flags'!GZ16","v":162},{"$f":"'Timeline&Flags'!HA16","v":163},{"$f":"'Timeline&Flags'!HB16","v":164},{"$f":"'Timeline&Flags'!HC16","v":165},{"$f":"'Timeline&Flags'!HD16","v":166},{"$f":"'Timeline&Flags'!HE16","v":167},{"$f":"'Timeline&Flags'!HF16","v":168},{"$f":"'Timeline&Flags'!HG16","v":169},{"$f":"'Timeline&Flags'!HH16","v":170},{"$f":"'Timeline&Flags'!HI16","v":171},{"$f":"'Timeline&Flags'!HJ16","v":172},{"$f":"'Timeline&Flags'!HK16","v":173},{"$f":"'Timeline&Flags'!HL16","v":174},{"$f":"'Timeline&Flags'!HM16","v":175},{"$f":"'Timeline&Flags'!HN16","v":176},{"$f":"'Timeline&Flags'!HO16","v":177},{"$f":"'Timeline&Flags'!HP16","v":178},{"$f":"'Timeline&Flags'!HQ16","v":179},{"$f":"'Timeline&Flags'!HR16","v":180},{"$f":"'Timeline&Flags'!HS16","v":181},{"$f":"'Timeline&Flags'!HT16","v":182},{"$f":"'Timeline&Flags'!HU16","v":183},{"$f":"'Timeline&Flags'!HV16","v":184},{"$f":"'Timeline&Flags'!HW16","v":185},{"$f":"'Timeline&Flags'!HX16","v":186},{"$f":"'Timeline&Flags'!HY16","v":187},{"$f":"'Timeline&Flags'!HZ16","v":188},{"$f":"'Timeline&Flags'!IA16","v":189},{"$f":"'Timeline&Flags'!IB16","v":190},{"$f":"'Timeline&Flags'!IC16","v":191},{"$f":"'Timeline&Flags'!ID16","v":192},{"$f":"'Timeline&Flags'!IE16","v":193},{"$f":"'Timeline&Flags'!IF16","v":194},{"$f":"'Timeline&Flags'!IG16","v":195},{"$f":"'Timeline&Flags'!IH16","v":196},{"$f":"'Timeline&Flags'!II16","v":197},{"$f":"'Timeline&Flags'!IJ16","v":198},{"$f":"'Timeline&Flags'!IK16","v":199},{"$f":"'Timeline&Flags'!IL16","v":200},{"$f":"'Timeline&Flags'!IM16","v":201},{"$f":"'Timeline&Flags'!IN16","v":202},{"$f":"'Timeline&Flags'!IO16","v":203},{"$f":"'Timeline&Flags'!IP16","v":204},{"$f":"'Timeline&Flags'!IQ16","v":205},{"$f":"'Timeline&Flags'!IR16","v":206},{"$f":"'Timeline&Flags'!IS16","v":207},{"$f":"'Timeline&Flags'!IT16","v":208},{"$f":"'Timeline&Flags'!IU16","v":209},{"$f":"'Timeline&Flags'!IV16","v":210},{"$f":"'Timeline&Flags'!IW16","v":211},{"$f":"'Timeline&Flags'!IX16","v":212},{"$f":"'Timeline&Flags'!IY16","v":213},{"$f":"'Timeline&Flags'!IZ16","v":214},{"$f":"'Timeline&Flags'!JA16","v":215},{"$f":"'Timeline&Flags'!JB16","v":216},{"$f":"'Timeline&Flags'!JC16","v":217},{"$f":"'Timeline&Flags'!JD16","v":218},{"$f":"'Timeline&Flags'!JE16","v":219},{"$f":"'Timeline&Flags'!JF16","v":220},{"$f":"'Timeline&Flags'!JG16","v":221},{"$f":"'Timeline&Flags'!JH16","v":222},{"$f":"'Timeline&Flags'!JI16","v":223},{"$f":"'Timeline&Flags'!JJ16","v":224},{"$f":"'Timeline&Flags'!JK16","v":225},{"$f":"'Timeline&Flags'!JL16","v":226},{"$f":"'Timeline&Flags'!JM16","v":227},{"$f":"'Timeline&Flags'!JN16","v":228},{"$f":"'Timeline&Flags'!JO16","v":229},{"$f":"'Timeline&Flags'!JP16","v":230},{"$f":"'Timeline&Flags'!JQ16","v":231},{"$f":"'Timeline&Flags'!JR16","v":232},{"$f":"'Timeline&Flags'!JS16","v":233},{"$f":"'Timeline&Flags'!JT16","v":234},{"$f":"'Timeline&Flags'!JU16","v":235},{"$f":"'Timeline&Flags'!JV16","v":236},{"$f":"'Timeline&Flags'!JW16","v":237},{"$f":"'Timeline&Flags'!JX16","v":238},{"$f":"'Timeline&Flags'!JY16","v":239},{"$f":"'Timeline&Flags'!JZ16","v":240},{"$f":"'Timeline&Flags'!KA16","v":241},{"$f":"'Timeline&Flags'!KB16","v":242},{"$f":"'Timeline&Flags'!KC16","v":243},{"$f":"'Timeline&Flags'!KD16","v":244},{"$f":"'Timeline&Flags'!KE16","v":245},{"$f":"'Timeline&Flags'!KF16","v":246},{"$f":"'Timeline&Flags'!KG16","v":247},{"$f":"'Timeline&Flags'!KH16","v":248},{"$f":"'Timeline&Flags'!KI16","v":249},{"$f":"'Timeline&Flags'!KJ16","v":250},{"$f":"'Timeline&Flags'!KK16","v":251},{"$f":"'Timeline&Flags'!KL16","v":252},{"$f":"'Timeline&Flags'!KM16","v":253},{"$f":"'Timeline&Flags'!KN16","v":254},{"$f":"'Timeline&Flags'!KO16","v":255},{"$f":"'Timeline&Flags'!KP16","v":256},{"$f":"'Timeline&Flags'!KQ16","v":257},{"$f":"'Timeline&Flags'!KR16","v":258},{"$f":"'Timeline&Flags'!KS16","v":259},{"$f":"'Timeline&Flags'!KT16","v":260},{"$f":"'Timeline&Flags'!KU16","v":261},{"$f":"'Timeline&Flags'!KV16","v":262},{"$f":"'Timeline&Flags'!KW16","v":263},{"$f":"'Timeline&Flags'!KX16","v":264},{"$f":"'Timeline&Flags'!KY16","v":265},{"$f":"'Timeline&Flags'!KZ16","v":266},{"$f":"'Timeline&Flags'!LA16","v":267},{"$f":"'Timeline&Flags'!LB16","v":268},{"$f":"'Timeline&Flags'!LC16","v":269},{"$f":"'Timeline&Flags'!LD16","v":270},{"$f":"'Timeline&Flags'!LE16","v":271},{"$f":"'Timeline&Flags'!LF16","v":272},{"$f":"'Timeline&Flags'!LG16","v":273},{"$f":"'Timeline&Flags'!LH16","v":274},{"$f":"'Timeline&Flags'!LI16","v":275},{"$f":"'Timeline&Flags'!LJ16","v":276},{"$f":"'Timeline&Flags'!LK16","v":277},{"$f":"'Timeline&Flags'!LL16","v":278},{"$f":"'Timeline&Flags'!LM16","v":279},{"$f":"'Timeline&Flags'!LN16","v":280},{"$f":"'Timeline&Flags'!LO16","v":281},{"$f":"'Timeline&Flags'!LP16","v":282},{"$f":"'Timeline&Flags'!LQ16","v":283},{"$f":"'Timeline&Flags'!LR16","v":284},{"$f":"'Timeline&Flags'!LS16","v":285},{"$f":"'Timeline&Flags'!LT16","v":286},{"$f":"'Timeline&Flags'!LU16","v":287},{"$f":"'Timeline&Flags'!LV16","v":288},{"$f":"'Timeline&Flags'!LW16","v":289},{"$f":"'Timeline&Flags'!LX16","v":290},{"$f":"'Timeline&Flags'!LY16","v":291},{"$f":"'Timeline&Flags'!LZ16","v":292},{"$f":"'Timeline&Flags'!MA16","v":293},{"$f":"'Timeline&Flags'!MB16","v":294},{"$f":"'Timeline&Flags'!MC16","v":295},{"$f":"'Timeline&Flags'!MD16","v":296},{"$f":"'Timeline&Flags'!ME16","v":297},{"$f":"'Timeline&Flags'!MF16","v":298},{"$f":"'Timeline&Flags'!MG16","v":299},{"$f":"'Timeline&Flags'!MH16","v":300}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E17","v":"Descending column count"},{"$nulls":13},{"$f":"'Timeline&Flags'!S17","v":298},{"$f":"'Timeline&Flags'!T17","v":286},{"$f":"'Timeline&Flags'!U17","v":274},{"$f":"'Timeline&Flags'!V17","v":262},{"$f":"'Timeline&Flags'!W17","v":250},{"$f":"'Timeline&Flags'!X17","v":238},{"$f":"'Timeline&Flags'!Y17","v":226},{"$f":"'Timeline&Flags'!Z17","v":214},{"$f":"'Timeline&Flags'!AA17","v":202},{"$f":"'Timeline&Flags'!AB17","v":190},{"$f":"'Timeline&Flags'!AC17","v":178},{"$f":"'Timeline&Flags'!AD17","v":166},{"$f":"'Timeline&Flags'!AE17","v":154},{"$f":"'Timeline&Flags'!AF17","v":142},{"$f":"'Timeline&Flags'!AG17","v":130},{"$f":"'Timeline&Flags'!AH17","v":118},{"$f":"'Timeline&Flags'!AI17","v":106},{"$f":"'Timeline&Flags'!AJ17","v":94},{"$f":"'Timeline&Flags'!AK17","v":82},{"$f":"'Timeline&Flags'!AL17","v":70},{"$f":"'Timeline&Flags'!AM17","v":58},{"$f":"'Timeline&Flags'!AN17","v":46},{"$f":"'Timeline&Flags'!AO17","v":34},{"$f":"'Timeline&Flags'!AP17","v":22},{"$f":"'Timeline&Flags'!AQ17","v":10},{"$nulls":3},{"$f":"'Timeline&Flags'!AU17","v":300},{"$f":"'Timeline&Flags'!AV17","v":299},{"$f":"'Timeline&Flags'!AW17","v":298},{"$f":"'Timeline&Flags'!AX17","v":297},{"$f":"'Timeline&Flags'!AY17","v":296},{"$f":"'Timeline&Flags'!AZ17","v":295},{"$f":"'Timeline&Flags'!BA17","v":294},{"$f":"'Timeline&Flags'!BB17","v":293},{"$f":"'Timeline&Flags'!BC17","v":292},{"$f":"'Timeline&Flags'!BD17","v":291},{"$f":"'Timeline&Flags'!BE17","v":290},{"$f":"'Timeline&Flags'!BF17","v":289},{"$f":"'Timeline&Flags'!BG17","v":288},{"$f":"'Timeline&Flags'!BH17","v":287},{"$f":"'Timeline&Flags'!BI17","v":286},{"$f":"'Timeline&Flags'!BJ17","v":285},{"$f":"'Timeline&Flags'!BK17","v":284},{"$f":"'Timeline&Flags'!BL17","v":283},{"$f":"'Timeline&Flags'!BM17","v":282},{"$f":"'Timeline&Flags'!BN17","v":281},{"$f":"'Timeline&Flags'!BO17","v":280},{"$f":"'Timeline&Flags'!BP17","v":279},{"$f":"'Timeline&Flags'!BQ17","v":278},{"$f":"'Timeline&Flags'!BR17","v":277},{"$f":"'Timeline&Flags'!BS17","v":276},{"$f":"'Timeline&Flags'!BT17","v":275},{"$f":"'Timeline&Flags'!BU17","v":274},{"$f":"'Timeline&Flags'!BV17","v":273},{"$f":"'Timeline&Flags'!BW17","v":272},{"$f":"'Timeline&Flags'!BX17","v":271},{"$f":"'Timeline&Flags'!BY17","v":270},{"$f":"'Timeline&Flags'!BZ17","v":269},{"$f":"'Timeline&Flags'!CA17","v":268},{"$f":"'Timeline&Flags'!CB17","v":267},{"$f":"'Timeline&Flags'!CC17","v":266},{"$f":"'Timeline&Flags'!CD17","v":265},{"$f":"'Timeline&Flags'!CE17","v":264},{"$f":"'Timeline&Flags'!CF17","v":263},{"$f":"'Timeline&Flags'!CG17","v":262},{"$f":"'Timeline&Flags'!CH17","v":261},{"$f":"'Timeline&Flags'!CI17","v":260},{"$f":"'Timeline&Flags'!CJ17","v":259},{"$f":"'Timeline&Flags'!CK17","v":258},{"$f":"'Timeline&Flags'!CL17","v":257},{"$f":"'Timeline&Flags'!CM17","v":256},{"$f":"'Timeline&Flags'!CN17","v":255},{"$f":"'Timeline&Flags'!CO17","v":254},{"$f":"'Timeline&Flags'!CP17","v":253},{"$f":"'Timeline&Flags'!CQ17","v":252},{"$f":"'Timeline&Flags'!CR17","v":251},{"$f":"'Timeline&Flags'!CS17","v":250},{"$f":"'Timeline&Flags'!CT17","v":249},{"$f":"'Timeline&Flags'!CU17","v":248},{"$f":"'Timeline&Flags'!CV17","v":247},{"$f":"'Timeline&Flags'!CW17","v":246},{"$f":"'Timeline&Flags'!CX17","v":245},{"$f":"'Timeline&Flags'!CY17","v":244},{"$f":"'Timeline&Flags'!CZ17","v":243},{"$f":"'Timeline&Flags'!DA17","v":242},{"$f":"'Timeline&Flags'!DB17","v":241},{"$f":"'Timeline&Flags'!DC17","v":240},{"$f":"'Timeline&Flags'!DD17","v":239},{"$f":"'Timeline&Flags'!DE17","v":238},{"$f":"'Timeline&Flags'!DF17","v":237},{"$f":"'Timeline&Flags'!DG17","v":236},{"$f":"'Timeline&Flags'!DH17","v":235},{"$f":"'Timeline&Flags'!DI17","v":234},{"$f":"'Timeline&Flags'!DJ17","v":233},{"$f":"'Timeline&Flags'!DK17","v":232},{"$f":"'Timeline&Flags'!DL17","v":231},{"$f":"'Timeline&Flags'!DM17","v":230},{"$f":"'Timeline&Flags'!DN17","v":229},{"$f":"'Timeline&Flags'!DO17","v":228},{"$f":"'Timeline&Flags'!DP17","v":227},{"$f":"'Timeline&Flags'!DQ17","v":226},{"$f":"'Timeline&Flags'!DR17","v":225},{"$f":"'Timeline&Flags'!DS17","v":224},{"$f":"'Timeline&Flags'!DT17","v":223},{"$f":"'Timeline&Flags'!DU17","v":222},{"$f":"'Timeline&Flags'!DV17","v":221},{"$f":"'Timeline&Flags'!DW17","v":220},{"$f":"'Timeline&Flags'!DX17","v":219},{"$f":"'Timeline&Flags'!DY17","v":218},{"$f":"'Timeline&Flags'!DZ17","v":217},{"$f":"'Timeline&Flags'!EA17","v":216},{"$f":"'Timeline&Flags'!EB17","v":215},{"$f":"'Timeline&Flags'!EC17","v":214},{"$f":"'Timeline&Flags'!ED17","v":213},{"$f":"'Timeline&Flags'!EE17","v":212},{"$f":"'Timeline&Flags'!EF17","v":211},{"$f":"'Timeline&Flags'!EG17","v":210},{"$f":"'Timeline&Flags'!EH17","v":209},{"$f":"'Timeline&Flags'!EI17","v":208},{"$f":"'Timeline&Flags'!EJ17","v":207},{"$f":"'Timeline&Flags'!EK17","v":206},{"$f":"'Timeline&Flags'!EL17","v":205},{"$f":"'Timeline&Flags'!EM17","v":204},{"$f":"'Timeline&Flags'!EN17","v":203},{"$f":"'Timeline&Flags'!EO17","v":202},{"$f":"'Timeline&Flags'!EP17","v":201},{"$f":"'Timeline&Flags'!EQ17","v":200},{"$f":"'Timeline&Flags'!ER17","v":199},{"$f":"'Timeline&Flags'!ES17","v":198},{"$f":"'Timeline&Flags'!ET17","v":197},{"$f":"'Timeline&Flags'!EU17","v":196},{"$f":"'Timeline&Flags'!EV17","v":195},{"$f":"'Timeline&Flags'!EW17","v":194},{"$f":"'Timeline&Flags'!EX17","v":193},{"$f":"'Timeline&Flags'!EY17","v":192},{"$f":"'Timeline&Flags'!EZ17","v":191},{"$f":"'Timeline&Flags'!FA17","v":190},{"$f":"'Timeline&Flags'!FB17","v":189},{"$f":"'Timeline&Flags'!FC17","v":188},{"$f":"'Timeline&Flags'!FD17","v":187},{"$f":"'Timeline&Flags'!FE17","v":186},{"$f":"'Timeline&Flags'!FF17","v":185},{"$f":"'Timeline&Flags'!FG17","v":184},{"$f":"'Timeline&Flags'!FH17","v":183},{"$f":"'Timeline&Flags'!FI17","v":182},{"$f":"'Timeline&Flags'!FJ17","v":181},{"$f":"'Timeline&Flags'!FK17","v":180},{"$f":"'Timeline&Flags'!FL17","v":179},{"$f":"'Timeline&Flags'!FM17","v":178},{"$f":"'Timeline&Flags'!FN17","v":177},{"$f":"'Timeline&Flags'!FO17","v":176},{"$f":"'Timeline&Flags'!FP17","v":175},{"$f":"'Timeline&Flags'!FQ17","v":174},{"$f":"'Timeline&Flags'!FR17","v":173},{"$f":"'Timeline&Flags'!FS17","v":172},{"$f":"'Timeline&Flags'!FT17","v":171},{"$f":"'Timeline&Flags'!FU17","v":170},{"$f":"'Timeline&Flags'!FV17","v":169},{"$f":"'Timeline&Flags'!FW17","v":168},{"$f":"'Timeline&Flags'!FX17","v":167},{"$f":"'Timeline&Flags'!FY17","v":166},{"$f":"'Timeline&Flags'!FZ17","v":165},{"$f":"'Timeline&Flags'!GA17","v":164},{"$f":"'Timeline&Flags'!GB17","v":163},{"$f":"'Timeline&Flags'!GC17","v":162},{"$f":"'Timeline&Flags'!GD17","v":161},{"$f":"'Timeline&Flags'!GE17","v":160},{"$f":"'Timeline&Flags'!GF17","v":159},{"$f":"'Timeline&Flags'!GG17","v":158},{"$f":"'Timeline&Flags'!GH17","v":157},{"$f":"'Timeline&Flags'!GI17","v":156},{"$f":"'Timeline&Flags'!GJ17","v":155},{"$f":"'Timeline&Flags'!GK17","v":154},{"$f":"'Timeline&Flags'!GL17","v":153},{"$f":"'Timeline&Flags'!GM17","v":152},{"$f":"'Timeline&Flags'!GN17","v":151},{"$f":"'Timeline&Flags'!GO17","v":150},{"$f":"'Timeline&Flags'!GP17","v":149},{"$f":"'Timeline&Flags'!GQ17","v":148},{"$f":"'Timeline&Flags'!GR17","v":147},{"$f":"'Timeline&Flags'!GS17","v":146},{"$f":"'Timeline&Flags'!GT17","v":145},{"$f":"'Timeline&Flags'!GU17","v":144},{"$f":"'Timeline&Flags'!GV17","v":143},{"$f":"'Timeline&Flags'!GW17","v":142},{"$f":"'Timeline&Flags'!GX17","v":141},{"$f":"'Timeline&Flags'!GY17","v":140},{"$f":"'Timeline&Flags'!GZ17","v":139},{"$f":"'Timeline&Flags'!HA17","v":138},{"$f":"'Timeline&Flags'!HB17","v":137},{"$f":"'Timeline&Flags'!HC17","v":136},{"$f":"'Timeline&Flags'!HD17","v":135},{"$f":"'Timeline&Flags'!HE17","v":134},{"$f":"'Timeline&Flags'!HF17","v":133},{"$f":"'Timeline&Flags'!HG17","v":132},{"$f":"'Timeline&Flags'!HH17","v":131},{"$f":"'Timeline&Flags'!HI17","v":130},{"$f":"'Timeline&Flags'!HJ17","v":129},{"$f":"'Timeline&Flags'!HK17","v":128},{"$f":"'Timeline&Flags'!HL17","v":127},{"$f":"'Timeline&Flags'!HM17","v":126},{"$f":"'Timeline&Flags'!HN17","v":125},{"$f":"'Timeline&Flags'!HO17","v":124},{"$f":"'Timeline&Flags'!HP17","v":123},{"$f":"'Timeline&Flags'!HQ17","v":122},{"$f":"'Timeline&Flags'!HR17","v":121},{"$f":"'Timeline&Flags'!HS17","v":120},{"$f":"'Timeline&Flags'!HT17","v":119},{"$f":"'Timeline&Flags'!HU17","v":118},{"$f":"'Timeline&Flags'!HV17","v":117},{"$f":"'Timeline&Flags'!HW17","v":116},{"$f":"'Timeline&Flags'!HX17","v":115},{"$f":"'Timeline&Flags'!HY17","v":114},{"$f":"'Timeline&Flags'!HZ17","v":113},{"$f":"'Timeline&Flags'!IA17","v":112},{"$f":"'Timeline&Flags'!IB17","v":111},{"$f":"'Timeline&Flags'!IC17","v":110},{"$f":"'Timeline&Flags'!ID17","v":109},{"$f":"'Timeline&Flags'!IE17","v":108},{"$f":"'Timeline&Flags'!IF17","v":107},{"$f":"'Timeline&Flags'!IG17","v":106},{"$f":"'Timeline&Flags'!IH17","v":105},{"$f":"'Timeline&Flags'!II17","v":104},{"$f":"'Timeline&Flags'!IJ17","v":103},{"$f":"'Timeline&Flags'!IK17","v":102},{"$f":"'Timeline&Flags'!IL17","v":101},{"$f":"'Timeline&Flags'!IM17","v":100},{"$f":"'Timeline&Flags'!IN17","v":99},{"$f":"'Timeline&Flags'!IO17","v":98},{"$f":"'Timeline&Flags'!IP17","v":97},{"$f":"'Timeline&Flags'!IQ17","v":96},{"$f":"'Timeline&Flags'!IR17","v":95},{"$f":"'Timeline&Flags'!IS17","v":94},{"$f":"'Timeline&Flags'!IT17","v":93},{"$f":"'Timeline&Flags'!IU17","v":92},{"$f":"'Timeline&Flags'!IV17","v":91},{"$f":"'Timeline&Flags'!IW17","v":90},{"$f":"'Timeline&Flags'!IX17","v":89},{"$f":"'Timeline&Flags'!IY17","v":88},{"$f":"'Timeline&Flags'!IZ17","v":87},{"$f":"'Timeline&Flags'!JA17","v":86},{"$f":"'Timeline&Flags'!JB17","v":85},{"$f":"'Timeline&Flags'!JC17","v":84},{"$f":"'Timeline&Flags'!JD17","v":83},{"$f":"'Timeline&Flags'!JE17","v":82},{"$f":"'Timeline&Flags'!JF17","v":81},{"$f":"'Timeline&Flags'!JG17","v":80},{"$f":"'Timeline&Flags'!JH17","v":79},{"$f":"'Timeline&Flags'!JI17","v":78},{"$f":"'Timeline&Flags'!JJ17","v":77},{"$f":"'Timeline&Flags'!JK17","v":76},{"$f":"'Timeline&Flags'!JL17","v":75},{"$f":"'Timeline&Flags'!JM17","v":74},{"$f":"'Timeline&Flags'!JN17","v":73},{"$f":"'Timeline&Flags'!JO17","v":72},{"$f":"'Timeline&Flags'!JP17","v":71},{"$f":"'Timeline&Flags'!JQ17","v":70},{"$f":"'Timeline&Flags'!JR17","v":69},{"$f":"'Timeline&Flags'!JS17","v":68},{"$f":"'Timeline&Flags'!JT17","v":67},{"$f":"'Timeline&Flags'!JU17","v":66},{"$f":"'Timeline&Flags'!JV17","v":65},{"$f":"'Timeline&Flags'!JW17","v":64},{"$f":"'Timeline&Flags'!JX17","v":63},{"$f":"'Timeline&Flags'!JY17","v":62},{"$f":"'Timeline&Flags'!JZ17","v":61},{"$f":"'Timeline&Flags'!KA17","v":60},{"$f":"'Timeline&Flags'!KB17","v":59},{"$f":"'Timeline&Flags'!KC17","v":58},{"$f":"'Timeline&Flags'!KD17","v":57},{"$f":"'Timeline&Flags'!KE17","v":56},{"$f":"'Timeline&Flags'!KF17","v":55},{"$f":"'Timeline&Flags'!KG17","v":54},{"$f":"'Timeline&Flags'!KH17","v":53},{"$f":"'Timeline&Flags'!KI17","v":52},{"$f":"'Timeline&Flags'!KJ17","v":51},{"$f":"'Timeline&Flags'!KK17","v":50},{"$f":"'Timeline&Flags'!KL17","v":49},{"$f":"'Timeline&Flags'!KM17","v":48},{"$f":"'Timeline&Flags'!KN17","v":47},{"$f":"'Timeline&Flags'!KO17","v":46},{"$f":"'Timeline&Flags'!KP17","v":45},{"$f":"'Timeline&Flags'!KQ17","v":44},{"$f":"'Timeline&Flags'!KR17","v":43},{"$f":"'Timeline&Flags'!KS17","v":42},{"$f":"'Timeline&Flags'!KT17","v":41},{"$f":"'Timeline&Flags'!KU17","v":40},{"$f":"'Timeline&Flags'!KV17","v":39},{"$f":"'Timeline&Flags'!KW17","v":38},{"$f":"'Timeline&Flags'!KX17","v":37},{"$f":"'Timeline&Flags'!KY17","v":36},{"$f":"'Timeline&Flags'!KZ17","v":35},{"$f":"'Timeline&Flags'!LA17","v":34},{"$f":"'Timeline&Flags'!LB17","v":33},{"$f":"'Timeline&Flags'!LC17","v":32},{"$f":"'Timeline&Flags'!LD17","v":31},{"$f":"'Timeline&Flags'!LE17","v":30},{"$f":"'Timeline&Flags'!LF17","v":29},{"$f":"'Timeline&Flags'!LG17","v":28},{"$f":"'Timeline&Flags'!LH17","v":27},{"$f":"'Timeline&Flags'!LI17","v":26},{"$f":"'Timeline&Flags'!LJ17","v":25},{"$f":"'Timeline&Flags'!LK17","v":24},{"$f":"'Timeline&Flags'!LL17","v":23},{"$f":"'Timeline&Flags'!LM17","v":22},{"$f":"'Timeline&Flags'!LN17","v":21},{"$f":"'Timeline&Flags'!LO17","v":20},{"$f":"'Timeline&Flags'!LP17","v":19},{"$f":"'Timeline&Flags'!LQ17","v":18},{"$f":"'Timeline&Flags'!LR17","v":17},{"$f":"'Timeline&Flags'!LS17","v":16},{"$f":"'Timeline&Flags'!LT17","v":15},{"$f":"'Timeline&Flags'!LU17","v":14},{"$f":"'Timeline&Flags'!LV17","v":13},{"$f":"'Timeline&Flags'!LW17","v":12},{"$f":"'Timeline&Flags'!LX17","v":11},{"$f":"'Timeline&Flags'!LY17","v":10},{"$f":"'Timeline&Flags'!LZ17","v":9},{"$f":"'Timeline&Flags'!MA17","v":8},{"$f":"'Timeline&Flags'!MB17","v":7},{"$f":"'Timeline&Flags'!MC17","v":6},{"$f":"'Timeline&Flags'!MD17","v":5},{"$f":"'Timeline&Flags'!ME17","v":4},{"$f":"'Timeline&Flags'!MF17","v":3},{"$f":"'Timeline&Flags'!MG17","v":2},{"$f":"'Timeline&Flags'!MH17","v":1}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E18","v":"Quarterly Period"},null,"Whole Life Time",{"$nulls":39},{"$f":"'Timeline&Flags'!AU18","v":1},{"$f":"'Timeline&Flags'!AV18","v":1},{"$f":"'Timeline&Flags'!AW18","v":1},{"$f":"'Timeline&Flags'!AX18","v":2},{"$f":"'Timeline&Flags'!AY18","v":2},{"$f":"'Timeline&Flags'!AZ18","v":2},{"$f":"'Timeline&Flags'!BA18","v":3},{"$f":"'Timeline&Flags'!BB18","v":3},{"$f":"'Timeline&Flags'!BC18","v":3},{"$f":"'Timeline&Flags'!BD18","v":4},{"$f":"'Timeline&Flags'!BE18","v":4},{"$f":"'Timeline&Flags'!BF18","v":4},{"$f":"'Timeline&Flags'!BG18","v":5},{"$f":"'Timeline&Flags'!BH18","v":5},{"$f":"'Timeline&Flags'!BI18","v":5},{"$f":"'Timeline&Flags'!BJ18","v":6},{"$f":"'Timeline&Flags'!BK18","v":6},{"$f":"'Timeline&Flags'!BL18","v":6},{"$f":"'Timeline&Flags'!BM18","v":7},{"$f":"'Timeline&Flags'!BN18","v":7},{"$f":"'Timeline&Flags'!BO18","v":7},{"$f":"'Timeline&Flags'!BP18","v":8},{"$f":"'Timeline&Flags'!BQ18","v":8},{"$f":"'Timeline&Flags'!BR18","v":8},{"$f":"'Timeline&Flags'!BS18","v":9},{"$f":"'Timeline&Flags'!BT18","v":9},{"$f":"'Timeline&Flags'!BU18","v":9},{"$f":"'Timeline&Flags'!BV18","v":10},{"$f":"'Timeline&Flags'!BW18","v":10},{"$f":"'Timeline&Flags'!BX18","v":10},{"$f":"'Timeline&Flags'!BY18","v":11},{"$f":"'Timeline&Flags'!BZ18","v":11},{"$f":"'Timeline&Flags'!CA18","v":11},{"$f":"'Timeline&Flags'!CB18","v":12},{"$f":"'Timeline&Flags'!CC18","v":12},{"$f":"'Timeline&Flags'!CD18","v":12},{"$f":"'Timeline&Flags'!CE18","v":13},{"$f":"'Timeline&Flags'!CF18","v":13},{"$f":"'Timeline&Flags'!CG18","v":13},{"$f":"'Timeline&Flags'!CH18","v":14},{"$f":"'Timeline&Flags'!CI18","v":14},{"$f":"'Timeline&Flags'!CJ18","v":14},{"$f":"'Timeline&Flags'!CK18","v":15},{"$f":"'Timeline&Flags'!CL18","v":15},{"$f":"'Timeline&Flags'!CM18","v":15},{"$f":"'Timeline&Flags'!CN18","v":16},{"$f":"'Timeline&Flags'!CO18","v":16},{"$f":"'Timeline&Flags'!CP18","v":16},{"$f":"'Timeline&Flags'!CQ18","v":17},{"$f":"'Timeline&Flags'!CR18","v":17},{"$f":"'Timeline&Flags'!CS18","v":17},{"$f":"'Timeline&Flags'!CT18","v":18},{"$f":"'Timeline&Flags'!CU18","v":18},{"$f":"'Timeline&Flags'!CV18","v":18},{"$f":"'Timeline&Flags'!CW18","v":19},{"$f":"'Timeline&Flags'!CX18","v":19},{"$f":"'Timeline&Flags'!CY18","v":19},{"$f":"'Timeline&Flags'!CZ18","v":20},{"$f":"'Timeline&Flags'!DA18","v":20},{"$f":"'Timeline&Flags'!DB18","v":20},{"$f":"'Timeline&Flags'!DC18","v":21},{"$f":"'Timeline&Flags'!DD18","v":21},{"$f":"'Timeline&Flags'!DE18","v":21},{"$f":"'Timeline&Flags'!DF18","v":22},{"$f":"'Timeline&Flags'!DG18","v":22},{"$f":"'Timeline&Flags'!DH18","v":22},{"$f":"'Timeline&Flags'!DI18","v":23},{"$f":"'Timeline&Flags'!DJ18","v":23},{"$f":"'Timeline&Flags'!DK18","v":23},{"$f":"'Timeline&Flags'!DL18","v":24},{"$f":"'Timeline&Flags'!DM18","v":24},{"$f":"'Timeline&Flags'!DN18","v":24},{"$f":"'Timeline&Flags'!DO18","v":25},{"$f":"'Timeline&Flags'!DP18","v":25},{"$f":"'Timeline&Flags'!DQ18","v":25},{"$f":"'Timeline&Flags'!DR18","v":26},{"$f":"'Timeline&Flags'!DS18","v":26},{"$f":"'Timeline&Flags'!DT18","v":26},{"$f":"'Timeline&Flags'!DU18","v":27},{"$f":"'Timeline&Flags'!DV18","v":27},{"$f":"'Timeline&Flags'!DW18","v":27},{"$f":"'Timeline&Flags'!DX18","v":28},{"$f":"'Timeline&Flags'!DY18","v":28},{"$f":"'Timeline&Flags'!DZ18","v":28},{"$f":"'Timeline&Flags'!EA18","v":29},{"$f":"'Timeline&Flags'!EB18","v":29},{"$f":"'Timeline&Flags'!EC18","v":29},{"$f":"'Timeline&Flags'!ED18","v":30},{"$f":"'Timeline&Flags'!EE18","v":30},{"$f":"'Timeline&Flags'!EF18","v":30},{"$f":"'Timeline&Flags'!EG18","v":31},{"$f":"'Timeline&Flags'!EH18","v":31},{"$f":"'Timeline&Flags'!EI18","v":31},{"$f":"'Timeline&Flags'!EJ18","v":32},{"$f":"'Timeline&Flags'!EK18","v":32},{"$f":"'Timeline&Flags'!EL18","v":32},{"$f":"'Timeline&Flags'!EM18","v":33},{"$f":"'Timeline&Flags'!EN18","v":33},{"$f":"'Timeline&Flags'!EO18","v":33},{"$f":"'Timeline&Flags'!EP18","v":34},{"$f":"'Timeline&Flags'!EQ18","v":34},{"$f":"'Timeline&Flags'!ER18","v":34},{"$f":"'Timeline&Flags'!ES18","v":35},{"$f":"'Timeline&Flags'!ET18","v":35},{"$f":"'Timeline&Flags'!EU18","v":35},{"$f":"'Timeline&Flags'!EV18","v":36},{"$f":"'Timeline&Flags'!EW18","v":36},{"$f":"'Timeline&Flags'!EX18","v":36},{"$f":"'Timeline&Flags'!EY18","v":37},{"$f":"'Timeline&Flags'!EZ18","v":37},{"$f":"'Timeline&Flags'!FA18","v":37},{"$f":"'Timeline&Flags'!FB18","v":38},{"$f":"'Timeline&Flags'!FC18","v":38},{"$f":"'Timeline&Flags'!FD18","v":38},{"$f":"'Timeline&Flags'!FE18","v":39},{"$f":"'Timeline&Flags'!FF18","v":39},{"$f":"'Timeline&Flags'!FG18","v":39},{"$f":"'Timeline&Flags'!FH18","v":40},{"$f":"'Timeline&Flags'!FI18","v":40},{"$f":"'Timeline&Flags'!FJ18","v":40},{"$f":"'Timeline&Flags'!FK18","v":41},{"$f":"'Timeline&Flags'!FL18","v":41},{"$f":"'Timeline&Flags'!FM18","v":41},{"$f":"'Timeline&Flags'!FN18","v":42},{"$f":"'Timeline&Flags'!FO18","v":42},{"$f":"'Timeline&Flags'!FP18","v":42},{"$f":"'Timeline&Flags'!FQ18","v":43},{"$f":"'Timeline&Flags'!FR18","v":43},{"$f":"'Timeline&Flags'!FS18","v":43},{"$f":"'Timeline&Flags'!FT18","v":44},{"$f":"'Timeline&Flags'!FU18","v":44},{"$f":"'Timeline&Flags'!FV18","v":44},{"$f":"'Timeline&Flags'!FW18","v":45},{"$f":"'Timeline&Flags'!FX18","v":45},{"$f":"'Timeline&Flags'!FY18","v":45},{"$f":"'Timeline&Flags'!FZ18","v":46},{"$f":"'Timeline&Flags'!GA18","v":46},{"$f":"'Timeline&Flags'!GB18","v":46},{"$f":"'Timeline&Flags'!GC18","v":47},{"$f":"'Timeline&Flags'!GD18","v":47},{"$f":"'Timeline&Flags'!GE18","v":47},{"$f":"'Timeline&Flags'!GF18","v":48},{"$f":"'Timeline&Flags'!GG18","v":48},{"$f":"'Timeline&Flags'!GH18","v":48},{"$f":"'Timeline&Flags'!GI18","v":49},{"$f":"'Timeline&Flags'!GJ18","v":49},{"$f":"'Timeline&Flags'!GK18","v":49},{"$f":"'Timeline&Flags'!GL18","v":50},{"$f":"'Timeline&Flags'!GM18","v":50},{"$f":"'Timeline&Flags'!GN18","v":50},{"$f":"'Timeline&Flags'!GO18","v":51},{"$f":"'Timeline&Flags'!GP18","v":51},{"$f":"'Timeline&Flags'!GQ18","v":51},{"$f":"'Timeline&Flags'!GR18","v":52},{"$f":"'Timeline&Flags'!GS18","v":52},{"$f":"'Timeline&Flags'!GT18","v":52},{"$f":"'Timeline&Flags'!GU18","v":53},{"$f":"'Timeline&Flags'!GV18","v":53},{"$f":"'Timeline&Flags'!GW18","v":53},{"$f":"'Timeline&Flags'!GX18","v":54},{"$f":"'Timeline&Flags'!GY18","v":54},{"$f":"'Timeline&Flags'!GZ18","v":54},{"$f":"'Timeline&Flags'!HA18","v":55},{"$f":"'Timeline&Flags'!HB18","v":55},{"$f":"'Timeline&Flags'!HC18","v":55},{"$f":"'Timeline&Flags'!HD18","v":56},{"$f":"'Timeline&Flags'!HE18","v":56},{"$f":"'Timeline&Flags'!HF18","v":56},{"$f":"'Timeline&Flags'!HG18","v":57},{"$f":"'Timeline&Flags'!HH18","v":57},{"$f":"'Timeline&Flags'!HI18","v":57},{"$f":"'Timeline&Flags'!HJ18","v":58},{"$f":"'Timeline&Flags'!HK18","v":58},{"$f":"'Timeline&Flags'!HL18","v":58},{"$f":"'Timeline&Flags'!HM18","v":59},{"$f":"'Timeline&Flags'!HN18","v":59},{"$f":"'Timeline&Flags'!HO18","v":59},{"$f":"'Timeline&Flags'!HP18","v":60},{"$f":"'Timeline&Flags'!HQ18","v":60},{"$f":"'Timeline&Flags'!HR18","v":60},{"$f":"'Timeline&Flags'!HS18","v":61},{"$f":"'Timeline&Flags'!HT18","v":61},{"$f":"'Timeline&Flags'!HU18","v":61},{"$f":"'Timeline&Flags'!HV18","v":62},{"$f":"'Timeline&Flags'!HW18","v":62},{"$f":"'Timeline&Flags'!HX18","v":62},{"$f":"'Timeline&Flags'!HY18","v":63},{"$f":"'Timeline&Flags'!HZ18","v":63},{"$f":"'Timeline&Flags'!IA18","v":63},{"$f":"'Timeline&Flags'!IB18","v":64},{"$f":"'Timeline&Flags'!IC18","v":64},{"$f":"'Timeline&Flags'!ID18","v":64},{"$f":"'Timeline&Flags'!IE18","v":65},{"$f":"'Timeline&Flags'!IF18","v":65},{"$f":"'Timeline&Flags'!IG18","v":65},{"$f":"'Timeline&Flags'!IH18","v":66},{"$f":"'Timeline&Flags'!II18","v":66},{"$f":"'Timeline&Flags'!IJ18","v":66},{"$f":"'Timeline&Flags'!IK18","v":67},{"$f":"'Timeline&Flags'!IL18","v":67},{"$f":"'Timeline&Flags'!IM18","v":67},{"$f":"'Timeline&Flags'!IN18","v":68},{"$f":"'Timeline&Flags'!IO18","v":68},{"$f":"'Timeline&Flags'!IP18","v":68},{"$f":"'Timeline&Flags'!IQ18","v":69},{"$f":"'Timeline&Flags'!IR18","v":69},{"$f":"'Timeline&Flags'!IS18","v":69},{"$f":"'Timeline&Flags'!IT18","v":70},{"$f":"'Timeline&Flags'!IU18","v":70},{"$f":"'Timeline&Flags'!IV18","v":70},{"$f":"'Timeline&Flags'!IW18","v":71},{"$f":"'Timeline&Flags'!IX18","v":71},{"$f":"'Timeline&Flags'!IY18","v":71},{"$f":"'Timeline&Flags'!IZ18","v":72},{"$f":"'Timeline&Flags'!JA18","v":72},{"$f":"'Timeline&Flags'!JB18","v":72},{"$f":"'Timeline&Flags'!JC18","v":73},{"$f":"'Timeline&Flags'!JD18","v":73},{"$f":"'Timeline&Flags'!JE18","v":73},{"$f":"'Timeline&Flags'!JF18","v":74},{"$f":"'Timeline&Flags'!JG18","v":74},{"$f":"'Timeline&Flags'!JH18","v":74},{"$f":"'Timeline&Flags'!JI18","v":75},{"$f":"'Timeline&Flags'!JJ18","v":75},{"$f":"'Timeline&Flags'!JK18","v":75},{"$f":"'Timeline&Flags'!JL18","v":76},{"$f":"'Timeline&Flags'!JM18","v":76},{"$f":"'Timeline&Flags'!JN18","v":76},{"$f":"'Timeline&Flags'!JO18","v":77},{"$f":"'Timeline&Flags'!JP18","v":77},{"$f":"'Timeline&Flags'!JQ18","v":77},{"$f":"'Timeline&Flags'!JR18","v":78},{"$f":"'Timeline&Flags'!JS18","v":78},{"$f":"'Timeline&Flags'!JT18","v":78},{"$f":"'Timeline&Flags'!JU18","v":79},{"$f":"'Timeline&Flags'!JV18","v":79},{"$f":"'Timeline&Flags'!JW18","v":79},{"$f":"'Timeline&Flags'!JX18","v":80},{"$f":"'Timeline&Flags'!JY18","v":80},{"$f":"'Timeline&Flags'!JZ18","v":80},{"$f":"'Timeline&Flags'!KA18","v":81},{"$f":"'Timeline&Flags'!KB18","v":81},{"$f":"'Timeline&Flags'!KC18","v":81},{"$f":"'Timeline&Flags'!KD18","v":82},{"$f":"'Timeline&Flags'!KE18","v":82},{"$f":"'Timeline&Flags'!KF18","v":82},{"$f":"'Timeline&Flags'!KG18","v":83},{"$f":"'Timeline&Flags'!KH18","v":83},{"$f":"'Timeline&Flags'!KI18","v":83},{"$f":"'Timeline&Flags'!KJ18","v":84},{"$f":"'Timeline&Flags'!KK18","v":84},{"$f":"'Timeline&Flags'!KL18","v":84},{"$f":"'Timeline&Flags'!KM18","v":85},{"$f":"'Timeline&Flags'!KN18","v":85},{"$f":"'Timeline&Flags'!KO18","v":85},{"$f":"'Timeline&Flags'!KP18","v":86},{"$f":"'Timeline&Flags'!KQ18","v":86},{"$f":"'Timeline&Flags'!KR18","v":86},{"$f":"'Timeline&Flags'!KS18","v":87},{"$f":"'Timeline&Flags'!KT18","v":87},{"$f":"'Timeline&Flags'!KU18","v":87},{"$f":"'Timeline&Flags'!KV18","v":88},{"$f":"'Timeline&Flags'!KW18","v":88},{"$f":"'Timeline&Flags'!KX18","v":88},{"$f":"'Timeline&Flags'!KY18","v":89},{"$f":"'Timeline&Flags'!KZ18","v":89},{"$f":"'Timeline&Flags'!LA18","v":89},{"$f":"'Timeline&Flags'!LB18","v":90},{"$f":"'Timeline&Flags'!LC18","v":90},{"$f":"'Timeline&Flags'!LD18","v":90},{"$f":"'Timeline&Flags'!LE18","v":91},{"$f":"'Timeline&Flags'!LF18","v":91},{"$f":"'Timeline&Flags'!LG18","v":91},{"$f":"'Timeline&Flags'!LH18","v":92},{"$f":"'Timeline&Flags'!LI18","v":92},{"$f":"'Timeline&Flags'!LJ18","v":92},{"$f":"'Timeline&Flags'!LK18","v":93},{"$f":"'Timeline&Flags'!LL18","v":93},{"$f":"'Timeline&Flags'!LM18","v":93},{"$f":"'Timeline&Flags'!LN18","v":94},{"$f":"'Timeline&Flags'!LO18","v":94},{"$f":"'Timeline&Flags'!LP18","v":94},{"$f":"'Timeline&Flags'!LQ18","v":95},{"$f":"'Timeline&Flags'!LR18","v":95},{"$f":"'Timeline&Flags'!LS18","v":95},{"$f":"'Timeline&Flags'!LT18","v":96},{"$f":"'Timeline&Flags'!LU18","v":96},{"$f":"'Timeline&Flags'!LV18","v":96},{"$f":"'Timeline&Flags'!LW18","v":97},{"$f":"'Timeline&Flags'!LX18","v":97},{"$f":"'Timeline&Flags'!LY18","v":97},{"$f":"'Timeline&Flags'!LZ18","v":98},{"$f":"'Timeline&Flags'!MA18","v":98},{"$f":"'Timeline&Flags'!MB18","v":98},{"$f":"'Timeline&Flags'!MC18","v":99},{"$f":"'Timeline&Flags'!MD18","v":99},{"$f":"'Timeline&Flags'!ME18","v":99},{"$f":"'Timeline&Flags'!MF18","v":100},{"$f":"'Timeline&Flags'!MG18","v":100},{"$f":"'Timeline&Flags'!MH18","v":100}]
[]
[null,"Profit & Loss"]
[]
[{"$nulls":4},{"$f":"NTBInputs!E574","v":"CM Revenue"},null,{"$f":"SUM(S21:AQ21)","v":{"v":1160115,"d":"1,160,115"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU21:$MH21)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU21:$MH21)","v":{"v":35155,"d":"35,155"}},{"$f":"SUMIF($AU$10:$MH$10,U$10,$AU21:$MH21)","v":{"v":52732.49999999999,"d":"52,733"}},{"v":35155,"d":"35,155"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":52732.49999999999,"d":"52,733"},0,0,0,0,0,0,0,null,null,{"$f":"'Calculations M'!AU46","v":0},{"$f":"'Calculations M'!AV46","v":0},{"$f":"'Calculations M'!AW46","v":0},{"$f":"'Calculations M'!AX46","v":0},{"$f":"'Calculations M'!AY46","v":0},{"$f":"'Calculations M'!AZ46","v":0},{"$f":"'Calculations M'!BA46","v":0},{"$f":"'Calculations M'!BB46","v":0},{"$f":"'Calculations M'!BC46","v":0},{"$f":"'Calculations M'!BD46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BS46","v":0},{"$f":"'Calculations M'!BT46","v":0},{"$f":"'Calculations M'!BU46","v":0},{"$f":"'Calculations M'!BV46","v":0},{"$f":"'Calculations M'!BW46","v":0},{"$f":"'Calculations M'!BX46","v":0},{"$f":"'Calculations M'!BY46","v":0},{"$f":"'Calculations M'!BZ46","v":0},{"$f":"'Calculations M'!CA46","v":0},{"$f":"'Calculations M'!CB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CD46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CS46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CT46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DD46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DS46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DT46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ED46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ER46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ES46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ET46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FD46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FS46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FT46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GD46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GS46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GT46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HD46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HI46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HS46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HT46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IC46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ID46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IE46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IF46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IG46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IH46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!II46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IJ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IK46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IL46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IM46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IN46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IO46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IP46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IQ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IR46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IS46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IT46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IU46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IV46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IW46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IX46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IY46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IZ46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JA46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JB46","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JC46","v":0},{"$f":"'Calculations M'!JD46","v":0},{"$f":"'Calculations M'!JE46","v":0},{"$f":"'Calculations M'!JF46","v":0},{"$f":"'Calculations M'!JG46","v":0},{"$f":"'Calculations M'!JH46","v":0},{"$f":"'Calculations M'!JI46","v":0},{"$f":"'Calculations M'!JJ46","v":0},{"$f":"'Calculations M'!JK46","v":0},{"$f":"'Calculations M'!JL46","v":0},{"$f":"'Calculations M'!JM46","v":0},{"$f":"'Calculations M'!JN46","v":0},{"$f":"'Calculations M'!JO46","v":0},{"$f":"'Calculations M'!JP46","v":0},{"$f":"'Calculations M'!JQ46","v":0},{"$f":"'Calculations M'!JR46","v":0},{"$f":"'Calculations M'!JS46","v":0},{"$f":"'Calculations M'!JT46","v":0},{"$f":"'Calculations M'!JU46","v":0},{"$f":"'Calculations M'!JV46","v":0},{"$f":"'Calculations M'!JW46","v":0},{"$f":"'Calculations M'!JX46","v":0},{"$f":"'Calculations M'!JY46","v":0},{"$f":"'Calculations M'!JZ46","v":0},{"$f":"'Calculations M'!KA46","v":0},{"$f":"'Calculations M'!KB46","v":0},{"$f":"'Calculations M'!KC46","v":0},{"$f":"'Calculations M'!KD46","v":0},{"$f":"'Calculations M'!KE46","v":0},{"$f":"'Calculations M'!KF46","v":0},{"$f":"'Calculations M'!KG46","v":0},{"$f":"'Calculations M'!KH46","v":0},{"$f":"'Calculations M'!KI46","v":0},{"$f":"'Calculations M'!KJ46","v":0},{"$f":"'Calculations M'!KK46","v":0},{"$f":"'Calculations M'!KL46","v":0},{"$f":"'Calculations M'!KM46","v":0},{"$f":"'Calculations M'!KN46","v":0},{"$f":"'Calculations M'!KO46","v":0},{"$f":"'Calculations M'!KP46","v":0},{"$f":"'Calculations M'!KQ46","v":0},{"$f":"'Calculations M'!KR46","v":0},{"$f":"'Calculations M'!KS46","v":0},{"$f":"'Calculations M'!KT46","v":0},{"$f":"'Calculations M'!KU46","v":0},{"$f":"'Calculations M'!KV46","v":0},{"$f":"'Calculations M'!KW46","v":0},{"$f":"'Calculations M'!KX46","v":0},{"$f":"'Calculations M'!KY46","v":0},{"$f":"'Calculations M'!KZ46","v":0},{"$f":"'Calculations M'!LA46","v":0},{"$f":"'Calculations M'!LB46","v":0},{"$f":"'Calculations M'!LC46","v":0},{"$f":"'Calculations M'!LD46","v":0},{"$f":"'Calculations M'!LE46","v":0},{"$f":"'Calculations M'!LF46","v":0},{"$f":"'Calculations M'!LG46","v":0},{"$f":"'Calculations M'!LH46","v":0},{"$f":"'Calculations M'!LI46","v":0},{"$f":"'Calculations M'!LJ46","v":0},{"$f":"'Calculations M'!LK46","v":0},{"$f":"'Calculations M'!LL46","v":0},{"$f":"'Calculations M'!LM46","v":0},{"$f":"'Calculations M'!LN46","v":0},{"$f":"'Calculations M'!LO46","v":0},{"$f":"'Calculations M'!LP46","v":0},{"$f":"'Calculations M'!LQ46","v":0},{"$f":"'Calculations M'!LR46","v":0},{"$f":"'Calculations M'!LS46","v":0},{"$f":"'Calculations M'!LT46","v":0},{"$f":"'Calculations M'!LU46","v":0},{"$f":"'Calculations M'!LV46","v":0},{"$f":"'Calculations M'!LW46","v":0},{"$f":"'Calculations M'!LX46","v":0},{"$f":"'Calculations M'!LY46","v":0},{"$f":"'Calculations M'!LZ46","v":0},{"$f":"'Calculations M'!MA46","v":0},{"$f":"'Calculations M'!MB46","v":0},{"$f":"'Calculations M'!MC46","v":0},{"$f":"'Calculations M'!MD46","v":0},{"$f":"'Calculations M'!ME46","v":0},{"$f":"'Calculations M'!MF46","v":0},{"$f":"'Calculations M'!MG46","v":0},{"$f":"'Calculations M'!MH46","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E575","v":"Contracted FFR Revenue"},null,{"$f":"SUM(S22:AQ22)","v":{"v":1634306.441353846,"d":"1,634,306"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU22:$MH22)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU22:$MH22)","v":{"v":668567.0798769231,"d":"668,567"}},{"$f":"SUMIF($AU$10:$MH$10,U$10,$AU22:$MH22)","v":{"v":965739.361476923,"d":"965,739"}},{"$f":"SUMIF($AU$10:$MH$10,V$10,$AU22:$MH22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU80","v":0},{"$f":"'Calculations M'!AV80","v":0},{"$f":"'Calculations M'!AW80","v":0},{"$f":"'Calculations M'!AX80","v":0},{"$f":"'Calculations M'!AY80","v":0},{"$f":"'Calculations M'!AZ80","v":0},{"$f":"'Calculations M'!BA80","v":0},{"$f":"'Calculations M'!BB80","v":0},{"$f":"'Calculations M'!BC80","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BD80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BE80","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BF80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BG80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BH80","v":{"v":87768.83150769233,"d":"87,769"}},{"$f":"'Calculations M'!BI80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BJ80","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BK80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BL80","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BM80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BN80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BO80","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BP80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BQ80","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BR80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BS80","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BT80","v":0},{"$f":"'Calculations M'!BU80","v":0},{"$f":"'Calculations M'!BV80","v":0},{"$f":"'Calculations M'!BW80","v":0},{"$f":"'Calculations M'!BX80","v":0},{"$f":"'Calculations M'!BY80","v":0},{"$f":"'Calculations M'!BZ80","v":0},{"$f":"'Calculations M'!CA80","v":0},{"$f":"'Calculations M'!CB80","v":0},{"$f":"'Calculations M'!CC80","v":0},{"$f":"'Calculations M'!CD80","v":0},{"$f":"'Calculations M'!CE80","v":0},{"$f":"'Calculations M'!CF80","v":0},{"$f":"'Calculations M'!CG80","v":0},{"$f":"'Calculations M'!CH80","v":0},{"$f":"'Calculations M'!CI80","v":0},{"$f":"'Calculations M'!CJ80","v":0},{"$f":"'Calculations M'!CK80","v":0},{"$f":"'Calculations M'!CL80","v":0},{"$f":"'Calculations M'!CM80","v":0},{"$f":"'Calculations M'!CN80","v":0},{"$f":"'Calculations M'!CO80","v":0},{"$f":"'Calculations M'!CP80","v":0},{"$f":"'Calculations M'!CQ80","v":0},{"$f":"'Calculations M'!CR80","v":0},{"$f":"'Calculations M'!CS80","v":0},{"$f":"'Calculations M'!CT80","v":0},{"$f":"'Calculations M'!CU80","v":0},{"$f":"'Calculations M'!CV80","v":0},{"$f":"'Calculations M'!CW80","v":0},{"$f":"'Calculations M'!CX80","v":0},{"$f":"'Calculations M'!CY80","v":0},{"$f":"'Calculations M'!CZ80","v":0},{"$f":"'Calculations M'!DA80","v":0},{"$f":"'Calculations M'!DB80","v":0},{"$f":"'Calculations M'!DC80","v":0},{"$f":"'Calculations M'!DD80","v":0},{"$f":"'Calculations M'!DE80","v":0},{"$f":"'Calculations M'!DF80","v":0},{"$f":"'Calculations M'!DG80","v":0},{"$f":"'Calculations M'!DH80","v":0},{"$f":"'Calculations M'!DI80","v":0},{"$f":"'Calculations M'!DJ80","v":0},{"$f":"'Calculations M'!DK80","v":0},{"$f":"'Calculations M'!DL80","v":0},{"$f":"'Calculations M'!DM80","v":0},{"$f":"'Calculations M'!DN80","v":0},{"$f":"'Calculations M'!DO80","v":0},{"$f":"'Calculations M'!DP80","v":0},{"$f":"'Calculations M'!DQ80","v":0},{"$f":"'Calculations M'!DR80","v":0},{"$f":"'Calculations M'!DS80","v":0},{"$f":"'Calculations M'!DT80","v":0},{"$f":"'Calculations M'!DU80","v":0},{"$f":"'Calculations M'!DV80","v":0},{"$f":"'Calculations M'!DW80","v":0},{"$f":"'Calculations M'!DX80","v":0},{"$f":"'Calculations M'!DY80","v":0},{"$f":"'Calculations M'!DZ80","v":0},{"$f":"'Calculations M'!EA80","v":0},{"$f":"'Calculations M'!EB80","v":0},{"$f":"'Calculations M'!EC80","v":0},{"$f":"'Calculations M'!ED80","v":0},{"$f":"'Calculations M'!EE80","v":0},{"$f":"'Calculations M'!EF80","v":0},{"$f":"'Calculations M'!EG80","v":0},{"$f":"'Calculations M'!EH80","v":0},{"$f":"'Calculations M'!EI80","v":0},{"$f":"'Calculations M'!EJ80","v":0},{"$f":"'Calculations M'!EK80","v":0},{"$f":"'Calculations M'!EL80","v":0},{"$f":"'Calculations M'!EM80","v":0},{"$f":"'Calculations M'!EN80","v":0},{"$f":"'Calculations M'!EO80","v":0},{"$f":"'Calculations M'!EP80","v":0},{"$f":"'Calculations M'!EQ80","v":0},{"$f":"'Calculations M'!ER80","v":0},{"$f":"'Calculations M'!ES80","v":0},{"$f":"'Calculations M'!ET80","v":0},{"$f":"'Calculations M'!EU80","v":0},{"$f":"'Calculations M'!EV80","v":0},{"$f":"'Calculations M'!EW80","v":0},{"$f":"'Calculations M'!EX80","v":0},{"$f":"'Calculations M'!EY80","v":0},{"$f":"'Calculations M'!EZ80","v":0},{"$f":"'Calculations M'!FA80","v":0},{"$f":"'Calculations M'!FB80","v":0},{"$f":"'Calculations M'!FC80","v":0},{"$f":"'Calculations M'!FD80","v":0},{"$f":"'Calculations M'!FE80","v":0},{"$f":"'Calculations M'!FF80","v":0},{"$f":"'Calculations M'!FG80","v":0},{"$f":"'Calculations M'!FH80","v":0},{"$f":"'Calculations M'!FI80","v":0},{"$f":"'Calculations M'!FJ80","v":0},{"$f":"'Calculations M'!FK80","v":0},{"$f":"'Calculations M'!FL80","v":0},{"$f":"'Calculations M'!FM80","v":0},{"$f":"'Calculations M'!FN80","v":0},{"$f":"'Calculations M'!FO80","v":0},{"$f":"'Calculations M'!FP80","v":0},{"$f":"'Calculations M'!FQ80","v":0},{"$f":"'Calculations M'!FR80","v":0},{"$f":"'Calculations M'!FS80","v":0},{"$f":"'Calculations M'!FT80","v":0},{"$f":"'Calculations M'!FU80","v":0},{"$f":"'Calculations M'!FV80","v":0},{"$f":"'Calculations M'!FW80","v":0},{"$f":"'Calculations M'!FX80","v":0},{"$f":"'Calculations M'!FY80","v":0},{"$f":"'Calculations M'!FZ80","v":0},{"$f":"'Calculations M'!GA80","v":0},{"$f":"'Calculations M'!GB80","v":0},{"$f":"'Calculations M'!GC80","v":0},{"$f":"'Calculations M'!GD80","v":0},{"$f":"'Calculations M'!GE80","v":0},{"$f":"'Calculations M'!GF80","v":0},{"$f":"'Calculations M'!GG80","v":0},{"$f":"'Calculations M'!GH80","v":0},{"$f":"'Calculations M'!GI80","v":0},{"$f":"'Calculations M'!GJ80","v":0},{"$f":"'Calculations M'!GK80","v":0},{"$f":"'Calculations M'!GL80","v":0},{"$f":"'Calculations M'!GM80","v":0},{"$f":"'Calculations M'!GN80","v":0},{"$f":"'Calculations M'!GO80","v":0},{"$f":"'Calculations M'!GP80","v":0},{"$f":"'Calculations M'!GQ80","v":0},{"$f":"'Calculations M'!GR80","v":0},{"$f":"'Calculations M'!GS80","v":0},{"$f":"'Calculations M'!GT80","v":0},{"$f":"'Calculations M'!GU80","v":0},{"$f":"'Calculations M'!GV80","v":0},{"$f":"'Calculations M'!GW80","v":0},{"$f":"'Calculations M'!GX80","v":0},{"$f":"'Calculations M'!GY80","v":0},{"$f":"'Calculations M'!GZ80","v":0},{"$f":"'Calculations M'!HA80","v":0},{"$f":"'Calculations M'!HB80","v":0},{"$f":"'Calculations M'!HC80","v":0},{"$f":"'Calculations M'!HD80","v":0},{"$f":"'Calculations M'!HE80","v":0},{"$f":"'Calculations M'!HF80","v":0},{"$f":"'Calculations M'!HG80","v":0},{"$f":"'Calculations M'!HH80","v":0},{"$f":"'Calculations M'!HI80","v":0},{"$f":"'Calculations M'!HJ80","v":0},{"$f":"'Calculations M'!HK80","v":0},{"$f":"'Calculations M'!HL80","v":0},{"$f":"'Calculations M'!HM80","v":0},{"$f":"'Calculations M'!HN80","v":0},{"$f":"'Calculations M'!HO80","v":0},{"$f":"'Calculations M'!HP80","v":0},{"$f":"'Calculations M'!HQ80","v":0},{"$f":"'Calculations M'!HR80","v":0},{"$f":"'Calculations M'!HS80","v":0},{"$f":"'Calculations M'!HT80","v":0},{"$f":"'Calculations M'!HU80","v":0},{"$f":"'Calculations M'!HV80","v":0},{"$f":"'Calculations M'!HW80","v":0},{"$f":"'Calculations M'!HX80","v":0},{"$f":"'Calculations M'!HY80","v":0},{"$f":"'Calculations M'!HZ80","v":0},{"$f":"'Calculations M'!IA80","v":0},{"$f":"'Calculations M'!IB80","v":0},{"$f":"'Calculations M'!IC80","v":0},{"$f":"'Calculations M'!ID80","v":0},{"$f":"'Calculations M'!IE80","v":0},{"$f":"'Calculations M'!IF80","v":0},{"$f":"'Calculations M'!IG80","v":0},{"$f":"'Calculations M'!IH80","v":0},{"$f":"'Calculations M'!II80","v":0},{"$f":"'Calculations M'!IJ80","v":0},{"$f":"'Calculations M'!IK80","v":0},{"$f":"'Calculations M'!IL80","v":0},{"$f":"'Calculations M'!IM80","v":0},{"$f":"'Calculations M'!IN80","v":0},{"$f":"'Calculations M'!IO80","v":0},{"$f":"'Calculations M'!IP80","v":0},{"$f":"'Calculations M'!IQ80","v":0},{"$f":"'Calculations M'!IR80","v":0},{"$f":"'Calculations M'!IS80","v":0},{"$f":"'Calculations M'!IT80","v":0},{"$f":"'Calculations M'!IU80","v":0},{"$f":"'Calculations M'!IV80","v":0},{"$f":"'Calculations M'!IW80","v":0},{"$f":"'Calculations M'!IX80","v":0},{"$f":"'Calculations M'!IY80","v":0},{"$f":"'Calculations M'!IZ80","v":0},{"$f":"'Calculations M'!JA80","v":0},{"$f":"'Calculations M'!JB80","v":0},{"$f":"'Calculations M'!JC80","v":0},{"$f":"'Calculations M'!JD80","v":0},{"$f":"'Calculations M'!JE80","v":0},{"$f":"'Calculations M'!JF80","v":0},{"$f":"'Calculations M'!JG80","v":0},{"$f":"'Calculations M'!JH80","v":0},{"$f":"'Calculations M'!JI80","v":0},{"$f":"'Calculations M'!JJ80","v":0},{"$f":"'Calculations M'!JK80","v":0},{"$f":"'Calculations M'!JL80","v":0},{"$f":"'Calculations M'!JM80","v":0},{"$f":"'Calculations M'!JN80","v":0},{"$f":"'Calculations M'!JO80","v":0},{"$f":"'Calculations M'!JP80","v":0},{"$f":"'Calculations M'!JQ80","v":0},{"$f":"'Calculations M'!JR80","v":0},{"$f":"'Calculations M'!JS80","v":0},{"$f":"'Calculations M'!JT80","v":0},{"$f":"'Calculations M'!JU80","v":0},{"$f":"'Calculations M'!JV80","v":0},{"$f":"'Calculations M'!JW80","v":0},{"$f":"'Calculations M'!JX80","v":0},{"$f":"'Calculations M'!JY80","v":0},{"$f":"'Calculations M'!JZ80","v":0},{"$f":"'Calculations M'!KA80","v":0},{"$f":"'Calculations M'!KB80","v":0},{"$f":"'Calculations M'!KC80","v":0},{"$f":"'Calculations M'!KD80","v":0},{"$f":"'Calculations M'!KE80","v":0},{"$f":"'Calculations M'!KF80","v":0},{"$f":"'Calculations M'!KG80","v":0},{"$f":"'Calculations M'!KH80","v":0},{"$f":"'Calculations M'!KI80","v":0},{"$f":"'Calculations M'!KJ80","v":0},{"$f":"'Calculations M'!KK80","v":0},{"$f":"'Calculations M'!KL80","v":0},{"$f":"'Calculations M'!KM80","v":0},{"$f":"'Calculations M'!KN80","v":0},{"$f":"'Calculations M'!KO80","v":0},{"$f":"'Calculations M'!KP80","v":0},{"$f":"'Calculations M'!KQ80","v":0},{"$f":"'Calculations M'!KR80","v":0},{"$f":"'Calculations M'!KS80","v":0},{"$f":"'Calculations M'!KT80","v":0},{"$f":"'Calculations M'!KU80","v":0},{"$f":"'Calculations M'!KV80","v":0},{"$f":"'Calculations M'!KW80","v":0},{"$f":"'Calculations M'!KX80","v":0},{"$f":"'Calculations M'!KY80","v":0},{"$f":"'Calculations M'!KZ80","v":0},{"$f":"'Calculations M'!LA80","v":0},{"$f":"'Calculations M'!LB80","v":0},{"$f":"'Calculations M'!LC80","v":0},{"$f":"'Calculations M'!LD80","v":0},{"$f":"'Calculations M'!LE80","v":0},{"$f":"'Calculations M'!LF80","v":0},{"$f":"'Calculations M'!LG80","v":0},{"$f":"'Calculations M'!LH80","v":0},{"$f":"'Calculations M'!LI80","v":0},{"$f":"'Calculations M'!LJ80","v":0},{"$f":"'Calculations M'!LK80","v":0},{"$f":"'Calculations M'!LL80","v":0},{"$f":"'Calculations M'!LM80","v":0},{"$f":"'Calculations M'!LN80","v":0},{"$f":"'Calculations M'!LO80","v":0},{"$f":"'Calculations M'!LP80","v":0},{"$f":"'Calculations M'!LQ80","v":0},{"$f":"'Calculations M'!LR80","v":0},{"$f":"'Calculations M'!LS80","v":0},{"$f":"'Calculations M'!LT80","v":0},{"$f":"'Calculations M'!LU80","v":0},{"$f":"'Calculations M'!LV80","v":0},{"$f":"'Calculations M'!LW80","v":0},{"$f":"'Calculations M'!LX80","v":0},{"$f":"'Calculations M'!LY80","v":0},{"$f":"'Calculations M'!LZ80","v":0},{"$f":"'Calculations M'!MA80","v":0},{"$f":"'Calculations M'!MB80","v":0},{"$f":"'Calculations M'!MC80","v":0},{"$f":"'Calculations M'!MD80","v":0},{"$f":"'Calculations M'!ME80","v":0},{"$f":"'Calculations M'!MF80","v":0},{"$f":"'Calculations M'!MG80","v":0},{"$f":"'Calculations M'!MH80","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E576","v":"Non-Contracted FFR Revenue"},null,{"v":8597703.490000002,"d":"8,597,703"},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU23:$MH23)","v":0},0,{"$f":"SUMIF($AU$10:$MH$10,U$10,$AU23:$MH23)","v":{"v":87646.55920000002,"d":"87,647"}},{"$f":"SUMIF($AU$10:$MH$10,V$10,$AU23:$MH23)","v":{"v":521900.0940000001,"d":"521,900"}},{"v":477823.84080000006,"d":"477,824"},{"v":449617.96080000006,"d":"449,618"},{"v":435122.16768,"d":"435,122"},{"v":422124.32999999996,"d":"422,124"},{"v":415085.03520000004,"d":"415,085"},{"v":409005.5519999999,"d":"409,006"},{"v":405495.03599999996,"d":"405,495"},{"v":399614.41440000007,"d":"399,614"},{"v":397542.6012,"d":"397,543"},{"v":396702.51239999995,"d":"396,703"},{"v":398983.3332,"d":"398,983"},{"v":396854.70240000007,"d":"396,855"},{"v":394103.1072000001,"d":"394,103"},{"v":389687.5680000001,"d":"389,688"},{"v":386808.13320000004,"d":"386,808"},{"v":383328.0552,"d":"383,328"},{"v":382224.17040000006,"d":"382,224"},{"v":381120.28559999994,"d":"381,120"},{"v":381131.64912,"d":"381,132"},{"v":285782.382,"d":"285,782"},0,{"$nulls":3},{"$f":"'Calculations M'!AU99","v":0},{"$f":"'Calculations M'!AV99","v":0},{"$f":"'Calculations M'!AW99","v":0},{"$f":"'Calculations M'!AX99","v":0},{"$f":"'Calculations M'!AY99","v":0},{"$f":"'Calculations M'!AZ99","v":0},{"$f":"'Calculations M'!BA99","v":0},{"$f":"'Calculations M'!BB99","v":0},{"$f":"'Calculations M'!BC99","v":0},{"$f":"'Calculations M'!BD99","v":0},{"$f":"'Calculations M'!BE99","v":0},{"$f":"'Calculations M'!BF99","v":0},{"$f":"'Calculations M'!BG99","v":0},{"$f":"'Calculations M'!BH99","v":0},{"$f":"'Calculations M'!BI99","v":0},{"$f":"'Calculations M'!BJ99","v":0},{"$f":"'Calculations M'!BK99","v":0},{"$f":"'Calculations M'!BL99","v":0},{"$f":"'Calculations M'!BM99","v":0},{"$f":"'Calculations M'!BN99","v":0},{"$f":"'Calculations M'!BO99","v":0},{"$f":"'Calculations M'!BP99","v":0},{"$f":"'Calculations M'!BQ99","v":0},{"$f":"'Calculations M'!BR99","v":0},{"$f":"'Calculations M'!BS99","v":0},{"$f":"'Calculations M'!BT99","v":{"v":42253.49048,"d":"42,253"}},{"$f":"'Calculations M'!BU99","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!BV99","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!BW99","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!BX99","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!BY99","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!BZ99","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CA99","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!CB99","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CC99","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!CD99","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CE99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CF99","v":{"v":37023.43040000001,"d":"37,023"}},{"$f":"'Calculations M'!CG99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CH99","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CI99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CJ99","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CK99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CL99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CM99","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CN99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CO99","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CP99","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CQ99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CR99","v":{"v":34583.249760000006,"d":"34,583"}},{"$f":"'Calculations M'!CS99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CT99","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!CU99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CV99","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!CW99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CX99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CY99","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!CZ99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!DA99","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!DB99","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!DC99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DD99","v":{"v":33321.08736,"d":"33,321"}},{"$f":"'Calculations M'!DE99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DF99","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DG99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DH99","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DI99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DJ99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DK99","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DL99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DM99","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DN99","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DO99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DP99","v":{"v":33558.09792,"d":"33,558"}},{"$f":"'Calculations M'!DQ99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DR99","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DS99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DT99","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DU99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DV99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DW99","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DX99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DY99","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DZ99","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!EA99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EB99","v":{"v":31764.420400000003,"d":"31,764"}},{"$f":"'Calculations M'!EC99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!ED99","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EE99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EF99","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EG99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EH99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EI99","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EJ99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EK99","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EL99","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EM99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EN99","v":{"v":31259.55544,"d":"31,260"}},{"$f":"'Calculations M'!EO99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EP99","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!EQ99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!ER99","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!ES99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!ET99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EU99","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!EV99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EW99","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!EX99","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EY99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!EZ99","v":{"v":30922.9788,"d":"30,923"}},{"$f":"'Calculations M'!FA99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FB99","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FC99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FD99","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FE99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FF99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FG99","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FH99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FI99","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FJ99","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FK99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FL99","v":{"v":31679.194000000003,"d":"31,679"}},{"$f":"'Calculations M'!FM99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FN99","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FO99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FP99","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FQ99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FR99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FS99","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FT99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FU99","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FV99","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FW99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!FX99","v":{"v":30333.969680000002,"d":"30,334"}},{"$f":"'Calculations M'!FY99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!FZ99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GA99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GB99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GC99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GD99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GE99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GF99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GG99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GH99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GI99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GJ99","v":{"v":30207.75344,"d":"30,208"}},{"$f":"'Calculations M'!GK99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GL99","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GM99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GN99","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GO99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GP99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GQ99","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GR99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GS99","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GT99","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GU99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GV99","v":{"v":30333.969680000002,"d":"30,334"}},{"$f":"'Calculations M'!GW99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GX99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GY99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GZ99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!HA99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HB99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HC99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!HD99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HE99","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!HF99","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HG99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HH99","v":{"v":31460.716800000006,"d":"31,461"}},{"$f":"'Calculations M'!HI99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HJ99","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HK99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HL99","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HM99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HN99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HO99","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HP99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HQ99","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HR99","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HS99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HT99","v":{"v":30123.60928,"d":"30,124"}},{"$f":"'Calculations M'!HU99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HV99","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!HW99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HX99","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!HY99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HZ99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!IA99","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!IB99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!IC99","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!ID99","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!IE99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IF99","v":{"v":29787.03264,"d":"29,787"}},{"$f":"'Calculations M'!IG99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IH99","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!II99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IJ99","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IK99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IL99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IM99","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IN99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IO99","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IP99","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IQ99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IR99","v":{"v":29450.456000000002,"d":"29,450"}},{"$f":"'Calculations M'!IS99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IT99","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!IU99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IV99","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!IW99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IX99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IY99","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!IZ99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!JA99","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!JB99","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!JC99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JD99","v":{"v":30368.330800000003,"d":"30,368"}},{"$f":"'Calculations M'!JE99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JF99","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JG99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JH99","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JI99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JJ99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JK99","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JL99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JM99","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JN99","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JO99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JP99","v":{"v":29155.951440000004,"d":"29,156"}},{"$f":"'Calculations M'!JQ99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JR99","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JS99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JT99","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JU99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JV99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JW99","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JX99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JY99","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JZ99","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!KA99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KB99","v":{"v":29071.80728,"d":"29,072"}},{"$f":"'Calculations M'!KC99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KD99","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KE99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KF99","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KG99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KH99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KI99","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KJ99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KK99","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KL99","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KM99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KN99","v":{"v":28987.663120000005,"d":"28,988"}},{"$f":"'Calculations M'!KO99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KP99","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KQ99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KR99","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KS99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KT99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KU99","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KV99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KW99","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KX99","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KY99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!KZ99","v":{"v":30018.76728,"d":"30,019"}},{"$f":"'Calculations M'!LA99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LB99","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LC99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LD99","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LE99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LF99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LG99","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LH99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LI99","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LJ99","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LK99","v":0},{"$f":"'Calculations M'!LL99","v":0},{"$f":"'Calculations M'!LM99","v":0},{"$f":"'Calculations M'!LN99","v":0},{"$f":"'Calculations M'!LO99","v":0},{"$f":"'Calculations M'!LP99","v":0},{"$f":"'Calculations M'!LQ99","v":0},{"$f":"'Calculations M'!LR99","v":0},{"$f":"'Calculations M'!LS99","v":0},{"$f":"'Calculations M'!LT99","v":0},{"$f":"'Calculations M'!LU99","v":0},{"$f":"'Calculations M'!LV99","v":0},{"$f":"'Calculations M'!LW99","v":0},{"$f":"'Calculations M'!LX99","v":0},{"$f":"'Calculations M'!LY99","v":0},{"$f":"'Calculations M'!LZ99","v":0},{"$f":"'Calculations M'!MA99","v":0},{"$f":"'Calculations M'!MB99","v":0},{"$f":"'Calculations M'!MC99","v":0},{"$f":"'Calculations M'!MD99","v":0},{"$f":"'Calculations M'!ME99","v":0},{"$f":"'Calculations M'!MF99","v":0},{"$f":"'Calculations M'!MG99","v":0},{"$f":"'Calculations M'!MH99","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E577","v":"Triads Revenue"},null,{"v":27341.739444058112,"d":"27,342"},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU24:$MH24)","v":0},{"v":27341.739444058112,"d":"27,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU127","v":0},{"$f":"'Calculations M'!AV127","v":0},{"$f":"'Calculations M'!AW127","v":0},{"$f":"'Calculations M'!AX127","v":0},{"$f":"'Calculations M'!AY127","v":0},{"$f":"'Calculations M'!AZ127","v":0},{"$f":"'Calculations M'!BA127","v":0},{"$f":"'Calculations M'!BB127","v":0},{"$f":"'Calculations M'!BC127","v":0},{"$f":"'Calculations M'!BD127","v":0},{"$f":"'Calculations M'!BE127","v":0},{"$f":"'Calculations M'!BF127","v":{"v":27341.739444058112,"d":"27,342"}},{"$f":"'Calculations M'!BG127","v":0},{"$f":"'Calculations M'!BH127","v":0},{"$f":"'Calculations M'!BI127","v":0},{"$f":"'Calculations M'!BJ127","v":0},{"$f":"'Calculations M'!BK127","v":0},{"$f":"'Calculations M'!BL127","v":0},{"$f":"'Calculations M'!BM127","v":0},{"$f":"'Calculations M'!BN127","v":0},{"$f":"'Calculations M'!BO127","v":0},{"$f":"'Calculations M'!BP127","v":0},{"$f":"'Calculations M'!BQ127","v":0},{"$f":"'Calculations M'!BR127","v":0},{"$f":"'Calculations M'!BS127","v":0},{"$f":"'Calculations M'!BT127","v":0},{"$f":"'Calculations M'!BU127","v":0},{"$f":"'Calculations M'!BV127","v":0},{"$f":"'Calculations M'!BW127","v":0},{"$f":"'Calculations M'!BX127","v":0},{"$f":"'Calculations M'!BY127","v":0},{"$f":"'Calculations M'!BZ127","v":0},{"$f":"'Calculations M'!CA127","v":0},{"$f":"'Calculations M'!CB127","v":0},{"$f":"'Calculations M'!CC127","v":0},{"$f":"'Calculations M'!CD127","v":0},{"$f":"'Calculations M'!CE127","v":0},{"$f":"'Calculations M'!CF127","v":0},{"$f":"'Calculations M'!CG127","v":0},{"$f":"'Calculations M'!CH127","v":0},{"$f":"'Calculations M'!CI127","v":0},{"$f":"'Calculations M'!CJ127","v":0},{"$f":"'Calculations M'!CK127","v":0},{"$f":"'Calculations M'!CL127","v":0},{"$f":"'Calculations M'!CM127","v":0},{"$f":"'Calculations M'!CN127","v":0},{"$f":"'Calculations M'!CO127","v":0},{"$f":"'Calculations M'!CP127","v":0},{"$f":"'Calculations M'!CQ127","v":0},{"$f":"'Calculations M'!CR127","v":0},{"$f":"'Calculations M'!CS127","v":0},{"$f":"'Calculations M'!CT127","v":0},{"$f":"'Calculations M'!CU127","v":0},{"$f":"'Calculations M'!CV127","v":0},{"$f":"'Calculations M'!CW127","v":0},{"$f":"'Calculations M'!CX127","v":0},{"$f":"'Calculations M'!CY127","v":0},{"$f":"'Calculations M'!CZ127","v":0},{"$f":"'Calculations M'!DA127","v":0},{"$f":"'Calculations M'!DB127","v":0},{"$f":"'Calculations M'!DC127","v":0},{"$f":"'Calculations M'!DD127","v":0},{"$f":"'Calculations M'!DE127","v":0},{"$f":"'Calculations M'!DF127","v":0},{"$f":"'Calculations M'!DG127","v":0},{"$f":"'Calculations M'!DH127","v":0},{"$f":"'Calculations M'!DI127","v":0},{"$f":"'Calculations M'!DJ127","v":0},{"$f":"'Calculations M'!DK127","v":0},{"$f":"'Calculations M'!DL127","v":0},{"$f":"'Calculations M'!DM127","v":0},{"$f":"'Calculations M'!DN127","v":0},{"$f":"'Calculations M'!DO127","v":0},{"$f":"'Calculations M'!DP127","v":0},{"$f":"'Calculations M'!DQ127","v":0},{"$f":"'Calculations M'!DR127","v":0},{"$f":"'Calculations M'!DS127","v":0},{"$f":"'Calculations M'!DT127","v":0},{"$f":"'Calculations M'!DU127","v":0},{"$f":"'Calculations M'!DV127","v":0},{"$f":"'Calculations M'!DW127","v":0},{"$f":"'Calculations M'!DX127","v":0},{"$f":"'Calculations M'!DY127","v":0},{"$f":"'Calculations M'!DZ127","v":0},{"$f":"'Calculations M'!EA127","v":0},{"$f":"'Calculations M'!EB127","v":0},{"$f":"'Calculations M'!EC127","v":0},{"$f":"'Calculations M'!ED127","v":0},{"$f":"'Calculations M'!EE127","v":0},{"$f":"'Calculations M'!EF127","v":0},{"$f":"'Calculations M'!EG127","v":0},{"$f":"'Calculations M'!EH127","v":0},{"$f":"'Calculations M'!EI127","v":0},{"$f":"'Calculations M'!EJ127","v":0},{"$f":"'Calculations M'!EK127","v":0},{"$f":"'Calculations M'!EL127","v":0},{"$f":"'Calculations M'!EM127","v":0},{"$f":"'Calculations M'!EN127","v":0},{"$f":"'Calculations M'!EO127","v":0},{"$f":"'Calculations M'!EP127","v":0},{"$f":"'Calculations M'!EQ127","v":0},{"$f":"'Calculations M'!ER127","v":0},{"$f":"'Calculations M'!ES127","v":0},{"$f":"'Calculations M'!ET127","v":0},{"$f":"'Calculations M'!EU127","v":0},{"$f":"'Calculations M'!EV127","v":0},{"$f":"'Calculations M'!EW127","v":0},{"$f":"'Calculations M'!EX127","v":0},{"$f":"'Calculations M'!EY127","v":0},{"$f":"'Calculations M'!EZ127","v":0},{"$f":"'Calculations M'!FA127","v":0},{"$f":"'Calculations M'!FB127","v":0},{"$f":"'Calculations M'!FC127","v":0},{"$f":"'Calculations M'!FD127","v":0},{"$f":"'Calculations M'!FE127","v":0},{"$f":"'Calculations M'!FF127","v":0},{"$f":"'Calculations M'!FG127","v":0},{"$f":"'Calculations M'!FH127","v":0},{"$f":"'Calculations M'!FI127","v":0},{"$f":"'Calculations M'!FJ127","v":0},{"$f":"'Calculations M'!FK127","v":0},{"$f":"'Calculations M'!FL127","v":0},{"$f":"'Calculations M'!FM127","v":0},{"$f":"'Calculations M'!FN127","v":0},{"$f":"'Calculations M'!FO127","v":0},{"$f":"'Calculations M'!FP127","v":0},{"$f":"'Calculations M'!FQ127","v":0},{"$f":"'Calculations M'!FR127","v":0},{"$f":"'Calculations M'!FS127","v":0},{"$f":"'Calculations M'!FT127","v":0},{"$f":"'Calculations M'!FU127","v":0},{"$f":"'Calculations M'!FV127","v":0},{"$f":"'Calculations M'!FW127","v":0},{"$f":"'Calculations M'!FX127","v":0},{"$f":"'Calculations M'!FY127","v":0},{"$f":"'Calculations M'!FZ127","v":0},{"$f":"'Calculations M'!GA127","v":0},{"$f":"'Calculations M'!GB127","v":0},{"$f":"'Calculations M'!GC127","v":0},{"$f":"'Calculations M'!GD127","v":0},{"$f":"'Calculations M'!GE127","v":0},{"$f":"'Calculations M'!GF127","v":0},{"$f":"'Calculations M'!GG127","v":0},{"$f":"'Calculations M'!GH127","v":0},{"$f":"'Calculations M'!GI127","v":0},{"$f":"'Calculations M'!GJ127","v":0},{"$f":"'Calculations M'!GK127","v":0},{"$f":"'Calculations M'!GL127","v":0},{"$f":"'Calculations M'!GM127","v":0},{"$f":"'Calculations M'!GN127","v":0},{"$f":"'Calculations M'!GO127","v":0},{"$f":"'Calculations M'!GP127","v":0},{"$f":"'Calculations M'!GQ127","v":0},{"$f":"'Calculations M'!GR127","v":0},{"$f":"'Calculations M'!GS127","v":0},{"$f":"'Calculations M'!GT127","v":0},{"$f":"'Calculations M'!GU127","v":0},{"$f":"'Calculations M'!GV127","v":0},{"$f":"'Calculations M'!GW127","v":0},{"$f":"'Calculations M'!GX127","v":0},{"$f":"'Calculations M'!GY127","v":0},{"$f":"'Calculations M'!GZ127","v":0},{"$f":"'Calculations M'!HA127","v":0},{"$f":"'Calculations M'!HB127","v":0},{"$f":"'Calculations M'!HC127","v":0},{"$f":"'Calculations M'!HD127","v":0},{"$f":"'Calculations M'!HE127","v":0},{"$f":"'Calculations M'!HF127","v":0},{"$f":"'Calculations M'!HG127","v":0},{"$f":"'Calculations M'!HH127","v":0},{"$f":"'Calculations M'!HI127","v":0},{"$f":"'Calculations M'!HJ127","v":0},{"$f":"'Calculations M'!HK127","v":0},{"$f":"'Calculations M'!HL127","v":0},{"$f":"'Calculations M'!HM127","v":0},{"$f":"'Calculations M'!HN127","v":0},{"$f":"'Calculations M'!HO127","v":0},{"$f":"'Calculations M'!HP127","v":0},{"$f":"'Calculations M'!HQ127","v":0},{"$f":"'Calculations M'!HR127","v":0},{"$f":"'Calculations M'!HS127","v":0},{"$f":"'Calculations M'!HT127","v":0},{"$f":"'Calculations M'!HU127","v":0},{"$f":"'Calculations M'!HV127","v":0},{"$f":"'Calculations M'!HW127","v":0},{"$f":"'Calculations M'!HX127","v":0},{"$f":"'Calculations M'!HY127","v":0},{"$f":"'Calculations M'!HZ127","v":0},{"$f":"'Calculations M'!IA127","v":0},{"$f":"'Calculations M'!IB127","v":0},{"$f":"'Calculations M'!IC127","v":0},{"$f":"'Calculations M'!ID127","v":0},{"$f":"'Calculations M'!IE127","v":0},{"$f":"'Calculations M'!IF127","v":0},{"$f":"'Calculations M'!IG127","v":0},{"$f":"'Calculations M'!IH127","v":0},{"$f":"'Calculations M'!II127","v":0},{"$f":"'Calculations M'!IJ127","v":0},{"$f":"'Calculations M'!IK127","v":0},{"$f":"'Calculations M'!IL127","v":0},{"$f":"'Calculations M'!IM127","v":0},{"$f":"'Calculations M'!IN127","v":0},{"$f":"'Calculations M'!IO127","v":0},{"$f":"'Calculations M'!IP127","v":0},{"$f":"'Calculations M'!IQ127","v":0},{"$f":"'Calculations M'!IR127","v":0},{"$f":"'Calculations M'!IS127","v":0},{"$f":"'Calculations M'!IT127","v":0},{"$f":"'Calculations M'!IU127","v":0},{"$f":"'Calculations M'!IV127","v":0},{"$f":"'Calculations M'!IW127","v":0},{"$f":"'Calculations M'!IX127","v":0},{"$f":"'Calculations M'!IY127","v":0},{"$f":"'Calculations M'!IZ127","v":0},{"$f":"'Calculations M'!JA127","v":0},{"$f":"'Calculations M'!JB127","v":0},{"$f":"'Calculations M'!JC127","v":0},{"$f":"'Calculations M'!JD127","v":0},{"$f":"'Calculations M'!JE127","v":0},{"$f":"'Calculations M'!JF127","v":0},{"$f":"'Calculations M'!JG127","v":0},{"$f":"'Calculations M'!JH127","v":0},{"$f":"'Calculations M'!JI127","v":0},{"$f":"'Calculations M'!JJ127","v":0},{"$f":"'Calculations M'!JK127","v":0},{"$f":"'Calculations M'!JL127","v":0},{"$f":"'Calculations M'!JM127","v":0},{"$f":"'Calculations M'!JN127","v":0},{"$f":"'Calculations M'!JO127","v":0},{"$f":"'Calculations M'!JP127","v":0},{"$f":"'Calculations M'!JQ127","v":0},{"$f":"'Calculations M'!JR127","v":0},{"$f":"'Calculations M'!JS127","v":0},{"$f":"'Calculations M'!JT127","v":0},{"$f":"'Calculations M'!JU127","v":0},{"$f":"'Calculations M'!JV127","v":0},{"$f":"'Calculations M'!JW127","v":0},{"$f":"'Calculations M'!JX127","v":0},{"$f":"'Calculations M'!JY127","v":0},{"$f":"'Calculations M'!JZ127","v":0},{"$f":"'Calculations M'!KA127","v":0},{"$f":"'Calculations M'!KB127","v":0},{"$f":"'Calculations M'!KC127","v":0},{"$f":"'Calculations M'!KD127","v":0},{"$f":"'Calculations M'!KE127","v":0},{"$f":"'Calculations M'!KF127","v":0},{"$f":"'Calculations M'!KG127","v":0},{"$f":"'Calculations M'!KH127","v":0},{"$f":"'Calculations M'!KI127","v":0},{"$f":"'Calculations M'!KJ127","v":0},{"$f":"'Calculations M'!KK127","v":0},{"$f":"'Calculations M'!KL127","v":0},{"$f":"'Calculations M'!KM127","v":0},{"$f":"'Calculations M'!KN127","v":0},{"$f":"'Calculations M'!KO127","v":0},{"$f":"'Calculations M'!KP127","v":0},{"$f":"'Calculations M'!KQ127","v":0},{"$f":"'Calculations M'!KR127","v":0},{"$f":"'Calculations M'!KS127","v":0},{"$f":"'Calculations M'!KT127","v":0},{"$f":"'Calculations M'!KU127","v":0},{"$f":"'Calculations M'!KV127","v":0},{"$f":"'Calculations M'!KW127","v":0},{"$f":"'Calculations M'!KX127","v":0},{"$f":"'Calculations M'!KY127","v":0},{"$f":"'Calculations M'!KZ127","v":0},{"$f":"'Calculations M'!LA127","v":0},{"$f":"'Calculations M'!LB127","v":0},{"$f":"'Calculations M'!LC127","v":0},{"$f":"'Calculations M'!LD127","v":0},{"$f":"'Calculations M'!LE127","v":0},{"$f":"'Calculations M'!LF127","v":0},{"$f":"'Calculations M'!LG127","v":0},{"$f":"'Calculations M'!LH127","v":0},{"$f":"'Calculations M'!LI127","v":0},{"$f":"'Calculations M'!LJ127","v":0},{"$f":"'Calculations M'!LK127","v":0},{"$f":"'Calculations M'!LL127","v":0},{"$f":"'Calculations M'!LM127","v":0},{"$f":"'Calculations M'!LN127","v":0},{"$f":"'Calculations M'!LO127","v":0},{"$f":"'Calculations M'!LP127","v":0},{"$f":"'Calculations M'!LQ127","v":0},{"$f":"'Calculations M'!LR127","v":0},{"$f":"'Calculations M'!LS127","v":0},{"$f":"'Calculations M'!LT127","v":0},{"$f":"'Calculations M'!LU127","v":0},{"$f":"'Calculations M'!LV127","v":0},{"$f":"'Calculations M'!LW127","v":0},{"$f":"'Calculations M'!LX127","v":0},{"$f":"'Calculations M'!LY127","v":0},{"$f":"'Calculations M'!LZ127","v":0},{"$f":"'Calculations M'!MA127","v":0},{"$f":"'Calculations M'!MB127","v":0},{"$f":"'Calculations M'!MC127","v":0},{"$f":"'Calculations M'!MD127","v":0},{"$f":"'Calculations M'!ME127","v":0},{"$f":"'Calculations M'!MF127","v":0},{"$f":"'Calculations M'!MG127","v":0},{"$f":"'Calculations M'!MH127","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E578","v":"Price Arbitrage"},null,{"v":427200,"d":"427,200"},{"$nulls":11},0,{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"'Calculations M'!AU155","v":0},{"$f":"'Calculations M'!AV155","v":0},{"$f":"'Calculations M'!AW155","v":0},{"$f":"'Calculations M'!AX155","v":0},{"$f":"'Calculations M'!AY155","v":0},{"$f":"'Calculations M'!AZ155","v":0},{"$f":"'Calculations M'!BA155","v":0},{"$f":"'Calculations M'!BB155","v":0},{"$f":"'Calculations M'!BC155","v":0},{"$f":"'Calculations M'!BD155","v":0},{"$f":"'Calculations M'!BE155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BF155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BG155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BH155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BI155","v":0},{"$f":"'Calculations M'!BJ155","v":0},{"$f":"'Calculations M'!BK155","v":0},{"$f":"'Calculations M'!BL155","v":0},{"$f":"'Calculations M'!BM155","v":0},{"$f":"'Calculations M'!BN155","v":0},{"$f":"'Calculations M'!BO155","v":0},{"$f":"'Calculations M'!BP155","v":0},{"$f":"'Calculations M'!BQ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BR155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BS155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BT155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BU155","v":0},{"$f":"'Calculations M'!BV155","v":0},{"$f":"'Calculations M'!BW155","v":0},{"$f":"'Calculations M'!BX155","v":0},{"$f":"'Calculations M'!BY155","v":0},{"$f":"'Calculations M'!BZ155","v":0},{"$f":"'Calculations M'!CA155","v":0},{"$f":"'Calculations M'!CB155","v":0},{"$f":"'Calculations M'!CC155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CD155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CE155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CF155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CG155","v":0},{"$f":"'Calculations M'!CH155","v":0},{"$f":"'Calculations M'!CI155","v":0},{"$f":"'Calculations M'!CJ155","v":0},{"$f":"'Calculations M'!CK155","v":0},{"$f":"'Calculations M'!CL155","v":0},{"$f":"'Calculations M'!CM155","v":0},{"$f":"'Calculations M'!CN155","v":0},{"$f":"'Calculations M'!CO155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CP155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CQ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CR155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CS155","v":0},{"$f":"'Calculations M'!CT155","v":0},{"$f":"'Calculations M'!CU155","v":0},{"$f":"'Calculations M'!CV155","v":0},{"$f":"'Calculations M'!CW155","v":0},{"$f":"'Calculations M'!CX155","v":0},{"$f":"'Calculations M'!CY155","v":0},{"$f":"'Calculations M'!CZ155","v":0},{"$f":"'Calculations M'!DA155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DB155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DC155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DD155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DE155","v":0},{"$f":"'Calculations M'!DF155","v":0},{"$f":"'Calculations M'!DG155","v":0},{"$f":"'Calculations M'!DH155","v":0},{"$f":"'Calculations M'!DI155","v":0},{"$f":"'Calculations M'!DJ155","v":0},{"$f":"'Calculations M'!DK155","v":0},{"$f":"'Calculations M'!DL155","v":0},{"$f":"'Calculations M'!DM155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DN155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DO155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DP155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DQ155","v":0},{"$f":"'Calculations M'!DR155","v":0},{"$f":"'Calculations M'!DS155","v":0},{"$f":"'Calculations M'!DT155","v":0},{"$f":"'Calculations M'!DU155","v":0},{"$f":"'Calculations M'!DV155","v":0},{"$f":"'Calculations M'!DW155","v":0},{"$f":"'Calculations M'!DX155","v":0},{"$f":"'Calculations M'!DY155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DZ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EA155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EB155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EC155","v":0},{"$f":"'Calculations M'!ED155","v":0},{"$f":"'Calculations M'!EE155","v":0},{"$f":"'Calculations M'!EF155","v":0},{"$f":"'Calculations M'!EG155","v":0},{"$f":"'Calculations M'!EH155","v":0},{"$f":"'Calculations M'!EI155","v":0},{"$f":"'Calculations M'!EJ155","v":0},{"$f":"'Calculations M'!EK155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EL155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EM155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EN155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EO155","v":0},{"$f":"'Calculations M'!EP155","v":0},{"$f":"'Calculations M'!EQ155","v":0},{"$f":"'Calculations M'!ER155","v":0},{"$f":"'Calculations M'!ES155","v":0},{"$f":"'Calculations M'!ET155","v":0},{"$f":"'Calculations M'!EU155","v":0},{"$f":"'Calculations M'!EV155","v":0},{"$f":"'Calculations M'!EW155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EX155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EY155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EZ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FA155","v":0},{"$f":"'Calculations M'!FB155","v":0},{"$f":"'Calculations M'!FC155","v":0},{"$f":"'Calculations M'!FD155","v":0},{"$f":"'Calculations M'!FE155","v":0},{"$f":"'Calculations M'!FF155","v":0},{"$f":"'Calculations M'!FG155","v":0},{"$f":"'Calculations M'!FH155","v":0},{"$f":"'Calculations M'!FI155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FJ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FK155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FL155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FM155","v":0},{"$f":"'Calculations M'!FN155","v":0},{"$f":"'Calculations M'!FO155","v":0},{"$f":"'Calculations M'!FP155","v":0},{"$f":"'Calculations M'!FQ155","v":0},{"$f":"'Calculations M'!FR155","v":0},{"$f":"'Calculations M'!FS155","v":0},{"$f":"'Calculations M'!FT155","v":0},{"$f":"'Calculations M'!FU155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FV155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FW155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FX155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FY155","v":0},{"$f":"'Calculations M'!FZ155","v":0},{"$f":"'Calculations M'!GA155","v":0},{"$f":"'Calculations M'!GB155","v":0},{"$f":"'Calculations M'!GC155","v":0},{"$f":"'Calculations M'!GD155","v":0},{"$f":"'Calculations M'!GE155","v":0},{"$f":"'Calculations M'!GF155","v":0},{"$f":"'Calculations M'!GG155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GH155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GI155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GJ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GK155","v":0},{"$f":"'Calculations M'!GL155","v":0},{"$f":"'Calculations M'!GM155","v":0},{"$f":"'Calculations M'!GN155","v":0},{"$f":"'Calculations M'!GO155","v":0},{"$f":"'Calculations M'!GP155","v":0},{"$f":"'Calculations M'!GQ155","v":0},{"$f":"'Calculations M'!GR155","v":0},{"$f":"'Calculations M'!GS155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GT155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GU155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GV155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GW155","v":0},{"$f":"'Calculations M'!GX155","v":0},{"$f":"'Calculations M'!GY155","v":0},{"$f":"'Calculations M'!GZ155","v":0},{"$f":"'Calculations M'!HA155","v":0},{"$f":"'Calculations M'!HB155","v":0},{"$f":"'Calculations M'!HC155","v":0},{"$f":"'Calculations M'!HD155","v":0},{"$f":"'Calculations M'!HE155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HF155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HG155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HH155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HI155","v":0},{"$f":"'Calculations M'!HJ155","v":0},{"$f":"'Calculations M'!HK155","v":0},{"$f":"'Calculations M'!HL155","v":0},{"$f":"'Calculations M'!HM155","v":0},{"$f":"'Calculations M'!HN155","v":0},{"$f":"'Calculations M'!HO155","v":0},{"$f":"'Calculations M'!HP155","v":0},{"$f":"'Calculations M'!HQ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HR155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HS155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HT155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HU155","v":0},{"$f":"'Calculations M'!HV155","v":0},{"$f":"'Calculations M'!HW155","v":0},{"$f":"'Calculations M'!HX155","v":0},{"$f":"'Calculations M'!HY155","v":0},{"$f":"'Calculations M'!HZ155","v":0},{"$f":"'Calculations M'!IA155","v":0},{"$f":"'Calculations M'!IB155","v":0},{"$f":"'Calculations M'!IC155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!ID155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IE155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IF155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IG155","v":0},{"$f":"'Calculations M'!IH155","v":0},{"$f":"'Calculations M'!II155","v":0},{"$f":"'Calculations M'!IJ155","v":0},{"$f":"'Calculations M'!IK155","v":0},{"$f":"'Calculations M'!IL155","v":0},{"$f":"'Calculations M'!IM155","v":0},{"$f":"'Calculations M'!IN155","v":0},{"$f":"'Calculations M'!IO155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IP155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IQ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IR155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IS155","v":0},{"$f":"'Calculations M'!IT155","v":0},{"$f":"'Calculations M'!IU155","v":0},{"$f":"'Calculations M'!IV155","v":0},{"$f":"'Calculations M'!IW155","v":0},{"$f":"'Calculations M'!IX155","v":0},{"$f":"'Calculations M'!IY155","v":0},{"$f":"'Calculations M'!IZ155","v":0},{"$f":"'Calculations M'!JA155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JB155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JC155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JD155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JE155","v":0},{"$f":"'Calculations M'!JF155","v":0},{"$f":"'Calculations M'!JG155","v":0},{"$f":"'Calculations M'!JH155","v":0},{"$f":"'Calculations M'!JI155","v":0},{"$f":"'Calculations M'!JJ155","v":0},{"$f":"'Calculations M'!JK155","v":0},{"$f":"'Calculations M'!JL155","v":0},{"$f":"'Calculations M'!JM155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JN155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JO155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JP155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JQ155","v":0},{"$f":"'Calculations M'!JR155","v":0},{"$f":"'Calculations M'!JS155","v":0},{"$f":"'Calculations M'!JT155","v":0},{"$f":"'Calculations M'!JU155","v":0},{"$f":"'Calculations M'!JV155","v":0},{"$f":"'Calculations M'!JW155","v":0},{"$f":"'Calculations M'!JX155","v":0},{"$f":"'Calculations M'!JY155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JZ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KA155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KB155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KC155","v":0},{"$f":"'Calculations M'!KD155","v":0},{"$f":"'Calculations M'!KE155","v":0},{"$f":"'Calculations M'!KF155","v":0},{"$f":"'Calculations M'!KG155","v":0},{"$f":"'Calculations M'!KH155","v":0},{"$f":"'Calculations M'!KI155","v":0},{"$f":"'Calculations M'!KJ155","v":0},{"$f":"'Calculations M'!KK155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KL155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KM155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KN155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KO155","v":0},{"$f":"'Calculations M'!KP155","v":0},{"$f":"'Calculations M'!KQ155","v":0},{"$f":"'Calculations M'!KR155","v":0},{"$f":"'Calculations M'!KS155","v":0},{"$f":"'Calculations M'!KT155","v":0},{"$f":"'Calculations M'!KU155","v":0},{"$f":"'Calculations M'!KV155","v":0},{"$f":"'Calculations M'!KW155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KX155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KY155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KZ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LA155","v":0},{"$f":"'Calculations M'!LB155","v":0},{"$f":"'Calculations M'!LC155","v":0},{"$f":"'Calculations M'!LD155","v":0},{"$f":"'Calculations M'!LE155","v":0},{"$f":"'Calculations M'!LF155","v":0},{"$f":"'Calculations M'!LG155","v":0},{"$f":"'Calculations M'!LH155","v":0},{"$f":"'Calculations M'!LI155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LJ155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LK155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LL155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LM155","v":0},{"$f":"'Calculations M'!LN155","v":0},{"$f":"'Calculations M'!LO155","v":0},{"$f":"'Calculations M'!LP155","v":0},{"$f":"'Calculations M'!LQ155","v":0},{"$f":"'Calculations M'!LR155","v":0},{"$f":"'Calculations M'!LS155","v":0},{"$f":"'Calculations M'!LT155","v":0},{"$f":"'Calculations M'!LU155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LV155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LW155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LX155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LY155","v":0},{"$f":"'Calculations M'!LZ155","v":0},{"$f":"'Calculations M'!MA155","v":0},{"$f":"'Calculations M'!MB155","v":0},{"$f":"'Calculations M'!MC155","v":0},{"$f":"'Calculations M'!MD155","v":0},{"$f":"'Calculations M'!ME155","v":0},{"$f":"'Calculations M'!MF155","v":0},{"$f":"'Calculations M'!MG155","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!MH155","v":{"v":4450,"d":"4,450"}}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!E579","v":"Other Revenue 1"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU156","v":0},{"$f":"'Calculations M'!AV156","v":0},{"$f":"'Calculations M'!AW156","v":0},{"$f":"'Calculations M'!AX156","v":0},{"$f":"'Calculations M'!AY156","v":0},{"$f":"'Calculations M'!AZ156","v":0},{"$f":"'Calculations M'!BA156","v":0},{"$f":"'Calculations M'!BB156","v":0},{"$f":"'Calculations M'!BC156","v":0},{"$f":"'Calculations M'!BD156","v":0},{"$f":"'Calculations M'!BE156","v":0},{"$f":"'Calculations M'!BF156","v":0},{"$f":"'Calculations M'!BG156","v":0},{"$f":"'Calculations M'!BH156","v":0},{"$f":"'Calculations M'!BI156","v":0},{"$f":"'Calculations M'!BJ156","v":0},{"$f":"'Calculations M'!BK156","v":0},{"$f":"'Calculations M'!BL156","v":0},{"$f":"'Calculations M'!BM156","v":0},{"$f":"'Calculations M'!BN156","v":0},{"$f":"'Calculations M'!BO156","v":0},{"$f":"'Calculations M'!BP156","v":0},{"$f":"'Calculations M'!BQ156","v":0},{"$f":"'Calculations M'!BR156","v":0},{"$f":"'Calculations M'!BS156","v":0},{"$f":"'Calculations M'!BT156","v":0},{"$f":"'Calculations M'!BU156","v":0},{"$f":"'Calculations M'!BV156","v":0},{"$f":"'Calculations M'!BW156","v":0},{"$f":"'Calculations M'!BX156","v":0},{"$f":"'Calculations M'!BY156","v":0},{"$f":"'Calculations M'!BZ156","v":0},{"$f":"'Calculations M'!CA156","v":0},{"$f":"'Calculations M'!CB156","v":0},{"$f":"'Calculations M'!CC156","v":0},{"$f":"'Calculations M'!CD156","v":0},{"$f":"'Calculations M'!CE156","v":0},{"$f":"'Calculations M'!CF156","v":0},{"$f":"'Calculations M'!CG156","v":0},{"$f":"'Calculations M'!CH156","v":0},{"$f":"'Calculations M'!CI156","v":0},{"$f":"'Calculations M'!CJ156","v":0},{"$f":"'Calculations M'!CK156","v":0},{"$f":"'Calculations M'!CL156","v":0},{"$f":"'Calculations M'!CM156","v":0},{"$f":"'Calculations M'!CN156","v":0},{"$f":"'Calculations M'!CO156","v":0},{"$f":"'Calculations M'!CP156","v":0},{"$f":"'Calculations M'!CQ156","v":0},{"$f":"'Calculations M'!CR156","v":0},{"$f":"'Calculations M'!CS156","v":0},{"$f":"'Calculations M'!CT156","v":0},{"$f":"'Calculations M'!CU156","v":0},{"$f":"'Calculations M'!CV156","v":0},{"$f":"'Calculations M'!CW156","v":0},{"$f":"'Calculations M'!CX156","v":0},{"$f":"'Calculations M'!CY156","v":0},{"$f":"'Calculations M'!CZ156","v":0},{"$f":"'Calculations M'!DA156","v":0},{"$f":"'Calculations M'!DB156","v":0},{"$f":"'Calculations M'!DC156","v":0},{"$f":"'Calculations M'!DD156","v":0},{"$f":"'Calculations M'!DE156","v":0},{"$f":"'Calculations M'!DF156","v":0},{"$f":"'Calculations M'!DG156","v":0},{"$f":"'Calculations M'!DH156","v":0},{"$f":"'Calculations M'!DI156","v":0},{"$f":"'Calculations M'!DJ156","v":0},{"$f":"'Calculations M'!DK156","v":0},{"$f":"'Calculations M'!DL156","v":0},{"$f":"'Calculations M'!DM156","v":0},{"$f":"'Calculations M'!DN156","v":0},{"$f":"'Calculations M'!DO156","v":0},{"$f":"'Calculations M'!DP156","v":0},{"$f":"'Calculations M'!DQ156","v":0},{"$f":"'Calculations M'!DR156","v":0},{"$f":"'Calculations M'!DS156","v":0},{"$f":"'Calculations M'!DT156","v":0},{"$f":"'Calculations M'!DU156","v":0},{"$f":"'Calculations M'!DV156","v":0},{"$f":"'Calculations M'!DW156","v":0},{"$f":"'Calculations M'!DX156","v":0},{"$f":"'Calculations M'!DY156","v":0},{"$f":"'Calculations M'!DZ156","v":0},{"$f":"'Calculations M'!EA156","v":0},{"$f":"'Calculations M'!EB156","v":0},{"$f":"'Calculations M'!EC156","v":0},{"$f":"'Calculations M'!ED156","v":0},{"$f":"'Calculations M'!EE156","v":0},{"$f":"'Calculations M'!EF156","v":0},{"$f":"'Calculations M'!EG156","v":0},{"$f":"'Calculations M'!EH156","v":0},{"$f":"'Calculations M'!EI156","v":0},{"$f":"'Calculations M'!EJ156","v":0},{"$f":"'Calculations M'!EK156","v":0},{"$f":"'Calculations M'!EL156","v":0},{"$f":"'Calculations M'!EM156","v":0},{"$f":"'Calculations M'!EN156","v":0},{"$f":"'Calculations M'!EO156","v":0},{"$f":"'Calculations M'!EP156","v":0},{"$f":"'Calculations M'!EQ156","v":0},{"$f":"'Calculations M'!ER156","v":0},{"$f":"'Calculations M'!ES156","v":0},{"$f":"'Calculations M'!ET156","v":0},{"$f":"'Calculations M'!EU156","v":0},{"$f":"'Calculations M'!EV156","v":0},{"$f":"'Calculations M'!EW156","v":0},{"$f":"'Calculations M'!EX156","v":0},{"$f":"'Calculations M'!EY156","v":0},{"$f":"'Calculations M'!EZ156","v":0},{"$f":"'Calculations M'!FA156","v":0},{"$f":"'Calculations M'!FB156","v":0},{"$f":"'Calculations M'!FC156","v":0},{"$f":"'Calculations M'!FD156","v":0},{"$f":"'Calculations M'!FE156","v":0},{"$f":"'Calculations M'!FF156","v":0},{"$f":"'Calculations M'!FG156","v":0},{"$f":"'Calculations M'!FH156","v":0},{"$f":"'Calculations M'!FI156","v":0},{"$f":"'Calculations M'!FJ156","v":0},{"$f":"'Calculations M'!FK156","v":0},{"$f":"'Calculations M'!FL156","v":0},{"$f":"'Calculations M'!FM156","v":0},{"$f":"'Calculations M'!FN156","v":0},{"$f":"'Calculations M'!FO156","v":0},{"$f":"'Calculations M'!FP156","v":0},{"$f":"'Calculations M'!FQ156","v":0},{"$f":"'Calculations M'!FR156","v":0},{"$f":"'Calculations M'!FS156","v":0},{"$f":"'Calculations M'!FT156","v":0},{"$f":"'Calculations M'!FU156","v":0},{"$f":"'Calculations M'!FV156","v":0},{"$f":"'Calculations M'!FW156","v":0},{"$f":"'Calculations M'!FX156","v":0},{"$f":"'Calculations M'!FY156","v":0},{"$f":"'Calculations M'!FZ156","v":0},{"$f":"'Calculations M'!GA156","v":0},{"$f":"'Calculations M'!GB156","v":0},{"$f":"'Calculations M'!GC156","v":0},{"$f":"'Calculations M'!GD156","v":0},{"$f":"'Calculations M'!GE156","v":0},{"$f":"'Calculations M'!GF156","v":0},{"$f":"'Calculations M'!GG156","v":0},{"$f":"'Calculations M'!GH156","v":0},{"$f":"'Calculations M'!GI156","v":0},{"$f":"'Calculations M'!GJ156","v":0},{"$f":"'Calculations M'!GK156","v":0},{"$f":"'Calculations M'!GL156","v":0},{"$f":"'Calculations M'!GM156","v":0},{"$f":"'Calculations M'!GN156","v":0},{"$f":"'Calculations M'!GO156","v":0},{"$f":"'Calculations M'!GP156","v":0},{"$f":"'Calculations M'!GQ156","v":0},{"$f":"'Calculations M'!GR156","v":0},{"$f":"'Calculations M'!GS156","v":0},{"$f":"'Calculations M'!GT156","v":0},{"$f":"'Calculations M'!GU156","v":0},{"$f":"'Calculations M'!GV156","v":0},{"$f":"'Calculations M'!GW156","v":0},{"$f":"'Calculations M'!GX156","v":0},{"$f":"'Calculations M'!GY156","v":0},{"$f":"'Calculations M'!GZ156","v":0},{"$f":"'Calculations M'!HA156","v":0},{"$f":"'Calculations M'!HB156","v":0},{"$f":"'Calculations M'!HC156","v":0},{"$f":"'Calculations M'!HD156","v":0},{"$f":"'Calculations M'!HE156","v":0},{"$f":"'Calculations M'!HF156","v":0},{"$f":"'Calculations M'!HG156","v":0},{"$f":"'Calculations M'!HH156","v":0},{"$f":"'Calculations M'!HI156","v":0},{"$f":"'Calculations M'!HJ156","v":0},{"$f":"'Calculations M'!HK156","v":0},{"$f":"'Calculations M'!HL156","v":0},{"$f":"'Calculations M'!HM156","v":0},{"$f":"'Calculations M'!HN156","v":0},{"$f":"'Calculations M'!HO156","v":0},{"$f":"'Calculations M'!HP156","v":0},{"$f":"'Calculations M'!HQ156","v":0},{"$f":"'Calculations M'!HR156","v":0},{"$f":"'Calculations M'!HS156","v":0},{"$f":"'Calculations M'!HT156","v":0},{"$f":"'Calculations M'!HU156","v":0},{"$f":"'Calculations M'!HV156","v":0},{"$f":"'Calculations M'!HW156","v":0},{"$f":"'Calculations M'!HX156","v":0},{"$f":"'Calculations M'!HY156","v":0},{"$f":"'Calculations M'!HZ156","v":0},{"$f":"'Calculations M'!IA156","v":0},{"$f":"'Calculations M'!IB156","v":0},{"$f":"'Calculations M'!IC156","v":0},{"$f":"'Calculations M'!ID156","v":0},{"$f":"'Calculations M'!IE156","v":0},{"$f":"'Calculations M'!IF156","v":0},{"$f":"'Calculations M'!IG156","v":0},{"$f":"'Calculations M'!IH156","v":0},{"$f":"'Calculations M'!II156","v":0},{"$f":"'Calculations M'!IJ156","v":0},{"$f":"'Calculations M'!IK156","v":0},{"$f":"'Calculations M'!IL156","v":0},{"$f":"'Calculations M'!IM156","v":0},{"$f":"'Calculations M'!IN156","v":0},{"$f":"'Calculations M'!IO156","v":0},{"$f":"'Calculations M'!IP156","v":0},{"$f":"'Calculations M'!IQ156","v":0},{"$f":"'Calculations M'!IR156","v":0},{"$f":"'Calculations M'!IS156","v":0},{"$f":"'Calculations M'!IT156","v":0},{"$f":"'Calculations M'!IU156","v":0},{"$f":"'Calculations M'!IV156","v":0},{"$f":"'Calculations M'!IW156","v":0},{"$f":"'Calculations M'!IX156","v":0},{"$f":"'Calculations M'!IY156","v":0},{"$f":"'Calculations M'!IZ156","v":0},{"$f":"'Calculations M'!JA156","v":0},{"$f":"'Calculations M'!JB156","v":0},{"$f":"'Calculations M'!JC156","v":0},{"$f":"'Calculations M'!JD156","v":0},{"$f":"'Calculations M'!JE156","v":0},{"$f":"'Calculations M'!JF156","v":0},{"$f":"'Calculations M'!JG156","v":0},{"$f":"'Calculations M'!JH156","v":0},{"$f":"'Calculations M'!JI156","v":0},{"$f":"'Calculations M'!JJ156","v":0},{"$f":"'Calculations M'!JK156","v":0},{"$f":"'Calculations M'!JL156","v":0},{"$f":"'Calculations M'!JM156","v":0},{"$f":"'Calculations M'!JN156","v":0},{"$f":"'Calculations M'!JO156","v":0},{"$f":"'Calculations M'!JP156","v":0},{"$f":"'Calculations M'!JQ156","v":0},{"$f":"'Calculations M'!JR156","v":0},{"$f":"'Calculations M'!JS156","v":0},{"$f":"'Calculations M'!JT156","v":0},{"$f":"'Calculations M'!JU156","v":0},{"$f":"'Calculations M'!JV156","v":0},{"$f":"'Calculations M'!JW156","v":0},{"$f":"'Calculations M'!JX156","v":0},{"$f":"'Calculations M'!JY156","v":0},{"$f":"'Calculations M'!JZ156","v":0},{"$f":"'Calculations M'!KA156","v":0},{"$f":"'Calculations M'!KB156","v":0},{"$f":"'Calculations M'!KC156","v":0},{"$f":"'Calculations M'!KD156","v":0},{"$f":"'Calculations M'!KE156","v":0},{"$f":"'Calculations M'!KF156","v":0},{"$f":"'Calculations M'!KG156","v":0},{"$f":"'Calculations M'!KH156","v":0},{"$f":"'Calculations M'!KI156","v":0},{"$f":"'Calculations M'!KJ156","v":0},{"$f":"'Calculations M'!KK156","v":0},{"$f":"'Calculations M'!KL156","v":0},{"$f":"'Calculations M'!KM156","v":0},{"$f":"'Calculations M'!KN156","v":0},{"$f":"'Calculations M'!KO156","v":0},{"$f":"'Calculations M'!KP156","v":0},{"$f":"'Calculations M'!KQ156","v":0},{"$f":"'Calculations M'!KR156","v":0},{"$f":"'Calculations M'!KS156","v":0},{"$f":"'Calculations M'!KT156","v":0},{"$f":"'Calculations M'!KU156","v":0},{"$f":"'Calculations M'!KV156","v":0},{"$f":"'Calculations M'!KW156","v":0},{"$f":"'Calculations M'!KX156","v":0},{"$f":"'Calculations M'!KY156","v":0},{"$f":"'Calculations M'!KZ156","v":0},{"$f":"'Calculations M'!LA156","v":0},{"$f":"'Calculations M'!LB156","v":0},{"$f":"'Calculations M'!LC156","v":0},{"$f":"'Calculations M'!LD156","v":0},{"$f":"'Calculations M'!LE156","v":0},{"$f":"'Calculations M'!LF156","v":0},{"$f":"'Calculations M'!LG156","v":0},{"$f":"'Calculations M'!LH156","v":0},{"$f":"'Calculations M'!LI156","v":0},{"$f":"'Calculations M'!LJ156","v":0},{"$f":"'Calculations M'!LK156","v":0},{"$f":"'Calculations M'!LL156","v":0},{"$f":"'Calculations M'!LM156","v":0},{"$f":"'Calculations M'!LN156","v":0},{"$f":"'Calculations M'!LO156","v":0},{"$f":"'Calculations M'!LP156","v":0},{"$f":"'Calculations M'!LQ156","v":0},{"$f":"'Calculations M'!LR156","v":0},{"$f":"'Calculations M'!LS156","v":0},{"$f":"'Calculations M'!LT156","v":0},{"$f":"'Calculations M'!LU156","v":0},{"$f":"'Calculations M'!LV156","v":0},{"$f":"'Calculations M'!LW156","v":0},{"$f":"'Calculations M'!LX156","v":0},{"$f":"'Calculations M'!LY156","v":0},{"$f":"'Calculations M'!LZ156","v":0},{"$f":"'Calculations M'!MA156","v":0},{"$f":"'Calculations M'!MB156","v":0},{"$f":"'Calculations M'!MC156","v":0},{"$f":"'Calculations M'!MD156","v":0},{"$f":"'Calculations M'!ME156","v":0},{"$f":"'Calculations M'!MF156","v":0},{"$f":"'Calculations M'!MG156","v":0},{"$f":"'Calculations M'!MH156","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!E580","v":"Other Revenue 2"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU157","v":0},{"$f":"'Calculations M'!AV157","v":0},{"$f":"'Calculations M'!AW157","v":0},{"$f":"'Calculations M'!AX157","v":0},{"$f":"'Calculations M'!AY157","v":0},{"$f":"'Calculations M'!AZ157","v":0},{"$f":"'Calculations M'!BA157","v":0},{"$f":"'Calculations M'!BB157","v":0},{"$f":"'Calculations M'!BC157","v":0},{"$f":"'Calculations M'!BD157","v":0},{"$f":"'Calculations M'!BE157","v":0},{"$f":"'Calculations M'!BF157","v":0},{"$f":"'Calculations M'!BG157","v":0},{"$f":"'Calculations M'!BH157","v":0},{"$f":"'Calculations M'!BI157","v":0},{"$f":"'Calculations M'!BJ157","v":0},{"$f":"'Calculations M'!BK157","v":0},{"$f":"'Calculations M'!BL157","v":0},{"$f":"'Calculations M'!BM157","v":0},{"$f":"'Calculations M'!BN157","v":0},{"$f":"'Calculations M'!BO157","v":0},{"$f":"'Calculations M'!BP157","v":0},{"$f":"'Calculations M'!BQ157","v":0},{"$f":"'Calculations M'!BR157","v":0},{"$f":"'Calculations M'!BS157","v":0},{"$f":"'Calculations M'!BT157","v":0},{"$f":"'Calculations M'!BU157","v":0},{"$f":"'Calculations M'!BV157","v":0},{"$f":"'Calculations M'!BW157","v":0},{"$f":"'Calculations M'!BX157","v":0},{"$f":"'Calculations M'!BY157","v":0},{"$f":"'Calculations M'!BZ157","v":0},{"$f":"'Calculations M'!CA157","v":0},{"$f":"'Calculations M'!CB157","v":0},{"$f":"'Calculations M'!CC157","v":0},{"$f":"'Calculations M'!CD157","v":0},{"$f":"'Calculations M'!CE157","v":0},{"$f":"'Calculations M'!CF157","v":0},{"$f":"'Calculations M'!CG157","v":0},{"$f":"'Calculations M'!CH157","v":0},{"$f":"'Calculations M'!CI157","v":0},{"$f":"'Calculations M'!CJ157","v":0},{"$f":"'Calculations M'!CK157","v":0},{"$f":"'Calculations M'!CL157","v":0},{"$f":"'Calculations M'!CM157","v":0},{"$f":"'Calculations M'!CN157","v":0},{"$f":"'Calculations M'!CO157","v":0},{"$f":"'Calculations M'!CP157","v":0},{"$f":"'Calculations M'!CQ157","v":0},{"$f":"'Calculations M'!CR157","v":0},{"$f":"'Calculations M'!CS157","v":0},{"$f":"'Calculations M'!CT157","v":0},{"$f":"'Calculations M'!CU157","v":0},{"$f":"'Calculations M'!CV157","v":0},{"$f":"'Calculations M'!CW157","v":0},{"$f":"'Calculations M'!CX157","v":0},{"$f":"'Calculations M'!CY157","v":0},{"$f":"'Calculations M'!CZ157","v":0},{"$f":"'Calculations M'!DA157","v":0},{"$f":"'Calculations M'!DB157","v":0},{"$f":"'Calculations M'!DC157","v":0},{"$f":"'Calculations M'!DD157","v":0},{"$f":"'Calculations M'!DE157","v":0},{"$f":"'Calculations M'!DF157","v":0},{"$f":"'Calculations M'!DG157","v":0},{"$f":"'Calculations M'!DH157","v":0},{"$f":"'Calculations M'!DI157","v":0},{"$f":"'Calculations M'!DJ157","v":0},{"$f":"'Calculations M'!DK157","v":0},{"$f":"'Calculations M'!DL157","v":0},{"$f":"'Calculations M'!DM157","v":0},{"$f":"'Calculations M'!DN157","v":0},{"$f":"'Calculations M'!DO157","v":0},{"$f":"'Calculations M'!DP157","v":0},{"$f":"'Calculations M'!DQ157","v":0},{"$f":"'Calculations M'!DR157","v":0},{"$f":"'Calculations M'!DS157","v":0},{"$f":"'Calculations M'!DT157","v":0},{"$f":"'Calculations M'!DU157","v":0},{"$f":"'Calculations M'!DV157","v":0},{"$f":"'Calculations M'!DW157","v":0},{"$f":"'Calculations M'!DX157","v":0},{"$f":"'Calculations M'!DY157","v":0},{"$f":"'Calculations M'!DZ157","v":0},{"$f":"'Calculations M'!EA157","v":0},{"$f":"'Calculations M'!EB157","v":0},{"$f":"'Calculations M'!EC157","v":0},{"$f":"'Calculations M'!ED157","v":0},{"$f":"'Calculations M'!EE157","v":0},{"$f":"'Calculations M'!EF157","v":0},{"$f":"'Calculations M'!EG157","v":0},{"$f":"'Calculations M'!EH157","v":0},{"$f":"'Calculations M'!EI157","v":0},{"$f":"'Calculations M'!EJ157","v":0},{"$f":"'Calculations M'!EK157","v":0},{"$f":"'Calculations M'!EL157","v":0},{"$f":"'Calculations M'!EM157","v":0},{"$f":"'Calculations M'!EN157","v":0},{"$f":"'Calculations M'!EO157","v":0},{"$f":"'Calculations M'!EP157","v":0},{"$f":"'Calculations M'!EQ157","v":0},{"$f":"'Calculations M'!ER157","v":0},{"$f":"'Calculations M'!ES157","v":0},{"$f":"'Calculations M'!ET157","v":0},{"$f":"'Calculations M'!EU157","v":0},{"$f":"'Calculations M'!EV157","v":0},{"$f":"'Calculations M'!EW157","v":0},{"$f":"'Calculations M'!EX157","v":0},{"$f":"'Calculations M'!EY157","v":0},{"$f":"'Calculations M'!EZ157","v":0},{"$f":"'Calculations M'!FA157","v":0},{"$f":"'Calculations M'!FB157","v":0},{"$f":"'Calculations M'!FC157","v":0},{"$f":"'Calculations M'!FD157","v":0},{"$f":"'Calculations M'!FE157","v":0},{"$f":"'Calculations M'!FF157","v":0},{"$f":"'Calculations M'!FG157","v":0},{"$f":"'Calculations M'!FH157","v":0},{"$f":"'Calculations M'!FI157","v":0},{"$f":"'Calculations M'!FJ157","v":0},{"$f":"'Calculations M'!FK157","v":0},{"$f":"'Calculations M'!FL157","v":0},{"$f":"'Calculations M'!FM157","v":0},{"$f":"'Calculations M'!FN157","v":0},{"$f":"'Calculations M'!FO157","v":0},{"$f":"'Calculations M'!FP157","v":0},{"$f":"'Calculations M'!FQ157","v":0},{"$f":"'Calculations M'!FR157","v":0},{"$f":"'Calculations M'!FS157","v":0},{"$f":"'Calculations M'!FT157","v":0},{"$f":"'Calculations M'!FU157","v":0},{"$f":"'Calculations M'!FV157","v":0},{"$f":"'Calculations M'!FW157","v":0},{"$f":"'Calculations M'!FX157","v":0},{"$f":"'Calculations M'!FY157","v":0},{"$f":"'Calculations M'!FZ157","v":0},{"$f":"'Calculations M'!GA157","v":0},{"$f":"'Calculations M'!GB157","v":0},{"$f":"'Calculations M'!GC157","v":0},{"$f":"'Calculations M'!GD157","v":0},{"$f":"'Calculations M'!GE157","v":0},{"$f":"'Calculations M'!GF157","v":0},{"$f":"'Calculations M'!GG157","v":0},{"$f":"'Calculations M'!GH157","v":0},{"$f":"'Calculations M'!GI157","v":0},{"$f":"'Calculations M'!GJ157","v":0},{"$f":"'Calculations M'!GK157","v":0},{"$f":"'Calculations M'!GL157","v":0},{"$f":"'Calculations M'!GM157","v":0},{"$f":"'Calculations M'!GN157","v":0},{"$f":"'Calculations M'!GO157","v":0},{"$f":"'Calculations M'!GP157","v":0},{"$f":"'Calculations M'!GQ157","v":0},{"$f":"'Calculations M'!GR157","v":0},{"$f":"'Calculations M'!GS157","v":0},{"$f":"'Calculations M'!GT157","v":0},{"$f":"'Calculations M'!GU157","v":0},{"$f":"'Calculations M'!GV157","v":0},{"$f":"'Calculations M'!GW157","v":0},{"$f":"'Calculations M'!GX157","v":0},{"$f":"'Calculations M'!GY157","v":0},{"$f":"'Calculations M'!GZ157","v":0},{"$f":"'Calculations M'!HA157","v":0},{"$f":"'Calculations M'!HB157","v":0},{"$f":"'Calculations M'!HC157","v":0},{"$f":"'Calculations M'!HD157","v":0},{"$f":"'Calculations M'!HE157","v":0},{"$f":"'Calculations M'!HF157","v":0},{"$f":"'Calculations M'!HG157","v":0},{"$f":"'Calculations M'!HH157","v":0},{"$f":"'Calculations M'!HI157","v":0},{"$f":"'Calculations M'!HJ157","v":0},{"$f":"'Calculations M'!HK157","v":0},{"$f":"'Calculations M'!HL157","v":0},{"$f":"'Calculations M'!HM157","v":0},{"$f":"'Calculations M'!HN157","v":0},{"$f":"'Calculations M'!HO157","v":0},{"$f":"'Calculations M'!HP157","v":0},{"$f":"'Calculations M'!HQ157","v":0},{"$f":"'Calculations M'!HR157","v":0},{"$f":"'Calculations M'!HS157","v":0},{"$f":"'Calculations M'!HT157","v":0},{"$f":"'Calculations M'!HU157","v":0},{"$f":"'Calculations M'!HV157","v":0},{"$f":"'Calculations M'!HW157","v":0},{"$f":"'Calculations M'!HX157","v":0},{"$f":"'Calculations M'!HY157","v":0},{"$f":"'Calculations M'!HZ157","v":0},{"$f":"'Calculations M'!IA157","v":0},{"$f":"'Calculations M'!IB157","v":0},{"$f":"'Calculations M'!IC157","v":0},{"$f":"'Calculations M'!ID157","v":0},{"$f":"'Calculations M'!IE157","v":0},{"$f":"'Calculations M'!IF157","v":0},{"$f":"'Calculations M'!IG157","v":0},{"$f":"'Calculations M'!IH157","v":0},{"$f":"'Calculations M'!II157","v":0},{"$f":"'Calculations M'!IJ157","v":0},{"$f":"'Calculations M'!IK157","v":0},{"$f":"'Calculations M'!IL157","v":0},{"$f":"'Calculations M'!IM157","v":0},{"$f":"'Calculations M'!IN157","v":0},{"$f":"'Calculations M'!IO157","v":0},{"$f":"'Calculations M'!IP157","v":0},{"$f":"'Calculations M'!IQ157","v":0},{"$f":"'Calculations M'!IR157","v":0},{"$f":"'Calculations M'!IS157","v":0},{"$f":"'Calculations M'!IT157","v":0},{"$f":"'Calculations M'!IU157","v":0},{"$f":"'Calculations M'!IV157","v":0},{"$f":"'Calculations M'!IW157","v":0},{"$f":"'Calculations M'!IX157","v":0},{"$f":"'Calculations M'!IY157","v":0},{"$f":"'Calculations M'!IZ157","v":0},{"$f":"'Calculations M'!JA157","v":0},{"$f":"'Calculations M'!JB157","v":0},{"$f":"'Calculations M'!JC157","v":0},{"$f":"'Calculations M'!JD157","v":0},{"$f":"'Calculations M'!JE157","v":0},{"$f":"'Calculations M'!JF157","v":0},{"$f":"'Calculations M'!JG157","v":0},{"$f":"'Calculations M'!JH157","v":0},{"$f":"'Calculations M'!JI157","v":0},{"$f":"'Calculations M'!JJ157","v":0},{"$f":"'Calculations M'!JK157","v":0},{"$f":"'Calculations M'!JL157","v":0},{"$f":"'Calculations M'!JM157","v":0},{"$f":"'Calculations M'!JN157","v":0},{"$f":"'Calculations M'!JO157","v":0},{"$f":"'Calculations M'!JP157","v":0},{"$f":"'Calculations M'!JQ157","v":0},{"$f":"'Calculations M'!JR157","v":0},{"$f":"'Calculations M'!JS157","v":0},{"$f":"'Calculations M'!JT157","v":0},{"$f":"'Calculations M'!JU157","v":0},{"$f":"'Calculations M'!JV157","v":0},{"$f":"'Calculations M'!JW157","v":0},{"$f":"'Calculations M'!JX157","v":0},{"$f":"'Calculations M'!JY157","v":0},{"$f":"'Calculations M'!JZ157","v":0},{"$f":"'Calculations M'!KA157","v":0},{"$f":"'Calculations M'!KB157","v":0},{"$f":"'Calculations M'!KC157","v":0},{"$f":"'Calculations M'!KD157","v":0},{"$f":"'Calculations M'!KE157","v":0},{"$f":"'Calculations M'!KF157","v":0},{"$f":"'Calculations M'!KG157","v":0},{"$f":"'Calculations M'!KH157","v":0},{"$f":"'Calculations M'!KI157","v":0},{"$f":"'Calculations M'!KJ157","v":0},{"$f":"'Calculations M'!KK157","v":0},{"$f":"'Calculations M'!KL157","v":0},{"$f":"'Calculations M'!KM157","v":0},{"$f":"'Calculations M'!KN157","v":0},{"$f":"'Calculations M'!KO157","v":0},{"$f":"'Calculations M'!KP157","v":0},{"$f":"'Calculations M'!KQ157","v":0},{"$f":"'Calculations M'!KR157","v":0},{"$f":"'Calculations M'!KS157","v":0},{"$f":"'Calculations M'!KT157","v":0},{"$f":"'Calculations M'!KU157","v":0},{"$f":"'Calculations M'!KV157","v":0},{"$f":"'Calculations M'!KW157","v":0},{"$f":"'Calculations M'!KX157","v":0},{"$f":"'Calculations M'!KY157","v":0},{"$f":"'Calculations M'!KZ157","v":0},{"$f":"'Calculations M'!LA157","v":0},{"$f":"'Calculations M'!LB157","v":0},{"$f":"'Calculations M'!LC157","v":0},{"$f":"'Calculations M'!LD157","v":0},{"$f":"'Calculations M'!LE157","v":0},{"$f":"'Calculations M'!LF157","v":0},{"$f":"'Calculations M'!LG157","v":0},{"$f":"'Calculations M'!LH157","v":0},{"$f":"'Calculations M'!LI157","v":0},{"$f":"'Calculations M'!LJ157","v":0},{"$f":"'Calculations M'!LK157","v":0},{"$f":"'Calculations M'!LL157","v":0},{"$f":"'Calculations M'!LM157","v":0},{"$f":"'Calculations M'!LN157","v":0},{"$f":"'Calculations M'!LO157","v":0},{"$f":"'Calculations M'!LP157","v":0},{"$f":"'Calculations M'!LQ157","v":0},{"$f":"'Calculations M'!LR157","v":0},{"$f":"'Calculations M'!LS157","v":0},{"$f":"'Calculations M'!LT157","v":0},{"$f":"'Calculations M'!LU157","v":0},{"$f":"'Calculations M'!LV157","v":0},{"$f":"'Calculations M'!LW157","v":0},{"$f":"'Calculations M'!LX157","v":0},{"$f":"'Calculations M'!LY157","v":0},{"$f":"'Calculations M'!LZ157","v":0},{"$f":"'Calculations M'!MA157","v":0},{"$f":"'Calculations M'!MB157","v":0},{"$f":"'Calculations M'!MC157","v":0},{"$f":"'Calculations M'!MD157","v":0},{"$f":"'Calculations M'!ME157","v":0},{"$f":"'Calculations M'!MF157","v":0},{"$f":"'Calculations M'!MG157","v":0},{"$f":"'Calculations M'!MH157","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!E581","v":"Other Revenue 3"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU158","v":0},{"$f":"'Calculations M'!AV158","v":0},{"$f":"'Calculations M'!AW158","v":0},{"$f":"'Calculations M'!AX158","v":0},{"$f":"'Calculations M'!AY158","v":0},{"$f":"'Calculations M'!AZ158","v":0},{"$f":"'Calculations M'!BA158","v":0},{"$f":"'Calculations M'!BB158","v":0},{"$f":"'Calculations M'!BC158","v":0},{"$f":"'Calculations M'!BD158","v":0},{"$f":"'Calculations M'!BE158","v":0},{"$f":"'Calculations M'!BF158","v":0},{"$f":"'Calculations M'!BG158","v":0},{"$f":"'Calculations M'!BH158","v":0},{"$f":"'Calculations M'!BI158","v":0},{"$f":"'Calculations M'!BJ158","v":0},{"$f":"'Calculations M'!BK158","v":0},{"$f":"'Calculations M'!BL158","v":0},{"$f":"'Calculations M'!BM158","v":0},{"$f":"'Calculations M'!BN158","v":0},{"$f":"'Calculations M'!BO158","v":0},{"$f":"'Calculations M'!BP158","v":0},{"$f":"'Calculations M'!BQ158","v":0},{"$f":"'Calculations M'!BR158","v":0},{"$f":"'Calculations M'!BS158","v":0},{"$f":"'Calculations M'!BT158","v":0},{"$f":"'Calculations M'!BU158","v":0},{"$f":"'Calculations M'!BV158","v":0},{"$f":"'Calculations M'!BW158","v":0},{"$f":"'Calculations M'!BX158","v":0},{"$f":"'Calculations M'!BY158","v":0},{"$f":"'Calculations M'!BZ158","v":0},{"$f":"'Calculations M'!CA158","v":0},{"$f":"'Calculations M'!CB158","v":0},{"$f":"'Calculations M'!CC158","v":0},{"$f":"'Calculations M'!CD158","v":0},{"$f":"'Calculations M'!CE158","v":0},{"$f":"'Calculations M'!CF158","v":0},{"$f":"'Calculations M'!CG158","v":0},{"$f":"'Calculations M'!CH158","v":0},{"$f":"'Calculations M'!CI158","v":0},{"$f":"'Calculations M'!CJ158","v":0},{"$f":"'Calculations M'!CK158","v":0},{"$f":"'Calculations M'!CL158","v":0},{"$f":"'Calculations M'!CM158","v":0},{"$f":"'Calculations M'!CN158","v":0},{"$f":"'Calculations M'!CO158","v":0},{"$f":"'Calculations M'!CP158","v":0},{"$f":"'Calculations M'!CQ158","v":0},{"$f":"'Calculations M'!CR158","v":0},{"$f":"'Calculations M'!CS158","v":0},{"$f":"'Calculations M'!CT158","v":0},{"$f":"'Calculations M'!CU158","v":0},{"$f":"'Calculations M'!CV158","v":0},{"$f":"'Calculations M'!CW158","v":0},{"$f":"'Calculations M'!CX158","v":0},{"$f":"'Calculations M'!CY158","v":0},{"$f":"'Calculations M'!CZ158","v":0},{"$f":"'Calculations M'!DA158","v":0},{"$f":"'Calculations M'!DB158","v":0},{"$f":"'Calculations M'!DC158","v":0},{"$f":"'Calculations M'!DD158","v":0},{"$f":"'Calculations M'!DE158","v":0},{"$f":"'Calculations M'!DF158","v":0},{"$f":"'Calculations M'!DG158","v":0},{"$f":"'Calculations M'!DH158","v":0},{"$f":"'Calculations M'!DI158","v":0},{"$f":"'Calculations M'!DJ158","v":0},{"$f":"'Calculations M'!DK158","v":0},{"$f":"'Calculations M'!DL158","v":0},{"$f":"'Calculations M'!DM158","v":0},{"$f":"'Calculations M'!DN158","v":0},{"$f":"'Calculations M'!DO158","v":0},{"$f":"'Calculations M'!DP158","v":0},{"$f":"'Calculations M'!DQ158","v":0},{"$f":"'Calculations M'!DR158","v":0},{"$f":"'Calculations M'!DS158","v":0},{"$f":"'Calculations M'!DT158","v":0},{"$f":"'Calculations M'!DU158","v":0},{"$f":"'Calculations M'!DV158","v":0},{"$f":"'Calculations M'!DW158","v":0},{"$f":"'Calculations M'!DX158","v":0},{"$f":"'Calculations M'!DY158","v":0},{"$f":"'Calculations M'!DZ158","v":0},{"$f":"'Calculations M'!EA158","v":0},{"$f":"'Calculations M'!EB158","v":0},{"$f":"'Calculations M'!EC158","v":0},{"$f":"'Calculations M'!ED158","v":0},{"$f":"'Calculations M'!EE158","v":0},{"$f":"'Calculations M'!EF158","v":0},{"$f":"'Calculations M'!EG158","v":0},{"$f":"'Calculations M'!EH158","v":0},{"$f":"'Calculations M'!EI158","v":0},{"$f":"'Calculations M'!EJ158","v":0},{"$f":"'Calculations M'!EK158","v":0},{"$f":"'Calculations M'!EL158","v":0},{"$f":"'Calculations M'!EM158","v":0},{"$f":"'Calculations M'!EN158","v":0},{"$f":"'Calculations M'!EO158","v":0},{"$f":"'Calculations M'!EP158","v":0},{"$f":"'Calculations M'!EQ158","v":0},{"$f":"'Calculations M'!ER158","v":0},{"$f":"'Calculations M'!ES158","v":0},{"$f":"'Calculations M'!ET158","v":0},{"$f":"'Calculations M'!EU158","v":0},{"$f":"'Calculations M'!EV158","v":0},{"$f":"'Calculations M'!EW158","v":0},{"$f":"'Calculations M'!EX158","v":0},{"$f":"'Calculations M'!EY158","v":0},{"$f":"'Calculations M'!EZ158","v":0},{"$f":"'Calculations M'!FA158","v":0},{"$f":"'Calculations M'!FB158","v":0},{"$f":"'Calculations M'!FC158","v":0},{"$f":"'Calculations M'!FD158","v":0},{"$f":"'Calculations M'!FE158","v":0},{"$f":"'Calculations M'!FF158","v":0},{"$f":"'Calculations M'!FG158","v":0},{"$f":"'Calculations M'!FH158","v":0},{"$f":"'Calculations M'!FI158","v":0},{"$f":"'Calculations M'!FJ158","v":0},{"$f":"'Calculations M'!FK158","v":0},{"$f":"'Calculations M'!FL158","v":0},{"$f":"'Calculations M'!FM158","v":0},{"$f":"'Calculations M'!FN158","v":0},{"$f":"'Calculations M'!FO158","v":0},{"$f":"'Calculations M'!FP158","v":0},{"$f":"'Calculations M'!FQ158","v":0},{"$f":"'Calculations M'!FR158","v":0},{"$f":"'Calculations M'!FS158","v":0},{"$f":"'Calculations M'!FT158","v":0},{"$f":"'Calculations M'!FU158","v":0},{"$f":"'Calculations M'!FV158","v":0},{"$f":"'Calculations M'!FW158","v":0},{"$f":"'Calculations M'!FX158","v":0},{"$f":"'Calculations M'!FY158","v":0},{"$f":"'Calculations M'!FZ158","v":0},{"$f":"'Calculations M'!GA158","v":0},{"$f":"'Calculations M'!GB158","v":0},{"$f":"'Calculations M'!GC158","v":0},{"$f":"'Calculations M'!GD158","v":0},{"$f":"'Calculations M'!GE158","v":0},{"$f":"'Calculations M'!GF158","v":0},{"$f":"'Calculations M'!GG158","v":0},{"$f":"'Calculations M'!GH158","v":0},{"$f":"'Calculations M'!GI158","v":0},{"$f":"'Calculations M'!GJ158","v":0},{"$f":"'Calculations M'!GK158","v":0},{"$f":"'Calculations M'!GL158","v":0},{"$f":"'Calculations M'!GM158","v":0},{"$f":"'Calculations M'!GN158","v":0},{"$f":"'Calculations M'!GO158","v":0},{"$f":"'Calculations M'!GP158","v":0},{"$f":"'Calculations M'!GQ158","v":0},{"$f":"'Calculations M'!GR158","v":0},{"$f":"'Calculations M'!GS158","v":0},{"$f":"'Calculations M'!GT158","v":0},{"$f":"'Calculations M'!GU158","v":0},{"$f":"'Calculations M'!GV158","v":0},{"$f":"'Calculations M'!GW158","v":0},{"$f":"'Calculations M'!GX158","v":0},{"$f":"'Calculations M'!GY158","v":0},{"$f":"'Calculations M'!GZ158","v":0},{"$f":"'Calculations M'!HA158","v":0},{"$f":"'Calculations M'!HB158","v":0},{"$f":"'Calculations M'!HC158","v":0},{"$f":"'Calculations M'!HD158","v":0},{"$f":"'Calculations M'!HE158","v":0},{"$f":"'Calculations M'!HF158","v":0},{"$f":"'Calculations M'!HG158","v":0},{"$f":"'Calculations M'!HH158","v":0},{"$f":"'Calculations M'!HI158","v":0},{"$f":"'Calculations M'!HJ158","v":0},{"$f":"'Calculations M'!HK158","v":0},{"$f":"'Calculations M'!HL158","v":0},{"$f":"'Calculations M'!HM158","v":0},{"$f":"'Calculations M'!HN158","v":0},{"$f":"'Calculations M'!HO158","v":0},{"$f":"'Calculations M'!HP158","v":0},{"$f":"'Calculations M'!HQ158","v":0},{"$f":"'Calculations M'!HR158","v":0},{"$f":"'Calculations M'!HS158","v":0},{"$f":"'Calculations M'!HT158","v":0},{"$f":"'Calculations M'!HU158","v":0},{"$f":"'Calculations M'!HV158","v":0},{"$f":"'Calculations M'!HW158","v":0},{"$f":"'Calculations M'!HX158","v":0},{"$f":"'Calculations M'!HY158","v":0},{"$f":"'Calculations M'!HZ158","v":0},{"$f":"'Calculations M'!IA158","v":0},{"$f":"'Calculations M'!IB158","v":0},{"$f":"'Calculations M'!IC158","v":0},{"$f":"'Calculations M'!ID158","v":0},{"$f":"'Calculations M'!IE158","v":0},{"$f":"'Calculations M'!IF158","v":0},{"$f":"'Calculations M'!IG158","v":0},{"$f":"'Calculations M'!IH158","v":0},{"$f":"'Calculations M'!II158","v":0},{"$f":"'Calculations M'!IJ158","v":0},{"$f":"'Calculations M'!IK158","v":0},{"$f":"'Calculations M'!IL158","v":0},{"$f":"'Calculations M'!IM158","v":0},{"$f":"'Calculations M'!IN158","v":0},{"$f":"'Calculations M'!IO158","v":0},{"$f":"'Calculations M'!IP158","v":0},{"$f":"'Calculations M'!IQ158","v":0},{"$f":"'Calculations M'!IR158","v":0},{"$f":"'Calculations M'!IS158","v":0},{"$f":"'Calculations M'!IT158","v":0},{"$f":"'Calculations M'!IU158","v":0},{"$f":"'Calculations M'!IV158","v":0},{"$f":"'Calculations M'!IW158","v":0},{"$f":"'Calculations M'!IX158","v":0},{"$f":"'Calculations M'!IY158","v":0},{"$f":"'Calculations M'!IZ158","v":0},{"$f":"'Calculations M'!JA158","v":0},{"$f":"'Calculations M'!JB158","v":0},{"$f":"'Calculations M'!JC158","v":0},{"$f":"'Calculations M'!JD158","v":0},{"$f":"'Calculations M'!JE158","v":0},{"$f":"'Calculations M'!JF158","v":0},{"$f":"'Calculations M'!JG158","v":0},{"$f":"'Calculations M'!JH158","v":0},{"$f":"'Calculations M'!JI158","v":0},{"$f":"'Calculations M'!JJ158","v":0},{"$f":"'Calculations M'!JK158","v":0},{"$f":"'Calculations M'!JL158","v":0},{"$f":"'Calculations M'!JM158","v":0},{"$f":"'Calculations M'!JN158","v":0},{"$f":"'Calculations M'!JO158","v":0},{"$f":"'Calculations M'!JP158","v":0},{"$f":"'Calculations M'!JQ158","v":0},{"$f":"'Calculations M'!JR158","v":0},{"$f":"'Calculations M'!JS158","v":0},{"$f":"'Calculations M'!JT158","v":0},{"$f":"'Calculations M'!JU158","v":0},{"$f":"'Calculations M'!JV158","v":0},{"$f":"'Calculations M'!JW158","v":0},{"$f":"'Calculations M'!JX158","v":0},{"$f":"'Calculations M'!JY158","v":0},{"$f":"'Calculations M'!JZ158","v":0},{"$f":"'Calculations M'!KA158","v":0},{"$f":"'Calculations M'!KB158","v":0},{"$f":"'Calculations M'!KC158","v":0},{"$f":"'Calculations M'!KD158","v":0},{"$f":"'Calculations M'!KE158","v":0},{"$f":"'Calculations M'!KF158","v":0},{"$f":"'Calculations M'!KG158","v":0},{"$f":"'Calculations M'!KH158","v":0},{"$f":"'Calculations M'!KI158","v":0},{"$f":"'Calculations M'!KJ158","v":0},{"$f":"'Calculations M'!KK158","v":0},{"$f":"'Calculations M'!KL158","v":0},{"$f":"'Calculations M'!KM158","v":0},{"$f":"'Calculations M'!KN158","v":0},{"$f":"'Calculations M'!KO158","v":0},{"$f":"'Calculations M'!KP158","v":0},{"$f":"'Calculations M'!KQ158","v":0},{"$f":"'Calculations M'!KR158","v":0},{"$f":"'Calculations M'!KS158","v":0},{"$f":"'Calculations M'!KT158","v":0},{"$f":"'Calculations M'!KU158","v":0},{"$f":"'Calculations M'!KV158","v":0},{"$f":"'Calculations M'!KW158","v":0},{"$f":"'Calculations M'!KX158","v":0},{"$f":"'Calculations M'!KY158","v":0},{"$f":"'Calculations M'!KZ158","v":0},{"$f":"'Calculations M'!LA158","v":0},{"$f":"'Calculations M'!LB158","v":0},{"$f":"'Calculations M'!LC158","v":0},{"$f":"'Calculations M'!LD158","v":0},{"$f":"'Calculations M'!LE158","v":0},{"$f":"'Calculations M'!LF158","v":0},{"$f":"'Calculations M'!LG158","v":0},{"$f":"'Calculations M'!LH158","v":0},{"$f":"'Calculations M'!LI158","v":0},{"$f":"'Calculations M'!LJ158","v":0},{"$f":"'Calculations M'!LK158","v":0},{"$f":"'Calculations M'!LL158","v":0},{"$f":"'Calculations M'!LM158","v":0},{"$f":"'Calculations M'!LN158","v":0},{"$f":"'Calculations M'!LO158","v":0},{"$f":"'Calculations M'!LP158","v":0},{"$f":"'Calculations M'!LQ158","v":0},{"$f":"'Calculations M'!LR158","v":0},{"$f":"'Calculations M'!LS158","v":0},{"$f":"'Calculations M'!LT158","v":0},{"$f":"'Calculations M'!LU158","v":0},{"$f":"'Calculations M'!LV158","v":0},{"$f":"'Calculations M'!LW158","v":0},{"$f":"'Calculations M'!LX158","v":0},{"$f":"'Calculations M'!LY158","v":0},{"$f":"'Calculations M'!LZ158","v":0},{"$f":"'Calculations M'!MA158","v":0},{"$f":"'Calculations M'!MB158","v":0},{"$f":"'Calculations M'!MC158","v":0},{"$f":"'Calculations M'!MD158","v":0},{"$f":"'Calculations M'!ME158","v":0},{"$f":"'Calculations M'!MF158","v":0},{"$f":"'Calculations M'!MG158","v":0},{"$f":"'Calculations M'!MH158","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E582","v":"Revenue Total"},null,{"$f":"SUM(G21:G28)","v":{"v":11846666.670797907,"d":"11,846,667"}},{"$nulls":11},{"$f":"SUM(S21:S28)","v":0},{"v":748863.8193209813,"d":"748,864"},{"v":1123918.420676923,"d":"1,123,918"},{"v":574855.094,"d":"574,855"},{"v":565933.8408,"d":"565,934"},{"v":537727.9608,"d":"537,728"},{"v":523232.16768,"d":"523,232"},{"v":510234.32999999996,"d":"510,234"},{"v":503195.03520000004,"d":"503,195"},{"v":497115.5519999999,"d":"497,116"},{"v":493605.03599999996,"d":"493,605"},{"v":487724.41440000007,"d":"487,724"},{"v":485652.6012,"d":"485,653"},{"v":484812.51239999995,"d":"484,813"},{"v":487093.3332,"d":"487,093"},{"v":484964.70240000007,"d":"484,965"},{"v":482213.1072000001,"d":"482,213"},{"v":477797.5680000001,"d":"477,798"},{"v":457340.63320000004,"d":"457,341"},{"v":401128.0552,"d":"401,128"},{"v":400024.17040000006,"d":"400,024"},{"v":398920.28559999994,"d":"398,920"},{"v":398931.64912,"d":"398,932"},{"v":303582.382,"d":"303,582"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"SUM(AU21:AU28)","v":0},{"$f":"SUM(AV21:AV28)","v":0},0,0,0,0,0,0,{"v":94541.98892307693,"d":"94,542"},{"v":103787.73429743592,"d":"103,788"},{"v":104851.1555897436,"d":"104,851"},{"v":135579.47374149403,"d":"135,579"},{"v":108237.73429743592,"d":"108,238"},{"v":98077.998174359,"d":"98,078"},{"v":103787.73429743592,"d":"103,788"},{"v":100401.1555897436,"d":"100,401"},{"v":103787.73429743592,"d":"103,788"},{"v":100401.1555897436,"d":"100,401"},{"v":103787.73429743592,"d":"103,788"},{"v":103787.73429743592,"d":"103,788"},{"v":100401.1555897436,"d":"100,401"},{"v":103787.73429743592,"d":"103,788"},{"v":104851.1555897436,"d":"104,851"},{"v":108237.73429743592,"d":"108,238"},{"v":102378.56763076925,"d":"102,379"},{"v":46703.49048,"d":"46,703"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":45393.06872000001,"d":"45,393"},{"v":45393.06872000001,"d":"45,393"},{"v":43823.27960000001,"d":"43,823"},{"v":51252.235386666674,"d":"51,252"},{"v":54132.44626666667,"d":"54,132"},{"v":55702.235386666674,"d":"55,702"},{"v":51618.267466666664,"d":"51,618"},{"v":47332.597066666676,"d":"47,333"},{"v":47168.267466666664,"d":"47,168"},{"v":45739.710666666666,"d":"45,740"},{"v":47168.267466666664,"d":"47,168"},{"v":45739.710666666666,"d":"45,740"},{"v":47168.267466666664,"d":"47,168"},{"v":47168.267466666664,"d":"47,168"},{"v":45739.710666666666,"d":"45,740"},{"v":47168.267466666664,"d":"47,168"},{"v":50189.710666666666,"d":"50,190"},{"v":51618.267466666664,"d":"51,618"},{"v":48895.622186666675,"d":"48,896"},{"v":44892.41642666667,"d":"44,892"},{"v":44445.622186666675,"d":"44,446"},{"v":43111.22026666666,"d":"43,111"},{"v":44445.622186666675,"d":"44,446"},{"v":43111.22026666666,"d":"43,111"},{"v":44445.622186666675,"d":"44,446"},{"v":44445.622186666675,"d":"44,446"},{"v":43111.22026666666,"d":"43,111"},{"v":44445.622186666675,"d":"44,446"},{"v":47561.22026666666,"d":"47,561"},{"v":48895.622186666675,"d":"48,896"},{"v":47487.35738666667,"d":"47,487"},{"v":43630.25402666666,"d":"43,630"},{"v":43037.35738666667,"d":"43,037"},{"v":41751.656266666665,"d":"41,752"},{"v":43037.35738666667,"d":"43,037"},{"$f":"SUM(DH21:DH28)","v":{"v":41751.656266666665,"d":"41,752"}},{"v":43037.35738666667,"d":"43,037"},{"v":43037.35738666667,"d":"43,037"},{"v":41751.656266666665,"d":"41,752"},{"v":43037.35738666667,"d":"43,037"},{"v":46201.656266666665,"d":"46,202"},{"v":47487.35738666667,"d":"47,487"},{"v":46360.74554666666,"d":"46,361"},{"v":43867.264586666664,"d":"43,867"},{"v":41910.74554666666,"d":"41,911"},{"v":40664.005066666665,"d":"40,664"},{"v":41910.74554666666,"d":"41,911"},{"v":40664.005066666665,"d":"40,664"},{"v":41910.74554666666,"d":"41,911"},{"v":41910.74554666666,"d":"41,911"},{"v":40664.005066666665,"d":"40,664"},{"v":41910.74554666666,"d":"41,911"},{"v":45114.005066666665,"d":"45,114"},{"v":46360.74554666666,"d":"46,361"},{"v":45750.49746666667,"d":"45,750"},{"v":42073.58706666667,"d":"42,074"},{"v":41300.49746666667,"d":"41,300"},{"v":40074.86066666667,"d":"40,075"},{"v":41300.49746666667,"d":"41,300"},{"v":40074.86066666667,"d":"40,075"},{"v":41300.49746666667,"d":"41,300"},{"v":41300.49746666667,"d":"41,300"},{"v":40074.86066666667,"d":"40,075"},{"v":41300.49746666667,"d":"41,300"},{"v":44524.86066666667,"d":"44,525"},{"v":45750.49746666667,"d":"45,750"},{"v":45187.19154666666,"d":"45,187"},{"v":41568.72210666667,"d":"41,569"},{"v":40737.19154666666,"d":"40,737"},{"v":39531.03506666666,"d":"39,531"},{"v":40737.19154666666,"d":"40,737"},{"v":39531.03506666666,"d":"39,531"},{"v":40737.19154666666,"d":"40,737"},{"v":40737.19154666666,"d":"40,737"},{"v":39531.03506666666,"d":"39,531"},{"v":40737.19154666666,"d":"40,737"},{"v":43981.03506666666,"d":"43,981"},{"v":45187.19154666666,"d":"45,187"},{"v":44811.654266666665,"d":"44,812"},{"v":41232.14546666667,"d":"41,232"},{"v":40361.654266666665,"d":"40,362"},{"v":39168.48466666666,"d":"39,168"},{"v":40361.654266666665,"d":"40,362"},{"v":39168.48466666666,"d":"39,168"},{"v":40361.654266666665,"d":"40,362"},{"v":40361.654266666665,"d":"40,362"},{"v":39168.48466666666,"d":"39,168"},{"v":40361.654266666665,"d":"40,362"},{"v":43618.48466666666,"d":"43,618"},{"v":44811.654266666665,"d":"44,812"},{"v":44342.23266666667,"d":"44,342"},{"v":41988.36066666667,"d":"41,988"},{"v":39892.23266666667,"d":"39,892"},{"v":38715.29666666667,"d":"38,715"},{"v":39892.23266666667,"d":"39,892"},{"v":38715.29666666667,"d":"38,715"},{"v":39892.23266666667,"d":"39,892"},{"v":39892.23266666667,"d":"39,892"},{"v":38715.29666666667,"d":"38,715"},{"$f":"SUM(FT21:FT28)","v":{"v":39892.23266666667,"d":"39,892"}},{"v":43165.29666666667,"d":"43,165"},{"v":44342.23266666667,"d":"44,342"},{"v":44154.46402666667,"d":"44,154"},{"v":40643.136346666666,"d":"40,643"},{"v":39704.46402666667,"d":"39,704"},{"v":38534.021466666665,"d":"38,534"},{"v":39704.46402666667,"d":"39,704"},{"v":38534.021466666665,"d":"38,534"},{"v":39704.46402666667,"d":"39,704"},{"v":39704.46402666667,"d":"39,704"},{"v":38534.021466666665,"d":"38,534"},{"v":39704.46402666667,"d":"39,704"},{"v":42984.021466666665,"d":"42,984"},{"v":44154.46402666667,"d":"44,154"},{"v":44013.63754666666,"d":"44,014"},{"v":40516.920106666665,"d":"40,517"},{"v":39563.63754666666,"d":"39,564"},{"v":38398.06506666666,"d":"38,398"},{"v":39563.63754666666,"d":"39,564"},{"v":38398.06506666666,"d":"38,398"},{"v":39563.63754666666,"d":"39,564"},{"v":39563.63754666666,"d":"39,564"},{"v":38398.06506666666,"d":"38,398"},{"v":39563.63754666666,"d":"39,564"},{"v":42848.06506666666,"d":"42,848"},{"v":44013.63754666666,"d":"44,014"},{"v":44154.46402666667,"d":"44,154"},{"v":40643.136346666666,"d":"40,643"},{"v":39704.46402666667,"d":"39,704"},{"v":38534.021466666665,"d":"38,534"},{"v":39704.46402666667,"d":"39,704"},{"v":38534.021466666665,"d":"38,534"},{"v":39704.46402666667,"d":"39,704"},{"v":39704.46402666667,"d":"39,704"},{"v":38534.021466666665,"d":"38,534"},{"v":39704.46402666667,"d":"39,704"},{"v":42984.021466666665,"d":"42,984"},{"v":44154.46402666667,"d":"44,154"},{"v":44107.52186666667,"d":"44,108"},{"v":41769.88346666667,"d":"41,770"},{"v":39657.52186666667,"d":"39,658"},{"v":38488.70266666667,"d":"38,489"},{"v":39657.52186666667,"d":"39,658"},{"v":38488.70266666667,"d":"38,489"},{"v":39657.52186666667,"d":"39,658"},{"v":39657.52186666667,"d":"39,658"},{"v":38488.70266666667,"d":"38,489"},{"v":39657.52186666667,"d":"39,658"},{"v":42938.70266666667,"d":"42,939"},{"v":44107.52186666667,"d":"44,108"},{"v":43919.75322666667,"d":"43,920"},{"v":40432.77594666667,"d":"40,433"},{"v":39469.75322666667,"d":"39,470"},{"v":38307.42746666667,"d":"38,307"},{"v":39469.75322666667,"d":"39,470"},{"v":38307.42746666667,"d":"38,307"},{"v":39469.75322666667,"d":"39,470"},{"v":39469.75322666667,"d":"39,470"},{"v":38307.42746666667,"d":"38,307"},{"v":39469.75322666667,"d":"39,470"},{"v":42757.42746666667,"d":"42,757"},{"v":43919.75322666667,"d":"43,920"},{"v":43544.21594666667,"d":"43,544"},{"$f":"SUM(IF21:IF28)","v":{"v":40096.19930666667,"d":"40,096"}},{"v":39094.21594666667,"d":"39,094"},{"v":37944.877066666675,"d":"37,945"},{"v":39094.21594666667,"d":"39,094"},{"v":37944.877066666675,"d":"37,945"},{"v":39094.21594666667,"d":"39,094"},{"v":39094.21594666667,"d":"39,094"},{"v":37944.877066666675,"d":"37,945"},{"v":39094.21594666667,"d":"39,094"},{"v":42394.877066666675,"d":"42,395"},{"v":43544.21594666667,"d":"43,544"},{"v":43168.67866666667,"d":"43,169"},{"v":39759.62266666667,"d":"39,760"},{"v":38718.67866666667,"d":"38,719"},{"v":37582.32666666667,"d":"37,582"},{"v":38718.67866666667,"d":"38,719"},{"v":37582.32666666667,"d":"37,582"},{"v":38718.67866666667,"d":"38,719"},{"v":38718.67866666667,"d":"38,719"},{"v":37582.32666666667,"d":"37,582"},{"v":38718.67866666667,"d":"38,719"},{"v":42032.32666666667,"d":"42,032"},{"v":43168.67866666667,"d":"43,169"},{"v":37074.8012,"d":"37,075"},{"v":34818.3308,"d":"34,818"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":32624.801200000005,"d":"32,625"},{"v":31496.566000000003,"d":"31,497"},{"v":32624.801200000005,"d":"32,625"},{"v":35946.566000000006,"d":"35,947"},{"v":37074.8012,"d":"37,075"},{"v":36980.916880000004,"d":"36,981"},{"v":33605.951440000004,"d":"33,606"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":32530.91688,"d":"32,531"},{"v":31405.9284,"d":"31,406"},{"v":32530.91688,"d":"32,531"},{"v":35855.928400000004,"d":"35,856"},{"v":36980.916880000004,"d":"36,981"},{"v":36887.03256,"d":"36,887"},{"v":33521.80728,"d":"33,522"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":32437.03256,"d":"32,437"},{"v":31315.2908,"d":"31,315"},{"v":32437.03256,"d":"32,437"},{"v":35765.2908,"d":"35,765"},{"v":36887.03256,"d":"36,887"},{"v":36793.14824,"d":"36,793"},{"v":33437.663120000005,"d":"33,438"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"$f":"SUM(KR21:KR28)","v":{"v":31224.6532,"d":"31,225"}},{"v":32343.148240000002,"d":"32,343"},{"v":32343.148240000002,"d":"32,343"},{"v":31224.6532,"d":"31,225"},{"v":32343.148240000002,"d":"32,343"},{"v":35674.6532,"d":"35,675"},{"v":36793.14824,"d":"36,793"},{"v":36699.26392,"d":"36,699"},{"v":34468.76728,"d":"34,469"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":32249.263919999998,"d":"32,249"},{"v":31134.0156,"d":"31,134"},{"v":32249.263919999998,"d":"32,249"},{"v":35584.0156,"d":"35,584"},{"v":36699.26392,"d":"36,699"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,0,{"v":4450,"d":"4,450"},{"v":4450,"d":"4,450"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E584","v":"O&M"},null,{"$f":"SUM(S31:AR31)","v":{"v":-881545,"d":"(881,545)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU31:$MH31)","v":0},{"v":-21805,"d":"(21,805)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$nulls":3},{"$f":"'Calculations M'!AU355","v":0},{"$f":"'Calculations M'!AV355","v":0},{"$f":"'Calculations M'!AW355","v":0},{"$f":"'Calculations M'!AX355","v":0},{"$f":"'Calculations M'!AY355","v":0},{"$f":"'Calculations M'!AZ355","v":0},{"$f":"'Calculations M'!BA355","v":0},{"$f":"'Calculations M'!BB355","v":0},{"$f":"'Calculations M'!BC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ED355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ER355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ES355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ET355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ID355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!II355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LE355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LH355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LI355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LJ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LK355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LL355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LM355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LN355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LO355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LP355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LQ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LR355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LS355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LT355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LU355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LV355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LW355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LX355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LY355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LZ355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MA355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MB355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MC355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MD355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ME355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MF355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MG355","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MH355","v":{"v":-3115,"d":"(3,115)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E585","v":"Rent&Rates"},null,{"v":-419783.3333333334,"d":"(419,783)"},{"$nulls":11},0,{"v":-10383.333333333334,"d":"(10,383)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"v":-17800.000000000004,"d":"(17,800)"},{"$nulls":3},{"$f":"'Calculations M'!AU356","v":0},{"$f":"'Calculations M'!AV356","v":0},{"$f":"'Calculations M'!AW356","v":0},{"$f":"'Calculations M'!AX356","v":0},{"$f":"'Calculations M'!AY356","v":0},{"$f":"'Calculations M'!AZ356","v":0},{"$f":"'Calculations M'!BA356","v":0},{"$f":"'Calculations M'!BB356","v":0},{"$f":"'Calculations M'!BC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!BZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!CZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!DZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!ED356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!ER356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!ES356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!ET356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!EZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!FZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!GZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!HZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!ID356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!II356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!IZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!JZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!KZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LE356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LI356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LJ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LK356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LL356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LM356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LN356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LO356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LP356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LQ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LR356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LS356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LT356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LU356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LV356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LW356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LX356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LY356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!LZ356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MA356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MB356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MC356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MD356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!ME356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MF356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MG356","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"'Calculations M'!MH356","v":{"v":-1483.3333333333333,"d":"(1,483)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E586","v":"Energy Losses"},null,{"v":-3424275,"d":"(3,424,275)"},{"$nulls":11},0,{"v":-108135,"d":"(108,135)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"$nulls":3},{"$f":"'Calculations M'!AU357","v":0},{"$f":"'Calculations M'!AV357","v":0},{"$f":"'Calculations M'!AW357","v":0},{"$f":"'Calculations M'!AX357","v":0},{"$f":"'Calculations M'!AY357","v":0},{"$f":"'Calculations M'!AZ357","v":0},{"$f":"'Calculations M'!BA357","v":0},{"$f":"'Calculations M'!BB357","v":0},{"$f":"'Calculations M'!BC357","v":{"v":-20025,"d":"(20,025)"}},{"$f":"'Calculations M'!BD357","v":{"v":-20025,"d":"(20,025)"}},{"$f":"'Calculations M'!BE357","v":{"v":-20025,"d":"(20,025)"}},{"$f":"'Calculations M'!BF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ED357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ER357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ES357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ET357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ID357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!II357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LE357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LH357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LI357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LJ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LK357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LL357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LM357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LN357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LO357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LP357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LQ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LR357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LS357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LT357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LU357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LV357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LW357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LX357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LY357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LZ357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MA357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MB357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MC357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MD357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ME357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MF357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MG357","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MH357","v":{"v":-12015,"d":"(12,015)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E587","v":"All insurance"},null,{"v":-209891.6666666667,"d":"(209,892)"},{"$nulls":11},0,{"v":-5191.666666666667,"d":"(5,192)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"v":-8900.000000000002,"d":"(8,900)"},{"$nulls":3},{"$f":"'Calculations M'!AU358","v":0},{"$f":"'Calculations M'!AV358","v":0},{"$f":"'Calculations M'!AW358","v":0},{"$f":"'Calculations M'!AX358","v":0},{"$f":"'Calculations M'!AY358","v":0},{"$f":"'Calculations M'!AZ358","v":0},{"$f":"'Calculations M'!BA358","v":0},{"$f":"'Calculations M'!BB358","v":0},{"$f":"'Calculations M'!BC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!BZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!CZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!DZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!ED358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!ER358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!ES358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!ET358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!EZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!FZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!GZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!HZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!ID358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!II358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!IZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!JZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!KZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LE358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LH358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LI358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LJ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LK358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LL358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LM358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LN358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LO358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LP358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LQ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LR358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LS358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LT358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LU358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LV358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LW358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LX358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LY358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!LZ358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MA358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MB358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MC358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MD358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!ME358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MF358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MG358","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"'Calculations M'!MH358","v":{"v":-741.6666666666666,"d":"(742)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E588","v":"Warranty Costs"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU359","v":0},{"$f":"'Calculations M'!AV359","v":0},{"$f":"'Calculations M'!AW359","v":0},{"$f":"'Calculations M'!AX359","v":0},{"$f":"'Calculations M'!AY359","v":0},{"$f":"'Calculations M'!AZ359","v":0},{"$f":"'Calculations M'!BA359","v":0},{"$f":"'Calculations M'!BB359","v":0},{"$f":"'Calculations M'!BC359","v":0},{"$f":"'Calculations M'!BD359","v":0},{"$f":"'Calculations M'!BE359","v":0},{"$f":"'Calculations M'!BF359","v":0},{"$f":"'Calculations M'!BG359","v":0},{"$f":"'Calculations M'!BH359","v":0},{"$f":"'Calculations M'!BI359","v":0},{"$f":"'Calculations M'!BJ359","v":0},{"$f":"'Calculations M'!BK359","v":0},{"$f":"'Calculations M'!BL359","v":0},{"$f":"'Calculations M'!BM359","v":0},{"$f":"'Calculations M'!BN359","v":0},{"$f":"'Calculations M'!BO359","v":0},{"$f":"'Calculations M'!BP359","v":0},{"$f":"'Calculations M'!BQ359","v":0},{"$f":"'Calculations M'!BR359","v":0},{"$f":"'Calculations M'!BS359","v":0},{"$f":"'Calculations M'!BT359","v":0},{"$f":"'Calculations M'!BU359","v":0},{"$f":"'Calculations M'!BV359","v":0},{"$f":"'Calculations M'!BW359","v":0},{"$f":"'Calculations M'!BX359","v":0},{"$f":"'Calculations M'!BY359","v":0},{"$f":"'Calculations M'!BZ359","v":0},{"$f":"'Calculations M'!CA359","v":0},{"$f":"'Calculations M'!CB359","v":0},{"$f":"'Calculations M'!CC359","v":0},{"$f":"'Calculations M'!CD359","v":0},{"$f":"'Calculations M'!CE359","v":0},{"$f":"'Calculations M'!CF359","v":0},{"$f":"'Calculations M'!CG359","v":0},{"$f":"'Calculations M'!CH359","v":0},{"$f":"'Calculations M'!CI359","v":0},{"$f":"'Calculations M'!CJ359","v":0},{"$f":"'Calculations M'!CK359","v":0},{"$f":"'Calculations M'!CL359","v":0},{"$f":"'Calculations M'!CM359","v":0},{"$f":"'Calculations M'!CN359","v":0},{"$f":"'Calculations M'!CO359","v":0},{"$f":"'Calculations M'!CP359","v":0},{"$f":"'Calculations M'!CQ359","v":0},{"$f":"'Calculations M'!CR359","v":0},{"$f":"'Calculations M'!CS359","v":0},{"$f":"'Calculations M'!CT359","v":0},{"$f":"'Calculations M'!CU359","v":0},{"$f":"'Calculations M'!CV359","v":0},{"$f":"'Calculations M'!CW359","v":0},{"$f":"'Calculations M'!CX359","v":0},{"$f":"'Calculations M'!CY359","v":0},{"$f":"'Calculations M'!CZ359","v":0},{"$f":"'Calculations M'!DA359","v":0},{"$f":"'Calculations M'!DB359","v":0},{"$f":"'Calculations M'!DC359","v":0},{"$f":"'Calculations M'!DD359","v":0},{"$f":"'Calculations M'!DE359","v":0},{"$f":"'Calculations M'!DF359","v":0},{"$f":"'Calculations M'!DG359","v":0},{"$f":"'Calculations M'!DH359","v":0},{"$f":"'Calculations M'!DI359","v":0},{"$f":"'Calculations M'!DJ359","v":0},{"$f":"'Calculations M'!DK359","v":0},{"$f":"'Calculations M'!DL359","v":0},{"$f":"'Calculations M'!DM359","v":0},{"$f":"'Calculations M'!DN359","v":0},{"$f":"'Calculations M'!DO359","v":0},{"$f":"'Calculations M'!DP359","v":0},{"$f":"'Calculations M'!DQ359","v":0},{"$f":"'Calculations M'!DR359","v":0},{"$f":"'Calculations M'!DS359","v":0},{"$f":"'Calculations M'!DT359","v":0},{"$f":"'Calculations M'!DU359","v":0},{"$f":"'Calculations M'!DV359","v":0},{"$f":"'Calculations M'!DW359","v":0},{"$f":"'Calculations M'!DX359","v":0},{"$f":"'Calculations M'!DY359","v":0},{"$f":"'Calculations M'!DZ359","v":0},{"$f":"'Calculations M'!EA359","v":0},{"$f":"'Calculations M'!EB359","v":0},{"$f":"'Calculations M'!EC359","v":0},{"$f":"'Calculations M'!ED359","v":0},{"$f":"'Calculations M'!EE359","v":0},{"$f":"'Calculations M'!EF359","v":0},{"$f":"'Calculations M'!EG359","v":0},{"$f":"'Calculations M'!EH359","v":0},{"$f":"'Calculations M'!EI359","v":0},{"$f":"'Calculations M'!EJ359","v":0},{"$f":"'Calculations M'!EK359","v":0},{"$f":"'Calculations M'!EL359","v":0},{"$f":"'Calculations M'!EM359","v":0},{"$f":"'Calculations M'!EN359","v":0},{"$f":"'Calculations M'!EO359","v":0},{"$f":"'Calculations M'!EP359","v":0},{"$f":"'Calculations M'!EQ359","v":0},{"$f":"'Calculations M'!ER359","v":0},{"$f":"'Calculations M'!ES359","v":0},{"$f":"'Calculations M'!ET359","v":0},{"$f":"'Calculations M'!EU359","v":0},{"$f":"'Calculations M'!EV359","v":0},{"$f":"'Calculations M'!EW359","v":0},{"$f":"'Calculations M'!EX359","v":0},{"$f":"'Calculations M'!EY359","v":0},{"$f":"'Calculations M'!EZ359","v":0},{"$f":"'Calculations M'!FA359","v":0},{"$f":"'Calculations M'!FB359","v":0},{"$f":"'Calculations M'!FC359","v":0},{"$f":"'Calculations M'!FD359","v":0},{"$f":"'Calculations M'!FE359","v":0},{"$f":"'Calculations M'!FF359","v":0},{"$f":"'Calculations M'!FG359","v":0},{"$f":"'Calculations M'!FH359","v":0},{"$f":"'Calculations M'!FI359","v":0},{"$f":"'Calculations M'!FJ359","v":0},{"$f":"'Calculations M'!FK359","v":0},{"$f":"'Calculations M'!FL359","v":0},{"$f":"'Calculations M'!FM359","v":0},{"$f":"'Calculations M'!FN359","v":0},{"$f":"'Calculations M'!FO359","v":0},{"$f":"'Calculations M'!FP359","v":0},{"$f":"'Calculations M'!FQ359","v":0},{"$f":"'Calculations M'!FR359","v":0},{"$f":"'Calculations M'!FS359","v":0},{"$f":"'Calculations M'!FT359","v":0},{"$f":"'Calculations M'!FU359","v":0},{"$f":"'Calculations M'!FV359","v":0},{"$f":"'Calculations M'!FW359","v":0},{"$f":"'Calculations M'!FX359","v":0},{"$f":"'Calculations M'!FY359","v":0},{"$f":"'Calculations M'!FZ359","v":0},{"$f":"'Calculations M'!GA359","v":0},{"$f":"'Calculations M'!GB359","v":0},{"$f":"'Calculations M'!GC359","v":0},{"$f":"'Calculations M'!GD359","v":0},{"$f":"'Calculations M'!GE359","v":0},{"$f":"'Calculations M'!GF359","v":0},{"$f":"'Calculations M'!GG359","v":0},{"$f":"'Calculations M'!GH359","v":0},{"$f":"'Calculations M'!GI359","v":0},{"$f":"'Calculations M'!GJ359","v":0},{"$f":"'Calculations M'!GK359","v":0},{"$f":"'Calculations M'!GL359","v":0},{"$f":"'Calculations M'!GM359","v":0},{"$f":"'Calculations M'!GN359","v":0},{"$f":"'Calculations M'!GO359","v":0},{"$f":"'Calculations M'!GP359","v":0},{"$f":"'Calculations M'!GQ359","v":0},{"$f":"'Calculations M'!GR359","v":0},{"$f":"'Calculations M'!GS359","v":0},{"$f":"'Calculations M'!GT359","v":0},{"$f":"'Calculations M'!GU359","v":0},{"$f":"'Calculations M'!GV359","v":0},{"$f":"'Calculations M'!GW359","v":0},{"$f":"'Calculations M'!GX359","v":0},{"$f":"'Calculations M'!GY359","v":0},{"$f":"'Calculations M'!GZ359","v":0},{"$f":"'Calculations M'!HA359","v":0},{"$f":"'Calculations M'!HB359","v":0},{"$f":"'Calculations M'!HC359","v":0},{"$f":"'Calculations M'!HD359","v":0},{"$f":"'Calculations M'!HE359","v":0},{"$f":"'Calculations M'!HF359","v":0},{"$f":"'Calculations M'!HG359","v":0},{"$f":"'Calculations M'!HH359","v":0},{"$f":"'Calculations M'!HI359","v":0},{"$f":"'Calculations M'!HJ359","v":0},{"$f":"'Calculations M'!HK359","v":0},{"$f":"'Calculations M'!HL359","v":0},{"$f":"'Calculations M'!HM359","v":0},{"$f":"'Calculations M'!HN359","v":0},{"$f":"'Calculations M'!HO359","v":0},{"$f":"'Calculations M'!HP359","v":0},{"$f":"'Calculations M'!HQ359","v":0},{"$f":"'Calculations M'!HR359","v":0},{"$f":"'Calculations M'!HS359","v":0},{"$f":"'Calculations M'!HT359","v":0},{"$f":"'Calculations M'!HU359","v":0},{"$f":"'Calculations M'!HV359","v":0},{"$f":"'Calculations M'!HW359","v":0},{"$f":"'Calculations M'!HX359","v":0},{"$f":"'Calculations M'!HY359","v":0},{"$f":"'Calculations M'!HZ359","v":0},{"$f":"'Calculations M'!IA359","v":0},{"$f":"'Calculations M'!IB359","v":0},{"$f":"'Calculations M'!IC359","v":0},{"$f":"'Calculations M'!ID359","v":0},{"$f":"'Calculations M'!IE359","v":0},{"$f":"'Calculations M'!IF359","v":0},{"$f":"'Calculations M'!IG359","v":0},{"$f":"'Calculations M'!IH359","v":0},{"$f":"'Calculations M'!II359","v":0},{"$f":"'Calculations M'!IJ359","v":0},{"$f":"'Calculations M'!IK359","v":0},{"$f":"'Calculations M'!IL359","v":0},{"$f":"'Calculations M'!IM359","v":0},{"$f":"'Calculations M'!IN359","v":0},{"$f":"'Calculations M'!IO359","v":0},{"$f":"'Calculations M'!IP359","v":0},{"$f":"'Calculations M'!IQ359","v":0},{"$f":"'Calculations M'!IR359","v":0},{"$f":"'Calculations M'!IS359","v":0},{"$f":"'Calculations M'!IT359","v":0},{"$f":"'Calculations M'!IU359","v":0},{"$f":"'Calculations M'!IV359","v":0},{"$f":"'Calculations M'!IW359","v":0},{"$f":"'Calculations M'!IX359","v":0},{"$f":"'Calculations M'!IY359","v":0},{"$f":"'Calculations M'!IZ359","v":0},{"$f":"'Calculations M'!JA359","v":0},{"$f":"'Calculations M'!JB359","v":0},{"$f":"'Calculations M'!JC359","v":0},{"$f":"'Calculations M'!JD359","v":0},{"$f":"'Calculations M'!JE359","v":0},{"$f":"'Calculations M'!JF359","v":0},{"$f":"'Calculations M'!JG359","v":0},{"$f":"'Calculations M'!JH359","v":0},{"$f":"'Calculations M'!JI359","v":0},{"$f":"'Calculations M'!JJ359","v":0},{"$f":"'Calculations M'!JK359","v":0},{"$f":"'Calculations M'!JL359","v":0},{"$f":"'Calculations M'!JM359","v":0},{"$f":"'Calculations M'!JN359","v":0},{"$f":"'Calculations M'!JO359","v":0},{"$f":"'Calculations M'!JP359","v":0},{"$f":"'Calculations M'!JQ359","v":0},{"$f":"'Calculations M'!JR359","v":0},{"$f":"'Calculations M'!JS359","v":0},{"$f":"'Calculations M'!JT359","v":0},{"$f":"'Calculations M'!JU359","v":0},{"$f":"'Calculations M'!JV359","v":0},{"$f":"'Calculations M'!JW359","v":0},{"$f":"'Calculations M'!JX359","v":0},{"$f":"'Calculations M'!JY359","v":0},{"$f":"'Calculations M'!JZ359","v":0},{"$f":"'Calculations M'!KA359","v":0},{"$f":"'Calculations M'!KB359","v":0},{"$f":"'Calculations M'!KC359","v":0},{"$f":"'Calculations M'!KD359","v":0},{"$f":"'Calculations M'!KE359","v":0},{"$f":"'Calculations M'!KF359","v":0},{"$f":"'Calculations M'!KG359","v":0},{"$f":"'Calculations M'!KH359","v":0},{"$f":"'Calculations M'!KI359","v":0},{"$f":"'Calculations M'!KJ359","v":0},{"$f":"'Calculations M'!KK359","v":0},{"$f":"'Calculations M'!KL359","v":0},{"$f":"'Calculations M'!KM359","v":0},{"$f":"'Calculations M'!KN359","v":0},{"$f":"'Calculations M'!KO359","v":0},{"$f":"'Calculations M'!KP359","v":0},{"$f":"'Calculations M'!KQ359","v":0},{"$f":"'Calculations M'!KR359","v":0},{"$f":"'Calculations M'!KS359","v":0},{"$f":"'Calculations M'!KT359","v":0},{"$f":"'Calculations M'!KU359","v":0},{"$f":"'Calculations M'!KV359","v":0},{"$f":"'Calculations M'!KW359","v":0},{"$f":"'Calculations M'!KX359","v":0},{"$f":"'Calculations M'!KY359","v":0},{"$f":"'Calculations M'!KZ359","v":0},{"$f":"'Calculations M'!LA359","v":0},{"$f":"'Calculations M'!LB359","v":0},{"$f":"'Calculations M'!LC359","v":0},{"$f":"'Calculations M'!LD359","v":0},{"$f":"'Calculations M'!LE359","v":0},{"$f":"'Calculations M'!LF359","v":0},{"$f":"'Calculations M'!LG359","v":0},{"$f":"'Calculations M'!LH359","v":0},{"$f":"'Calculations M'!LI359","v":0},{"$f":"'Calculations M'!LJ359","v":0},{"$f":"'Calculations M'!LK359","v":0},{"$f":"'Calculations M'!LL359","v":0},{"$f":"'Calculations M'!LM359","v":0},{"$f":"'Calculations M'!LN359","v":0},{"$f":"'Calculations M'!LO359","v":0},{"$f":"'Calculations M'!LP359","v":0},{"$f":"'Calculations M'!LQ359","v":0},{"$f":"'Calculations M'!LR359","v":0},{"$f":"'Calculations M'!LS359","v":0},{"$f":"'Calculations M'!LT359","v":0},{"$f":"'Calculations M'!LU359","v":0},{"$f":"'Calculations M'!LV359","v":0},{"$f":"'Calculations M'!LW359","v":0},{"$f":"'Calculations M'!LX359","v":0},{"$f":"'Calculations M'!LY359","v":0},{"$f":"'Calculations M'!LZ359","v":0},{"$f":"'Calculations M'!MA359","v":0},{"$f":"'Calculations M'!MB359","v":0},{"$f":"'Calculations M'!MC359","v":0},{"$f":"'Calculations M'!MD359","v":0},{"$f":"'Calculations M'!ME359","v":0},{"$f":"'Calculations M'!MF359","v":0},{"$f":"'Calculations M'!MG359","v":0},{"$f":"'Calculations M'!MH359","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E589","v":"COS Total"},null,{"$f":"SUM(G31:G35)","v":{"v":-4935495.000000001,"d":"(4,935,495)"}},{"$nulls":11},{"$f":"SUM(S31:S35)","v":0},{"v":-145515,"d":"(145,515)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"$nulls":3},{"$f":"SUM(AU31:AU35)","v":0},{"$f":"SUM(AV31:AV35)","v":0},0,0,0,0,0,0,{"v":-25365,"d":"(25,365)"},{"v":-25365,"d":"(25,365)"},{"v":-25365,"d":"(25,365)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"$f":"SUM(DH31:DH35)","v":{"v":-17355,"d":"(17,355)"}},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"$f":"SUM(FT31:FT35)","v":{"v":-17355,"d":"(17,355)"}},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"$f":"SUM(IF31:IF35)","v":{"v":-17355,"d":"(17,355)"}},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"$f":"SUM(KR31:KR35)","v":{"v":-17355,"d":"(17,355)"}},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E591","v":"Gross Margin"},null,{"$f":"G29+G36","v":{"v":6911171.670797906,"d":"6,911,172"}},{"$nulls":11},{"$f":"S29+S36","v":0},{"v":603348.8193209813,"d":"603,349"},{"v":915658.4206769229,"d":"915,658"},{"v":366595.09400000004,"d":"366,595"},{"v":357673.8408,"d":"357,674"},{"v":329467.9608,"d":"329,468"},{"v":314972.16768,"d":"314,972"},{"v":301974.32999999996,"d":"301,974"},{"v":294935.03520000004,"d":"294,935"},{"v":288855.5519999999,"d":"288,856"},{"v":285345.03599999996,"d":"285,345"},{"v":279464.41440000007,"d":"279,464"},{"v":277392.6012,"d":"277,393"},{"v":276552.51239999995,"d":"276,553"},{"v":278833.3332,"d":"278,833"},{"v":276704.70240000007,"d":"276,705"},{"v":273953.1072000001,"d":"273,953"},{"v":269537.5680000001,"d":"269,538"},{"v":249080.63320000004,"d":"249,081"},{"v":192868.0552,"d":"192,868"},{"v":191764.17040000006,"d":"191,764"},{"v":190660.28559999994,"d":"190,660"},{"v":190671.64912000002,"d":"190,672"},{"v":95322.38199999998,"d":"95,322"},{"v":-190460,"d":"(190,460)"},{"$nulls":3},{"$f":"AU29+AU36","v":0},{"$f":"AV29+AV36","v":0},0,0,0,0,0,0,{"v":69176.98892307693,"d":"69,177"},{"v":78422.73429743592,"d":"78,423"},{"v":79486.1555897436,"d":"79,486"},{"v":118224.47374149403,"d":"118,224"},{"v":90882.73429743592,"d":"90,883"},{"v":80722.998174359,"d":"80,723"},{"v":86432.73429743592,"d":"86,433"},{"v":83046.1555897436,"d":"83,046"},{"v":86432.73429743592,"d":"86,433"},{"v":83046.1555897436,"d":"83,046"},{"v":86432.73429743592,"d":"86,433"},{"v":86432.73429743592,"d":"86,433"},{"v":83046.1555897436,"d":"83,046"},{"v":86432.73429743592,"d":"86,433"},{"v":87496.1555897436,"d":"87,496"},{"v":90882.73429743592,"d":"90,883"},{"v":85023.56763076925,"d":"85,024"},{"v":29348.49048,"d":"29,348"},{"v":28038.06872000001,"d":"28,038"},{"v":26468.27960000001,"d":"26,468"},{"v":28038.06872000001,"d":"28,038"},{"v":26468.27960000001,"d":"26,468"},{"v":28038.06872000001,"d":"28,038"},{"v":28038.06872000001,"d":"28,038"},{"v":26468.27960000001,"d":"26,468"},{"v":33897.235386666674,"d":"33,897"},{"v":36777.44626666667,"d":"36,777"},{"v":38347.235386666674,"d":"38,347"},{"v":34263.267466666664,"d":"34,263"},{"v":29977.597066666676,"d":"29,978"},{"v":29813.267466666664,"d":"29,813"},{"v":28384.710666666666,"d":"28,385"},{"v":29813.267466666664,"d":"29,813"},{"v":28384.710666666666,"d":"28,385"},{"v":29813.267466666664,"d":"29,813"},{"v":29813.267466666664,"d":"29,813"},{"v":28384.710666666666,"d":"28,385"},{"v":29813.267466666664,"d":"29,813"},{"v":32834.710666666666,"d":"32,835"},{"v":34263.267466666664,"d":"34,263"},{"v":31540.622186666675,"d":"31,541"},{"v":27537.41642666667,"d":"27,537"},{"v":27090.622186666675,"d":"27,091"},{"v":25756.220266666664,"d":"25,756"},{"v":27090.622186666675,"d":"27,091"},{"v":25756.220266666664,"d":"25,756"},{"v":27090.622186666675,"d":"27,091"},{"v":27090.622186666675,"d":"27,091"},{"v":25756.220266666664,"d":"25,756"},{"v":27090.622186666675,"d":"27,091"},{"v":30206.220266666664,"d":"30,206"},{"v":31540.622186666675,"d":"31,541"},{"v":30132.35738666667,"d":"30,132"},{"v":26275.254026666662,"d":"26,275"},{"v":25682.35738666667,"d":"25,682"},{"v":24396.656266666665,"d":"24,397"},{"v":25682.35738666667,"d":"25,682"},{"$f":"DH29+DH36","v":{"v":24396.656266666665,"d":"24,397"}},{"v":25682.35738666667,"d":"25,682"},{"v":25682.35738666667,"d":"25,682"},{"v":24396.656266666665,"d":"24,397"},{"v":25682.35738666667,"d":"25,682"},{"v":28846.656266666665,"d":"28,847"},{"v":30132.35738666667,"d":"30,132"},{"v":29005.745546666658,"d":"29,006"},{"v":26512.264586666664,"d":"26,512"},{"v":24555.745546666658,"d":"24,556"},{"v":23309.005066666665,"d":"23,309"},{"v":24555.745546666658,"d":"24,556"},{"v":23309.005066666665,"d":"23,309"},{"v":24555.745546666658,"d":"24,556"},{"v":24555.745546666658,"d":"24,556"},{"v":23309.005066666665,"d":"23,309"},{"v":24555.745546666658,"d":"24,556"},{"v":27759.005066666665,"d":"27,759"},{"v":29005.745546666658,"d":"29,006"},{"v":28395.497466666668,"d":"28,395"},{"v":24718.587066666667,"d":"24,719"},{"v":23945.497466666668,"d":"23,945"},{"v":22719.860666666667,"d":"22,720"},{"v":23945.497466666668,"d":"23,945"},{"v":22719.860666666667,"d":"22,720"},{"v":23945.497466666668,"d":"23,945"},{"v":23945.497466666668,"d":"23,945"},{"v":22719.860666666667,"d":"22,720"},{"v":23945.497466666668,"d":"23,945"},{"v":27169.860666666667,"d":"27,170"},{"v":28395.497466666668,"d":"28,395"},{"v":27832.19154666666,"d":"27,832"},{"v":24213.722106666668,"d":"24,214"},{"v":23382.19154666666,"d":"23,382"},{"v":22176.035066666664,"d":"22,176"},{"v":23382.19154666666,"d":"23,382"},{"v":22176.035066666664,"d":"22,176"},{"v":23382.19154666666,"d":"23,382"},{"v":23382.19154666666,"d":"23,382"},{"v":22176.035066666664,"d":"22,176"},{"v":23382.19154666666,"d":"23,382"},{"v":26626.035066666664,"d":"26,626"},{"v":27832.19154666666,"d":"27,832"},{"v":27456.654266666665,"d":"27,457"},{"v":23877.14546666667,"d":"23,877"},{"v":23006.654266666665,"d":"23,007"},{"v":21813.484666666664,"d":"21,813"},{"v":23006.654266666665,"d":"23,007"},{"v":21813.484666666664,"d":"21,813"},{"v":23006.654266666665,"d":"23,007"},{"v":23006.654266666665,"d":"23,007"},{"v":21813.484666666664,"d":"21,813"},{"v":23006.654266666665,"d":"23,007"},{"v":26263.484666666664,"d":"26,263"},{"v":27456.654266666665,"d":"27,457"},{"v":26987.23266666667,"d":"26,987"},{"v":24633.360666666667,"d":"24,633"},{"v":22537.23266666667,"d":"22,537"},{"v":21360.29666666667,"d":"21,360"},{"v":22537.23266666667,"d":"22,537"},{"v":21360.29666666667,"d":"21,360"},{"v":22537.23266666667,"d":"22,537"},{"v":22537.23266666667,"d":"22,537"},{"v":21360.29666666667,"d":"21,360"},{"$f":"FT29+FT36","v":{"v":22537.23266666667,"d":"22,537"}},{"v":25810.29666666667,"d":"25,810"},{"v":26987.23266666667,"d":"26,987"},{"v":26799.46402666667,"d":"26,799"},{"v":23288.136346666666,"d":"23,288"},{"v":22349.46402666667,"d":"22,349"},{"v":21179.021466666665,"d":"21,179"},{"v":22349.46402666667,"d":"22,349"},{"v":21179.021466666665,"d":"21,179"},{"v":22349.46402666667,"d":"22,349"},{"v":22349.46402666667,"d":"22,349"},{"v":21179.021466666665,"d":"21,179"},{"v":22349.46402666667,"d":"22,349"},{"v":25629.021466666665,"d":"25,629"},{"v":26799.46402666667,"d":"26,799"},{"v":26658.637546666658,"d":"26,659"},{"v":23161.920106666665,"d":"23,162"},{"v":22208.637546666658,"d":"22,209"},{"v":21043.065066666662,"d":"21,043"},{"v":22208.637546666658,"d":"22,209"},{"v":21043.065066666662,"d":"21,043"},{"v":22208.637546666658,"d":"22,209"},{"v":22208.637546666658,"d":"22,209"},{"v":21043.065066666662,"d":"21,043"},{"v":22208.637546666658,"d":"22,209"},{"v":25493.065066666662,"d":"25,493"},{"v":26658.637546666658,"d":"26,659"},{"v":26799.46402666667,"d":"26,799"},{"v":23288.136346666666,"d":"23,288"},{"v":22349.46402666667,"d":"22,349"},{"v":21179.021466666665,"d":"21,179"},{"v":22349.46402666667,"d":"22,349"},{"v":21179.021466666665,"d":"21,179"},{"v":22349.46402666667,"d":"22,349"},{"v":22349.46402666667,"d":"22,349"},{"v":21179.021466666665,"d":"21,179"},{"v":22349.46402666667,"d":"22,349"},{"v":25629.021466666665,"d":"25,629"},{"v":26799.46402666667,"d":"26,799"},{"v":26752.52186666667,"d":"26,753"},{"v":24414.883466666673,"d":"24,415"},{"v":22302.52186666667,"d":"22,303"},{"v":21133.70266666667,"d":"21,134"},{"v":22302.52186666667,"d":"22,303"},{"v":21133.70266666667,"d":"21,134"},{"v":22302.52186666667,"d":"22,303"},{"v":22302.52186666667,"d":"22,303"},{"v":21133.70266666667,"d":"21,134"},{"v":22302.52186666667,"d":"22,303"},{"v":25583.70266666667,"d":"25,584"},{"v":26752.52186666667,"d":"26,753"},{"v":26564.753226666668,"d":"26,565"},{"v":23077.77594666667,"d":"23,078"},{"v":22114.753226666668,"d":"22,115"},{"v":20952.427466666668,"d":"20,952"},{"v":22114.753226666668,"d":"22,115"},{"v":20952.427466666668,"d":"20,952"},{"v":22114.753226666668,"d":"22,115"},{"v":22114.753226666668,"d":"22,115"},{"v":20952.427466666668,"d":"20,952"},{"v":22114.753226666668,"d":"22,115"},{"v":25402.427466666668,"d":"25,402"},{"v":26564.753226666668,"d":"26,565"},{"v":26189.21594666667,"d":"26,189"},{"$f":"IF29+IF36","v":{"v":22741.19930666667,"d":"22,741"}},{"v":21739.21594666667,"d":"21,739"},{"v":20589.877066666675,"d":"20,590"},{"v":21739.21594666667,"d":"21,739"},{"v":20589.877066666675,"d":"20,590"},{"v":21739.21594666667,"d":"21,739"},{"v":21739.21594666667,"d":"21,739"},{"v":20589.877066666675,"d":"20,590"},{"v":21739.21594666667,"d":"21,739"},{"v":25039.877066666675,"d":"25,040"},{"v":26189.21594666667,"d":"26,189"},{"v":25813.678666666667,"d":"25,814"},{"v":22404.62266666667,"d":"22,405"},{"v":21363.678666666667,"d":"21,364"},{"v":20227.326666666668,"d":"20,227"},{"v":21363.678666666667,"d":"21,364"},{"v":20227.326666666668,"d":"20,227"},{"v":21363.678666666667,"d":"21,364"},{"v":21363.678666666667,"d":"21,364"},{"v":20227.326666666668,"d":"20,227"},{"v":21363.678666666667,"d":"21,364"},{"v":24677.326666666668,"d":"24,677"},{"v":25813.678666666667,"d":"25,814"},{"v":19719.8012,"d":"19,720"},{"v":17463.330800000003,"d":"17,463"},{"v":15269.801200000005,"d":"15,270"},{"v":14141.566000000003,"d":"14,142"},{"v":15269.801200000005,"d":"15,270"},{"v":14141.566000000003,"d":"14,142"},{"v":15269.801200000005,"d":"15,270"},{"v":15269.801200000005,"d":"15,270"},{"v":14141.566000000003,"d":"14,142"},{"v":15269.801200000005,"d":"15,270"},{"v":18591.566000000006,"d":"18,592"},{"v":19719.8012,"d":"19,720"},{"v":19625.916880000004,"d":"19,626"},{"v":16250.951440000004,"d":"16,251"},{"v":15175.91688,"d":"15,176"},{"v":14050.9284,"d":"14,051"},{"v":15175.91688,"d":"15,176"},{"v":14050.9284,"d":"14,051"},{"v":15175.91688,"d":"15,176"},{"v":15175.91688,"d":"15,176"},{"v":14050.9284,"d":"14,051"},{"v":15175.91688,"d":"15,176"},{"v":18500.928400000004,"d":"18,501"},{"v":19625.916880000004,"d":"19,626"},{"v":19532.03256,"d":"19,532"},{"v":16166.80728,"d":"16,167"},{"v":15082.03256,"d":"15,082"},{"v":13960.290799999999,"d":"13,960"},{"v":15082.03256,"d":"15,082"},{"v":13960.290799999999,"d":"13,960"},{"v":15082.03256,"d":"15,082"},{"v":15082.03256,"d":"15,082"},{"v":13960.290799999999,"d":"13,960"},{"v":15082.03256,"d":"15,082"},{"v":18410.290800000002,"d":"18,410"},{"v":19532.03256,"d":"19,532"},{"v":19438.148240000002,"d":"19,438"},{"v":16082.663120000005,"d":"16,083"},{"v":14988.148240000002,"d":"14,988"},{"v":13869.6532,"d":"13,870"},{"v":14988.148240000002,"d":"14,988"},{"$f":"KR29+KR36","v":{"v":13869.6532,"d":"13,870"}},{"v":14988.148240000002,"d":"14,988"},{"v":14988.148240000002,"d":"14,988"},{"v":13869.6532,"d":"13,870"},{"v":14988.148240000002,"d":"14,988"},{"v":18319.6532,"d":"18,320"},{"v":19438.148240000002,"d":"19,438"},{"v":19344.263919999998,"d":"19,344"},{"v":17113.76728,"d":"17,114"},{"v":14894.263919999998,"d":"14,894"},{"v":13779.015599999999,"d":"13,779"},{"v":14894.263919999998,"d":"14,894"},{"v":13779.015599999999,"d":"13,779"},{"v":14894.263919999998,"d":"14,894"},{"v":14894.263919999998,"d":"14,894"},{"v":13779.015599999999,"d":"13,779"},{"v":14894.263919999998,"d":"14,894"},{"v":18229.0156,"d":"18,229"},{"v":19344.263919999998,"d":"19,344"},{"v":-12905,"d":"(12,905)"},{"v":-12905,"d":"(12,905)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-12905,"d":"(12,905)"},{"v":-12905,"d":"(12,905)"},{"v":-12905,"d":"(12,905)"},{"v":-12905,"d":"(12,905)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-17355,"d":"(17,355)"},{"v":-12905,"d":"(12,905)"},{"v":-12905,"d":"(12,905)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E593","v":"SG&A"},null,{"$f":"SUM(S40:AR40)","v":{"v":-2098916.6666666665,"d":"(2,098,917)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU40:$MH40)","v":0},{"v":-51916.66666666666,"d":"(51,917)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$nulls":3},{"$f":"'Calculations M'!AU360","v":0},{"$f":"'Calculations M'!AV360","v":0},{"$f":"'Calculations M'!AW360","v":0},{"$f":"'Calculations M'!AX360","v":0},{"$f":"'Calculations M'!AY360","v":0},{"$f":"'Calculations M'!AZ360","v":0},{"$f":"'Calculations M'!BA360","v":0},{"$f":"'Calculations M'!BB360","v":0},{"$f":"'Calculations M'!BC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ED360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ER360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ES360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ET360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ID360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!II360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LE360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LH360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LI360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LJ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LK360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LL360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LM360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LN360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LO360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LP360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LQ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LR360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LS360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LT360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LU360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LV360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LW360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LX360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LY360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LZ360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MA360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MB360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MC360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MD360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ME360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MF360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MG360","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MH360","v":{"v":-7416.666666666666,"d":"(7,417)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E594","v":"FFR Revenue Share"},null,{"$f":"SUM(S41:AR41)","v":{"v":-766125.2404615383,"d":"(766,125)"}},{"$nulls":11},0,{"v":-315463.33430769225,"d":"(315,463)"},{"$f":"SUMIF($AU$10:$MH$10,U$10,$AU41:$MH41)","v":{"v":-450661.90615384607,"d":"(450,662)"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU361","v":0},{"$f":"'Calculations M'!AV361","v":0},{"$f":"'Calculations M'!AW361","v":0},{"$f":"'Calculations M'!AX361","v":0},{"$f":"'Calculations M'!AY361","v":0},{"$f":"'Calculations M'!AZ361","v":0},{"$f":"'Calculations M'!BA361","v":0},{"$f":"'Calculations M'!BB361","v":0},{"$f":"'Calculations M'!BC361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BD361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BE361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BF361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BG361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BH361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BI361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BJ361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BK361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BL361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BM361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BN361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BO361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BP361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BQ361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BR361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BS361","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BT361","v":0},{"$f":"'Calculations M'!BU361","v":0},{"$f":"'Calculations M'!BV361","v":0},{"$f":"'Calculations M'!BW361","v":0},{"$f":"'Calculations M'!BX361","v":0},{"$f":"'Calculations M'!BY361","v":0},{"$f":"'Calculations M'!BZ361","v":0},{"$f":"'Calculations M'!CA361","v":0},{"$f":"'Calculations M'!CB361","v":0},{"$f":"'Calculations M'!CC361","v":0},{"$f":"'Calculations M'!CD361","v":0},{"$f":"'Calculations M'!CE361","v":0},{"$f":"'Calculations M'!CF361","v":0},{"$f":"'Calculations M'!CG361","v":0},{"$f":"'Calculations M'!CH361","v":0},{"$f":"'Calculations M'!CI361","v":0},{"$f":"'Calculations M'!CJ361","v":0},{"$f":"'Calculations M'!CK361","v":0},{"$f":"'Calculations M'!CL361","v":0},{"$f":"'Calculations M'!CM361","v":0},{"$f":"'Calculations M'!CN361","v":0},{"$f":"'Calculations M'!CO361","v":0},{"$f":"'Calculations M'!CP361","v":0},{"$f":"'Calculations M'!CQ361","v":0},{"$f":"'Calculations M'!CR361","v":0},{"$f":"'Calculations M'!CS361","v":0},{"$f":"'Calculations M'!CT361","v":0},{"$f":"'Calculations M'!CU361","v":0},{"$f":"'Calculations M'!CV361","v":0},{"$f":"'Calculations M'!CW361","v":0},{"$f":"'Calculations M'!CX361","v":0},{"$f":"'Calculations M'!CY361","v":0},{"$f":"'Calculations M'!CZ361","v":0},{"$f":"'Calculations M'!DA361","v":0},{"$f":"'Calculations M'!DB361","v":0},{"$f":"'Calculations M'!DC361","v":0},{"$f":"'Calculations M'!DD361","v":0},{"$f":"'Calculations M'!DE361","v":0},{"$f":"'Calculations M'!DF361","v":0},{"$f":"'Calculations M'!DG361","v":0},{"$f":"'Calculations M'!DH361","v":0},{"$f":"'Calculations M'!DI361","v":0},{"$f":"'Calculations M'!DJ361","v":0},{"$f":"'Calculations M'!DK361","v":0},{"$f":"'Calculations M'!DL361","v":0},{"$f":"'Calculations M'!DM361","v":0},{"$f":"'Calculations M'!DN361","v":0},{"$f":"'Calculations M'!DO361","v":0},{"$f":"'Calculations M'!DP361","v":0},{"$f":"'Calculations M'!DQ361","v":0},{"$f":"'Calculations M'!DR361","v":0},{"$f":"'Calculations M'!DS361","v":0},{"$f":"'Calculations M'!DT361","v":0},{"$f":"'Calculations M'!DU361","v":0},{"$f":"'Calculations M'!DV361","v":0},{"$f":"'Calculations M'!DW361","v":0},{"$f":"'Calculations M'!DX361","v":0},{"$f":"'Calculations M'!DY361","v":0},{"$f":"'Calculations M'!DZ361","v":0},{"$f":"'Calculations M'!EA361","v":0},{"$f":"'Calculations M'!EB361","v":0},{"$f":"'Calculations M'!EC361","v":0},{"$f":"'Calculations M'!ED361","v":0},{"$f":"'Calculations M'!EE361","v":0},{"$f":"'Calculations M'!EF361","v":0},{"$f":"'Calculations M'!EG361","v":0},{"$f":"'Calculations M'!EH361","v":0},{"$f":"'Calculations M'!EI361","v":0},{"$f":"'Calculations M'!EJ361","v":0},{"$f":"'Calculations M'!EK361","v":0},{"$f":"'Calculations M'!EL361","v":0},{"$f":"'Calculations M'!EM361","v":0},{"$f":"'Calculations M'!EN361","v":0},{"$f":"'Calculations M'!EO361","v":0},{"$f":"'Calculations M'!EP361","v":0},{"$f":"'Calculations M'!EQ361","v":0},{"$f":"'Calculations M'!ER361","v":0},{"$f":"'Calculations M'!ES361","v":0},{"$f":"'Calculations M'!ET361","v":0},{"$f":"'Calculations M'!EU361","v":0},{"$f":"'Calculations M'!EV361","v":0},{"$f":"'Calculations M'!EW361","v":0},{"$f":"'Calculations M'!EX361","v":0},{"$f":"'Calculations M'!EY361","v":0},{"$f":"'Calculations M'!EZ361","v":0},{"$f":"'Calculations M'!FA361","v":0},{"$f":"'Calculations M'!FB361","v":0},{"$f":"'Calculations M'!FC361","v":0},{"$f":"'Calculations M'!FD361","v":0},{"$f":"'Calculations M'!FE361","v":0},{"$f":"'Calculations M'!FF361","v":0},{"$f":"'Calculations M'!FG361","v":0},{"$f":"'Calculations M'!FH361","v":0},{"$f":"'Calculations M'!FI361","v":0},{"$f":"'Calculations M'!FJ361","v":0},{"$f":"'Calculations M'!FK361","v":0},{"$f":"'Calculations M'!FL361","v":0},{"$f":"'Calculations M'!FM361","v":0},{"$f":"'Calculations M'!FN361","v":0},{"$f":"'Calculations M'!FO361","v":0},{"$f":"'Calculations M'!FP361","v":0},{"$f":"'Calculations M'!FQ361","v":0},{"$f":"'Calculations M'!FR361","v":0},{"$f":"'Calculations M'!FS361","v":0},{"$f":"'Calculations M'!FT361","v":0},{"$f":"'Calculations M'!FU361","v":0},{"$f":"'Calculations M'!FV361","v":0},{"$f":"'Calculations M'!FW361","v":0},{"$f":"'Calculations M'!FX361","v":0},{"$f":"'Calculations M'!FY361","v":0},{"$f":"'Calculations M'!FZ361","v":0},{"$f":"'Calculations M'!GA361","v":0},{"$f":"'Calculations M'!GB361","v":0},{"$f":"'Calculations M'!GC361","v":0},{"$f":"'Calculations M'!GD361","v":0},{"$f":"'Calculations M'!GE361","v":0},{"$f":"'Calculations M'!GF361","v":0},{"$f":"'Calculations M'!GG361","v":0},{"$f":"'Calculations M'!GH361","v":0},{"$f":"'Calculations M'!GI361","v":0},{"$f":"'Calculations M'!GJ361","v":0},{"$f":"'Calculations M'!GK361","v":0},{"$f":"'Calculations M'!GL361","v":0},{"$f":"'Calculations M'!GM361","v":0},{"$f":"'Calculations M'!GN361","v":0},{"$f":"'Calculations M'!GO361","v":0},{"$f":"'Calculations M'!GP361","v":0},{"$f":"'Calculations M'!GQ361","v":0},{"$f":"'Calculations M'!GR361","v":0},{"$f":"'Calculations M'!GS361","v":0},{"$f":"'Calculations M'!GT361","v":0},{"$f":"'Calculations M'!GU361","v":0},{"$f":"'Calculations M'!GV361","v":0},{"$f":"'Calculations M'!GW361","v":0},{"$f":"'Calculations M'!GX361","v":0},{"$f":"'Calculations M'!GY361","v":0},{"$f":"'Calculations M'!GZ361","v":0},{"$f":"'Calculations M'!HA361","v":0},{"$f":"'Calculations M'!HB361","v":0},{"$f":"'Calculations M'!HC361","v":0},{"$f":"'Calculations M'!HD361","v":0},{"$f":"'Calculations M'!HE361","v":0},{"$f":"'Calculations M'!HF361","v":0},{"$f":"'Calculations M'!HG361","v":0},{"$f":"'Calculations M'!HH361","v":0},{"$f":"'Calculations M'!HI361","v":0},{"$f":"'Calculations M'!HJ361","v":0},{"$f":"'Calculations M'!HK361","v":0},{"$f":"'Calculations M'!HL361","v":0},{"$f":"'Calculations M'!HM361","v":0},{"$f":"'Calculations M'!HN361","v":0},{"$f":"'Calculations M'!HO361","v":0},{"$f":"'Calculations M'!HP361","v":0},{"$f":"'Calculations M'!HQ361","v":0},{"$f":"'Calculations M'!HR361","v":0},{"$f":"'Calculations M'!HS361","v":0},{"$f":"'Calculations M'!HT361","v":0},{"$f":"'Calculations M'!HU361","v":0},{"$f":"'Calculations M'!HV361","v":0},{"$f":"'Calculations M'!HW361","v":0},{"$f":"'Calculations M'!HX361","v":0},{"$f":"'Calculations M'!HY361","v":0},{"$f":"'Calculations M'!HZ361","v":0},{"$f":"'Calculations M'!IA361","v":0},{"$f":"'Calculations M'!IB361","v":0},{"$f":"'Calculations M'!IC361","v":0},{"$f":"'Calculations M'!ID361","v":0},{"$f":"'Calculations M'!IE361","v":0},{"$f":"'Calculations M'!IF361","v":0},{"$f":"'Calculations M'!IG361","v":0},{"$f":"'Calculations M'!IH361","v":0},{"$f":"'Calculations M'!II361","v":0},{"$f":"'Calculations M'!IJ361","v":0},{"$f":"'Calculations M'!IK361","v":0},{"$f":"'Calculations M'!IL361","v":0},{"$f":"'Calculations M'!IM361","v":0},{"$f":"'Calculations M'!IN361","v":0},{"$f":"'Calculations M'!IO361","v":0},{"$f":"'Calculations M'!IP361","v":0},{"$f":"'Calculations M'!IQ361","v":0},{"$f":"'Calculations M'!IR361","v":0},{"$f":"'Calculations M'!IS361","v":0},{"$f":"'Calculations M'!IT361","v":0},{"$f":"'Calculations M'!IU361","v":0},{"$f":"'Calculations M'!IV361","v":0},{"$f":"'Calculations M'!IW361","v":0},{"$f":"'Calculations M'!IX361","v":0},{"$f":"'Calculations M'!IY361","v":0},{"$f":"'Calculations M'!IZ361","v":0},{"$f":"'Calculations M'!JA361","v":0},{"$f":"'Calculations M'!JB361","v":0},{"$f":"'Calculations M'!JC361","v":0},{"$f":"'Calculations M'!JD361","v":0},{"$f":"'Calculations M'!JE361","v":0},{"$f":"'Calculations M'!JF361","v":0},{"$f":"'Calculations M'!JG361","v":0},{"$f":"'Calculations M'!JH361","v":0},{"$f":"'Calculations M'!JI361","v":0},{"$f":"'Calculations M'!JJ361","v":0},{"$f":"'Calculations M'!JK361","v":0},{"$f":"'Calculations M'!JL361","v":0},{"$f":"'Calculations M'!JM361","v":0},{"$f":"'Calculations M'!JN361","v":0},{"$f":"'Calculations M'!JO361","v":0},{"$f":"'Calculations M'!JP361","v":0},{"$f":"'Calculations M'!JQ361","v":0},{"$f":"'Calculations M'!JR361","v":0},{"$f":"'Calculations M'!JS361","v":0},{"$f":"'Calculations M'!JT361","v":0},{"$f":"'Calculations M'!JU361","v":0},{"$f":"'Calculations M'!JV361","v":0},{"$f":"'Calculations M'!JW361","v":0},{"$f":"'Calculations M'!JX361","v":0},{"$f":"'Calculations M'!JY361","v":0},{"$f":"'Calculations M'!JZ361","v":0},{"$f":"'Calculations M'!KA361","v":0},{"$f":"'Calculations M'!KB361","v":0},{"$f":"'Calculations M'!KC361","v":0},{"$f":"'Calculations M'!KD361","v":0},{"$f":"'Calculations M'!KE361","v":0},{"$f":"'Calculations M'!KF361","v":0},{"$f":"'Calculations M'!KG361","v":0},{"$f":"'Calculations M'!KH361","v":0},{"$f":"'Calculations M'!KI361","v":0},{"$f":"'Calculations M'!KJ361","v":0},{"$f":"'Calculations M'!KK361","v":0},{"$f":"'Calculations M'!KL361","v":0},{"$f":"'Calculations M'!KM361","v":0},{"$f":"'Calculations M'!KN361","v":0},{"$f":"'Calculations M'!KO361","v":0},{"$f":"'Calculations M'!KP361","v":0},{"$f":"'Calculations M'!KQ361","v":0},{"$f":"'Calculations M'!KR361","v":0},{"$f":"'Calculations M'!KS361","v":0},{"$f":"'Calculations M'!KT361","v":0},{"$f":"'Calculations M'!KU361","v":0},{"$f":"'Calculations M'!KV361","v":0},{"$f":"'Calculations M'!KW361","v":0},{"$f":"'Calculations M'!KX361","v":0},{"$f":"'Calculations M'!KY361","v":0},{"$f":"'Calculations M'!KZ361","v":0},{"$f":"'Calculations M'!LA361","v":0},{"$f":"'Calculations M'!LB361","v":0},{"$f":"'Calculations M'!LC361","v":0},{"$f":"'Calculations M'!LD361","v":0},{"$f":"'Calculations M'!LE361","v":0},{"$f":"'Calculations M'!LF361","v":0},{"$f":"'Calculations M'!LG361","v":0},{"$f":"'Calculations M'!LH361","v":0},{"$f":"'Calculations M'!LI361","v":0},{"$f":"'Calculations M'!LJ361","v":0},{"$f":"'Calculations M'!LK361","v":0},{"$f":"'Calculations M'!LL361","v":0},{"$f":"'Calculations M'!LM361","v":0},{"$f":"'Calculations M'!LN361","v":0},{"$f":"'Calculations M'!LO361","v":0},{"$f":"'Calculations M'!LP361","v":0},{"$f":"'Calculations M'!LQ361","v":0},{"$f":"'Calculations M'!LR361","v":0},{"$f":"'Calculations M'!LS361","v":0},{"$f":"'Calculations M'!LT361","v":0},{"$f":"'Calculations M'!LU361","v":0},{"$f":"'Calculations M'!LV361","v":0},{"$f":"'Calculations M'!LW361","v":0},{"$f":"'Calculations M'!LX361","v":0},{"$f":"'Calculations M'!LY361","v":0},{"$f":"'Calculations M'!LZ361","v":0},{"$f":"'Calculations M'!MA361","v":0},{"$f":"'Calculations M'!MB361","v":0},{"$f":"'Calculations M'!MC361","v":0},{"$f":"'Calculations M'!MD361","v":0},{"$f":"'Calculations M'!ME361","v":0},{"$f":"'Calculations M'!MF361","v":0},{"$f":"'Calculations M'!MG361","v":0},{"$f":"'Calculations M'!MH361","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E595","v":"Limejump Fees"},null,{"v":-56912.16072,"d":"(56,912)"},{"$nulls":11},0,{"v":-23434.41912,"d":"(23,434)"},{"v":-33477.7416,"d":"(33,478)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU362","v":0},{"$f":"'Calculations M'!AV362","v":0},{"$f":"'Calculations M'!AW362","v":0},{"$f":"'Calculations M'!AX362","v":0},{"$f":"'Calculations M'!AY362","v":0},{"$f":"'Calculations M'!AZ362","v":0},{"$f":"'Calculations M'!BA362","v":0},{"$f":"'Calculations M'!BB362","v":0},{"$f":"'Calculations M'!BC362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BD362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BE362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BF362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BG362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BH362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BI362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BJ362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BK362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BL362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BM362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BN362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BO362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BP362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BQ362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BR362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BS362","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BT362","v":0},{"$f":"'Calculations M'!BU362","v":0},{"$f":"'Calculations M'!BV362","v":0},{"$f":"'Calculations M'!BW362","v":0},{"$f":"'Calculations M'!BX362","v":0},{"$f":"'Calculations M'!BY362","v":0},{"$f":"'Calculations M'!BZ362","v":0},{"$f":"'Calculations M'!CA362","v":0},{"$f":"'Calculations M'!CB362","v":0},{"$f":"'Calculations M'!CC362","v":0},{"$f":"'Calculations M'!CD362","v":0},{"$f":"'Calculations M'!CE362","v":0},{"$f":"'Calculations M'!CF362","v":0},{"$f":"'Calculations M'!CG362","v":0},{"$f":"'Calculations M'!CH362","v":0},{"$f":"'Calculations M'!CI362","v":0},{"$f":"'Calculations M'!CJ362","v":0},{"$f":"'Calculations M'!CK362","v":0},{"$f":"'Calculations M'!CL362","v":0},{"$f":"'Calculations M'!CM362","v":0},{"$f":"'Calculations M'!CN362","v":0},{"$f":"'Calculations M'!CO362","v":0},{"$f":"'Calculations M'!CP362","v":0},{"$f":"'Calculations M'!CQ362","v":0},{"$f":"'Calculations M'!CR362","v":0},{"$f":"'Calculations M'!CS362","v":0},{"$f":"'Calculations M'!CT362","v":0},{"$f":"'Calculations M'!CU362","v":0},{"$f":"'Calculations M'!CV362","v":0},{"$f":"'Calculations M'!CW362","v":0},{"$f":"'Calculations M'!CX362","v":0},{"$f":"'Calculations M'!CY362","v":0},{"$f":"'Calculations M'!CZ362","v":0},{"$f":"'Calculations M'!DA362","v":0},{"$f":"'Calculations M'!DB362","v":0},{"$f":"'Calculations M'!DC362","v":0},{"$f":"'Calculations M'!DD362","v":0},{"$f":"'Calculations M'!DE362","v":0},{"$f":"'Calculations M'!DF362","v":0},{"$f":"'Calculations M'!DG362","v":0},{"$f":"'Calculations M'!DH362","v":0},{"$f":"'Calculations M'!DI362","v":0},{"$f":"'Calculations M'!DJ362","v":0},{"$f":"'Calculations M'!DK362","v":0},{"$f":"'Calculations M'!DL362","v":0},{"$f":"'Calculations M'!DM362","v":0},{"$f":"'Calculations M'!DN362","v":0},{"$f":"'Calculations M'!DO362","v":0},{"$f":"'Calculations M'!DP362","v":0},{"$f":"'Calculations M'!DQ362","v":0},{"$f":"'Calculations M'!DR362","v":0},{"$f":"'Calculations M'!DS362","v":0},{"$f":"'Calculations M'!DT362","v":0},{"$f":"'Calculations M'!DU362","v":0},{"$f":"'Calculations M'!DV362","v":0},{"$f":"'Calculations M'!DW362","v":0},{"$f":"'Calculations M'!DX362","v":0},{"$f":"'Calculations M'!DY362","v":0},{"$f":"'Calculations M'!DZ362","v":0},{"$f":"'Calculations M'!EA362","v":0},{"$f":"'Calculations M'!EB362","v":0},{"$f":"'Calculations M'!EC362","v":0},{"$f":"'Calculations M'!ED362","v":0},{"$f":"'Calculations M'!EE362","v":0},{"$f":"'Calculations M'!EF362","v":0},{"$f":"'Calculations M'!EG362","v":0},{"$f":"'Calculations M'!EH362","v":0},{"$f":"'Calculations M'!EI362","v":0},{"$f":"'Calculations M'!EJ362","v":0},{"$f":"'Calculations M'!EK362","v":0},{"$f":"'Calculations M'!EL362","v":0},{"$f":"'Calculations M'!EM362","v":0},{"$f":"'Calculations M'!EN362","v":0},{"$f":"'Calculations M'!EO362","v":0},{"$f":"'Calculations M'!EP362","v":0},{"$f":"'Calculations M'!EQ362","v":0},{"$f":"'Calculations M'!ER362","v":0},{"$f":"'Calculations M'!ES362","v":0},{"$f":"'Calculations M'!ET362","v":0},{"$f":"'Calculations M'!EU362","v":0},{"$f":"'Calculations M'!EV362","v":0},{"$f":"'Calculations M'!EW362","v":0},{"$f":"'Calculations M'!EX362","v":0},{"$f":"'Calculations M'!EY362","v":0},{"$f":"'Calculations M'!EZ362","v":0},{"$f":"'Calculations M'!FA362","v":0},{"$f":"'Calculations M'!FB362","v":0},{"$f":"'Calculations M'!FC362","v":0},{"$f":"'Calculations M'!FD362","v":0},{"$f":"'Calculations M'!FE362","v":0},{"$f":"'Calculations M'!FF362","v":0},{"$f":"'Calculations M'!FG362","v":0},{"$f":"'Calculations M'!FH362","v":0},{"$f":"'Calculations M'!FI362","v":0},{"$f":"'Calculations M'!FJ362","v":0},{"$f":"'Calculations M'!FK362","v":0},{"$f":"'Calculations M'!FL362","v":0},{"$f":"'Calculations M'!FM362","v":0},{"$f":"'Calculations M'!FN362","v":0},{"$f":"'Calculations M'!FO362","v":0},{"$f":"'Calculations M'!FP362","v":0},{"$f":"'Calculations M'!FQ362","v":0},{"$f":"'Calculations M'!FR362","v":0},{"$f":"'Calculations M'!FS362","v":0},{"$f":"'Calculations M'!FT362","v":0},{"$f":"'Calculations M'!FU362","v":0},{"$f":"'Calculations M'!FV362","v":0},{"$f":"'Calculations M'!FW362","v":0},{"$f":"'Calculations M'!FX362","v":0},{"$f":"'Calculations M'!FY362","v":0},{"$f":"'Calculations M'!FZ362","v":0},{"$f":"'Calculations M'!GA362","v":0},{"$f":"'Calculations M'!GB362","v":0},{"$f":"'Calculations M'!GC362","v":0},{"$f":"'Calculations M'!GD362","v":0},{"$f":"'Calculations M'!GE362","v":0},{"$f":"'Calculations M'!GF362","v":0},{"$f":"'Calculations M'!GG362","v":0},{"$f":"'Calculations M'!GH362","v":0},{"$f":"'Calculations M'!GI362","v":0},{"$f":"'Calculations M'!GJ362","v":0},{"$f":"'Calculations M'!GK362","v":0},{"$f":"'Calculations M'!GL362","v":0},{"$f":"'Calculations M'!GM362","v":0},{"$f":"'Calculations M'!GN362","v":0},{"$f":"'Calculations M'!GO362","v":0},{"$f":"'Calculations M'!GP362","v":0},{"$f":"'Calculations M'!GQ362","v":0},{"$f":"'Calculations M'!GR362","v":0},{"$f":"'Calculations M'!GS362","v":0},{"$f":"'Calculations M'!GT362","v":0},{"$f":"'Calculations M'!GU362","v":0},{"$f":"'Calculations M'!GV362","v":0},{"$f":"'Calculations M'!GW362","v":0},{"$f":"'Calculations M'!GX362","v":0},{"$f":"'Calculations M'!GY362","v":0},{"$f":"'Calculations M'!GZ362","v":0},{"$f":"'Calculations M'!HA362","v":0},{"$f":"'Calculations M'!HB362","v":0},{"$f":"'Calculations M'!HC362","v":0},{"$f":"'Calculations M'!HD362","v":0},{"$f":"'Calculations M'!HE362","v":0},{"$f":"'Calculations M'!HF362","v":0},{"$f":"'Calculations M'!HG362","v":0},{"$f":"'Calculations M'!HH362","v":0},{"$f":"'Calculations M'!HI362","v":0},{"$f":"'Calculations M'!HJ362","v":0},{"$f":"'Calculations M'!HK362","v":0},{"$f":"'Calculations M'!HL362","v":0},{"$f":"'Calculations M'!HM362","v":0},{"$f":"'Calculations M'!HN362","v":0},{"$f":"'Calculations M'!HO362","v":0},{"$f":"'Calculations M'!HP362","v":0},{"$f":"'Calculations M'!HQ362","v":0},{"$f":"'Calculations M'!HR362","v":0},{"$f":"'Calculations M'!HS362","v":0},{"$f":"'Calculations M'!HT362","v":0},{"$f":"'Calculations M'!HU362","v":0},{"$f":"'Calculations M'!HV362","v":0},{"$f":"'Calculations M'!HW362","v":0},{"$f":"'Calculations M'!HX362","v":0},{"$f":"'Calculations M'!HY362","v":0},{"$f":"'Calculations M'!HZ362","v":0},{"$f":"'Calculations M'!IA362","v":0},{"$f":"'Calculations M'!IB362","v":0},{"$f":"'Calculations M'!IC362","v":0},{"$f":"'Calculations M'!ID362","v":0},{"$f":"'Calculations M'!IE362","v":0},{"$f":"'Calculations M'!IF362","v":0},{"$f":"'Calculations M'!IG362","v":0},{"$f":"'Calculations M'!IH362","v":0},{"$f":"'Calculations M'!II362","v":0},{"$f":"'Calculations M'!IJ362","v":0},{"$f":"'Calculations M'!IK362","v":0},{"$f":"'Calculations M'!IL362","v":0},{"$f":"'Calculations M'!IM362","v":0},{"$f":"'Calculations M'!IN362","v":0},{"$f":"'Calculations M'!IO362","v":0},{"$f":"'Calculations M'!IP362","v":0},{"$f":"'Calculations M'!IQ362","v":0},{"$f":"'Calculations M'!IR362","v":0},{"$f":"'Calculations M'!IS362","v":0},{"$f":"'Calculations M'!IT362","v":0},{"$f":"'Calculations M'!IU362","v":0},{"$f":"'Calculations M'!IV362","v":0},{"$f":"'Calculations M'!IW362","v":0},{"$f":"'Calculations M'!IX362","v":0},{"$f":"'Calculations M'!IY362","v":0},{"$f":"'Calculations M'!IZ362","v":0},{"$f":"'Calculations M'!JA362","v":0},{"$f":"'Calculations M'!JB362","v":0},{"$f":"'Calculations M'!JC362","v":0},{"$f":"'Calculations M'!JD362","v":0},{"$f":"'Calculations M'!JE362","v":0},{"$f":"'Calculations M'!JF362","v":0},{"$f":"'Calculations M'!JG362","v":0},{"$f":"'Calculations M'!JH362","v":0},{"$f":"'Calculations M'!JI362","v":0},{"$f":"'Calculations M'!JJ362","v":0},{"$f":"'Calculations M'!JK362","v":0},{"$f":"'Calculations M'!JL362","v":0},{"$f":"'Calculations M'!JM362","v":0},{"$f":"'Calculations M'!JN362","v":0},{"$f":"'Calculations M'!JO362","v":0},{"$f":"'Calculations M'!JP362","v":0},{"$f":"'Calculations M'!JQ362","v":0},{"$f":"'Calculations M'!JR362","v":0},{"$f":"'Calculations M'!JS362","v":0},{"$f":"'Calculations M'!JT362","v":0},{"$f":"'Calculations M'!JU362","v":0},{"$f":"'Calculations M'!JV362","v":0},{"$f":"'Calculations M'!JW362","v":0},{"$f":"'Calculations M'!JX362","v":0},{"$f":"'Calculations M'!JY362","v":0},{"$f":"'Calculations M'!JZ362","v":0},{"$f":"'Calculations M'!KA362","v":0},{"$f":"'Calculations M'!KB362","v":0},{"$f":"'Calculations M'!KC362","v":0},{"$f":"'Calculations M'!KD362","v":0},{"$f":"'Calculations M'!KE362","v":0},{"$f":"'Calculations M'!KF362","v":0},{"$f":"'Calculations M'!KG362","v":0},{"$f":"'Calculations M'!KH362","v":0},{"$f":"'Calculations M'!KI362","v":0},{"$f":"'Calculations M'!KJ362","v":0},{"$f":"'Calculations M'!KK362","v":0},{"$f":"'Calculations M'!KL362","v":0},{"$f":"'Calculations M'!KM362","v":0},{"$f":"'Calculations M'!KN362","v":0},{"$f":"'Calculations M'!KO362","v":0},{"$f":"'Calculations M'!KP362","v":0},{"$f":"'Calculations M'!KQ362","v":0},{"$f":"'Calculations M'!KR362","v":0},{"$f":"'Calculations M'!KS362","v":0},{"$f":"'Calculations M'!KT362","v":0},{"$f":"'Calculations M'!KU362","v":0},{"$f":"'Calculations M'!KV362","v":0},{"$f":"'Calculations M'!KW362","v":0},{"$f":"'Calculations M'!KX362","v":0},{"$f":"'Calculations M'!KY362","v":0},{"$f":"'Calculations M'!KZ362","v":0},{"$f":"'Calculations M'!LA362","v":0},{"$f":"'Calculations M'!LB362","v":0},{"$f":"'Calculations M'!LC362","v":0},{"$f":"'Calculations M'!LD362","v":0},{"$f":"'Calculations M'!LE362","v":0},{"$f":"'Calculations M'!LF362","v":0},{"$f":"'Calculations M'!LG362","v":0},{"$f":"'Calculations M'!LH362","v":0},{"$f":"'Calculations M'!LI362","v":0},{"$f":"'Calculations M'!LJ362","v":0},{"$f":"'Calculations M'!LK362","v":0},{"$f":"'Calculations M'!LL362","v":0},{"$f":"'Calculations M'!LM362","v":0},{"$f":"'Calculations M'!LN362","v":0},{"$f":"'Calculations M'!LO362","v":0},{"$f":"'Calculations M'!LP362","v":0},{"$f":"'Calculations M'!LQ362","v":0},{"$f":"'Calculations M'!LR362","v":0},{"$f":"'Calculations M'!LS362","v":0},{"$f":"'Calculations M'!LT362","v":0},{"$f":"'Calculations M'!LU362","v":0},{"$f":"'Calculations M'!LV362","v":0},{"$f":"'Calculations M'!LW362","v":0},{"$f":"'Calculations M'!LX362","v":0},{"$f":"'Calculations M'!LY362","v":0},{"$f":"'Calculations M'!LZ362","v":0},{"$f":"'Calculations M'!MA362","v":0},{"$f":"'Calculations M'!MB362","v":0},{"$f":"'Calculations M'!MC362","v":0},{"$f":"'Calculations M'!MD362","v":0},{"$f":"'Calculations M'!ME362","v":0},{"$f":"'Calculations M'!MF362","v":0},{"$f":"'Calculations M'!MG362","v":0},{"$f":"'Calculations M'!MH362","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E596","v":"Spare 3"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU363","v":0},{"$f":"'Calculations M'!AV363","v":0},{"$f":"'Calculations M'!AW363","v":0},{"$f":"'Calculations M'!AX363","v":0},{"$f":"'Calculations M'!AY363","v":0},{"$f":"'Calculations M'!AZ363","v":0},{"$f":"'Calculations M'!BA363","v":0},{"$f":"'Calculations M'!BB363","v":0},{"$f":"'Calculations M'!BC363","v":0},{"$f":"'Calculations M'!BD363","v":0},{"$f":"'Calculations M'!BE363","v":0},{"$f":"'Calculations M'!BF363","v":0},{"$f":"'Calculations M'!BG363","v":0},{"$f":"'Calculations M'!BH363","v":0},{"$f":"'Calculations M'!BI363","v":0},{"$f":"'Calculations M'!BJ363","v":0},{"$f":"'Calculations M'!BK363","v":0},{"$f":"'Calculations M'!BL363","v":0},{"$f":"'Calculations M'!BM363","v":0},{"$f":"'Calculations M'!BN363","v":0},{"$f":"'Calculations M'!BO363","v":0},{"$f":"'Calculations M'!BP363","v":0},{"$f":"'Calculations M'!BQ363","v":0},{"$f":"'Calculations M'!BR363","v":0},{"$f":"'Calculations M'!BS363","v":0},{"$f":"'Calculations M'!BT363","v":0},{"$f":"'Calculations M'!BU363","v":0},{"$f":"'Calculations M'!BV363","v":0},{"$f":"'Calculations M'!BW363","v":0},{"$f":"'Calculations M'!BX363","v":0},{"$f":"'Calculations M'!BY363","v":0},{"$f":"'Calculations M'!BZ363","v":0},{"$f":"'Calculations M'!CA363","v":0},{"$f":"'Calculations M'!CB363","v":0},{"$f":"'Calculations M'!CC363","v":0},{"$f":"'Calculations M'!CD363","v":0},{"$f":"'Calculations M'!CE363","v":0},{"$f":"'Calculations M'!CF363","v":0},{"$f":"'Calculations M'!CG363","v":0},{"$f":"'Calculations M'!CH363","v":0},{"$f":"'Calculations M'!CI363","v":0},{"$f":"'Calculations M'!CJ363","v":0},{"$f":"'Calculations M'!CK363","v":0},{"$f":"'Calculations M'!CL363","v":0},{"$f":"'Calculations M'!CM363","v":0},{"$f":"'Calculations M'!CN363","v":0},{"$f":"'Calculations M'!CO363","v":0},{"$f":"'Calculations M'!CP363","v":0},{"$f":"'Calculations M'!CQ363","v":0},{"$f":"'Calculations M'!CR363","v":0},{"$f":"'Calculations M'!CS363","v":0},{"$f":"'Calculations M'!CT363","v":0},{"$f":"'Calculations M'!CU363","v":0},{"$f":"'Calculations M'!CV363","v":0},{"$f":"'Calculations M'!CW363","v":0},{"$f":"'Calculations M'!CX363","v":0},{"$f":"'Calculations M'!CY363","v":0},{"$f":"'Calculations M'!CZ363","v":0},{"$f":"'Calculations M'!DA363","v":0},{"$f":"'Calculations M'!DB363","v":0},{"$f":"'Calculations M'!DC363","v":0},{"$f":"'Calculations M'!DD363","v":0},{"$f":"'Calculations M'!DE363","v":0},{"$f":"'Calculations M'!DF363","v":0},{"$f":"'Calculations M'!DG363","v":0},{"$f":"'Calculations M'!DH363","v":0},{"$f":"'Calculations M'!DI363","v":0},{"$f":"'Calculations M'!DJ363","v":0},{"$f":"'Calculations M'!DK363","v":0},{"$f":"'Calculations M'!DL363","v":0},{"$f":"'Calculations M'!DM363","v":0},{"$f":"'Calculations M'!DN363","v":0},{"$f":"'Calculations M'!DO363","v":0},{"$f":"'Calculations M'!DP363","v":0},{"$f":"'Calculations M'!DQ363","v":0},{"$f":"'Calculations M'!DR363","v":0},{"$f":"'Calculations M'!DS363","v":0},{"$f":"'Calculations M'!DT363","v":0},{"$f":"'Calculations M'!DU363","v":0},{"$f":"'Calculations M'!DV363","v":0},{"$f":"'Calculations M'!DW363","v":0},{"$f":"'Calculations M'!DX363","v":0},{"$f":"'Calculations M'!DY363","v":0},{"$f":"'Calculations M'!DZ363","v":0},{"$f":"'Calculations M'!EA363","v":0},{"$f":"'Calculations M'!EB363","v":0},{"$f":"'Calculations M'!EC363","v":0},{"$f":"'Calculations M'!ED363","v":0},{"$f":"'Calculations M'!EE363","v":0},{"$f":"'Calculations M'!EF363","v":0},{"$f":"'Calculations M'!EG363","v":0},{"$f":"'Calculations M'!EH363","v":0},{"$f":"'Calculations M'!EI363","v":0},{"$f":"'Calculations M'!EJ363","v":0},{"$f":"'Calculations M'!EK363","v":0},{"$f":"'Calculations M'!EL363","v":0},{"$f":"'Calculations M'!EM363","v":0},{"$f":"'Calculations M'!EN363","v":0},{"$f":"'Calculations M'!EO363","v":0},{"$f":"'Calculations M'!EP363","v":0},{"$f":"'Calculations M'!EQ363","v":0},{"$f":"'Calculations M'!ER363","v":0},{"$f":"'Calculations M'!ES363","v":0},{"$f":"'Calculations M'!ET363","v":0},{"$f":"'Calculations M'!EU363","v":0},{"$f":"'Calculations M'!EV363","v":0},{"$f":"'Calculations M'!EW363","v":0},{"$f":"'Calculations M'!EX363","v":0},{"$f":"'Calculations M'!EY363","v":0},{"$f":"'Calculations M'!EZ363","v":0},{"$f":"'Calculations M'!FA363","v":0},{"$f":"'Calculations M'!FB363","v":0},{"$f":"'Calculations M'!FC363","v":0},{"$f":"'Calculations M'!FD363","v":0},{"$f":"'Calculations M'!FE363","v":0},{"$f":"'Calculations M'!FF363","v":0},{"$f":"'Calculations M'!FG363","v":0},{"$f":"'Calculations M'!FH363","v":0},{"$f":"'Calculations M'!FI363","v":0},{"$f":"'Calculations M'!FJ363","v":0},{"$f":"'Calculations M'!FK363","v":0},{"$f":"'Calculations M'!FL363","v":0},{"$f":"'Calculations M'!FM363","v":0},{"$f":"'Calculations M'!FN363","v":0},{"$f":"'Calculations M'!FO363","v":0},{"$f":"'Calculations M'!FP363","v":0},{"$f":"'Calculations M'!FQ363","v":0},{"$f":"'Calculations M'!FR363","v":0},{"$f":"'Calculations M'!FS363","v":0},{"$f":"'Calculations M'!FT363","v":0},{"$f":"'Calculations M'!FU363","v":0},{"$f":"'Calculations M'!FV363","v":0},{"$f":"'Calculations M'!FW363","v":0},{"$f":"'Calculations M'!FX363","v":0},{"$f":"'Calculations M'!FY363","v":0},{"$f":"'Calculations M'!FZ363","v":0},{"$f":"'Calculations M'!GA363","v":0},{"$f":"'Calculations M'!GB363","v":0},{"$f":"'Calculations M'!GC363","v":0},{"$f":"'Calculations M'!GD363","v":0},{"$f":"'Calculations M'!GE363","v":0},{"$f":"'Calculations M'!GF363","v":0},{"$f":"'Calculations M'!GG363","v":0},{"$f":"'Calculations M'!GH363","v":0},{"$f":"'Calculations M'!GI363","v":0},{"$f":"'Calculations M'!GJ363","v":0},{"$f":"'Calculations M'!GK363","v":0},{"$f":"'Calculations M'!GL363","v":0},{"$f":"'Calculations M'!GM363","v":0},{"$f":"'Calculations M'!GN363","v":0},{"$f":"'Calculations M'!GO363","v":0},{"$f":"'Calculations M'!GP363","v":0},{"$f":"'Calculations M'!GQ363","v":0},{"$f":"'Calculations M'!GR363","v":0},{"$f":"'Calculations M'!GS363","v":0},{"$f":"'Calculations M'!GT363","v":0},{"$f":"'Calculations M'!GU363","v":0},{"$f":"'Calculations M'!GV363","v":0},{"$f":"'Calculations M'!GW363","v":0},{"$f":"'Calculations M'!GX363","v":0},{"$f":"'Calculations M'!GY363","v":0},{"$f":"'Calculations M'!GZ363","v":0},{"$f":"'Calculations M'!HA363","v":0},{"$f":"'Calculations M'!HB363","v":0},{"$f":"'Calculations M'!HC363","v":0},{"$f":"'Calculations M'!HD363","v":0},{"$f":"'Calculations M'!HE363","v":0},{"$f":"'Calculations M'!HF363","v":0},{"$f":"'Calculations M'!HG363","v":0},{"$f":"'Calculations M'!HH363","v":0},{"$f":"'Calculations M'!HI363","v":0},{"$f":"'Calculations M'!HJ363","v":0},{"$f":"'Calculations M'!HK363","v":0},{"$f":"'Calculations M'!HL363","v":0},{"$f":"'Calculations M'!HM363","v":0},{"$f":"'Calculations M'!HN363","v":0},{"$f":"'Calculations M'!HO363","v":0},{"$f":"'Calculations M'!HP363","v":0},{"$f":"'Calculations M'!HQ363","v":0},{"$f":"'Calculations M'!HR363","v":0},{"$f":"'Calculations M'!HS363","v":0},{"$f":"'Calculations M'!HT363","v":0},{"$f":"'Calculations M'!HU363","v":0},{"$f":"'Calculations M'!HV363","v":0},{"$f":"'Calculations M'!HW363","v":0},{"$f":"'Calculations M'!HX363","v":0},{"$f":"'Calculations M'!HY363","v":0},{"$f":"'Calculations M'!HZ363","v":0},{"$f":"'Calculations M'!IA363","v":0},{"$f":"'Calculations M'!IB363","v":0},{"$f":"'Calculations M'!IC363","v":0},{"$f":"'Calculations M'!ID363","v":0},{"$f":"'Calculations M'!IE363","v":0},{"$f":"'Calculations M'!IF363","v":0},{"$f":"'Calculations M'!IG363","v":0},{"$f":"'Calculations M'!IH363","v":0},{"$f":"'Calculations M'!II363","v":0},{"$f":"'Calculations M'!IJ363","v":0},{"$f":"'Calculations M'!IK363","v":0},{"$f":"'Calculations M'!IL363","v":0},{"$f":"'Calculations M'!IM363","v":0},{"$f":"'Calculations M'!IN363","v":0},{"$f":"'Calculations M'!IO363","v":0},{"$f":"'Calculations M'!IP363","v":0},{"$f":"'Calculations M'!IQ363","v":0},{"$f":"'Calculations M'!IR363","v":0},{"$f":"'Calculations M'!IS363","v":0},{"$f":"'Calculations M'!IT363","v":0},{"$f":"'Calculations M'!IU363","v":0},{"$f":"'Calculations M'!IV363","v":0},{"$f":"'Calculations M'!IW363","v":0},{"$f":"'Calculations M'!IX363","v":0},{"$f":"'Calculations M'!IY363","v":0},{"$f":"'Calculations M'!IZ363","v":0},{"$f":"'Calculations M'!JA363","v":0},{"$f":"'Calculations M'!JB363","v":0},{"$f":"'Calculations M'!JC363","v":0},{"$f":"'Calculations M'!JD363","v":0},{"$f":"'Calculations M'!JE363","v":0},{"$f":"'Calculations M'!JF363","v":0},{"$f":"'Calculations M'!JG363","v":0},{"$f":"'Calculations M'!JH363","v":0},{"$f":"'Calculations M'!JI363","v":0},{"$f":"'Calculations M'!JJ363","v":0},{"$f":"'Calculations M'!JK363","v":0},{"$f":"'Calculations M'!JL363","v":0},{"$f":"'Calculations M'!JM363","v":0},{"$f":"'Calculations M'!JN363","v":0},{"$f":"'Calculations M'!JO363","v":0},{"$f":"'Calculations M'!JP363","v":0},{"$f":"'Calculations M'!JQ363","v":0},{"$f":"'Calculations M'!JR363","v":0},{"$f":"'Calculations M'!JS363","v":0},{"$f":"'Calculations M'!JT363","v":0},{"$f":"'Calculations M'!JU363","v":0},{"$f":"'Calculations M'!JV363","v":0},{"$f":"'Calculations M'!JW363","v":0},{"$f":"'Calculations M'!JX363","v":0},{"$f":"'Calculations M'!JY363","v":0},{"$f":"'Calculations M'!JZ363","v":0},{"$f":"'Calculations M'!KA363","v":0},{"$f":"'Calculations M'!KB363","v":0},{"$f":"'Calculations M'!KC363","v":0},{"$f":"'Calculations M'!KD363","v":0},{"$f":"'Calculations M'!KE363","v":0},{"$f":"'Calculations M'!KF363","v":0},{"$f":"'Calculations M'!KG363","v":0},{"$f":"'Calculations M'!KH363","v":0},{"$f":"'Calculations M'!KI363","v":0},{"$f":"'Calculations M'!KJ363","v":0},{"$f":"'Calculations M'!KK363","v":0},{"$f":"'Calculations M'!KL363","v":0},{"$f":"'Calculations M'!KM363","v":0},{"$f":"'Calculations M'!KN363","v":0},{"$f":"'Calculations M'!KO363","v":0},{"$f":"'Calculations M'!KP363","v":0},{"$f":"'Calculations M'!KQ363","v":0},{"$f":"'Calculations M'!KR363","v":0},{"$f":"'Calculations M'!KS363","v":0},{"$f":"'Calculations M'!KT363","v":0},{"$f":"'Calculations M'!KU363","v":0},{"$f":"'Calculations M'!KV363","v":0},{"$f":"'Calculations M'!KW363","v":0},{"$f":"'Calculations M'!KX363","v":0},{"$f":"'Calculations M'!KY363","v":0},{"$f":"'Calculations M'!KZ363","v":0},{"$f":"'Calculations M'!LA363","v":0},{"$f":"'Calculations M'!LB363","v":0},{"$f":"'Calculations M'!LC363","v":0},{"$f":"'Calculations M'!LD363","v":0},{"$f":"'Calculations M'!LE363","v":0},{"$f":"'Calculations M'!LF363","v":0},{"$f":"'Calculations M'!LG363","v":0},{"$f":"'Calculations M'!LH363","v":0},{"$f":"'Calculations M'!LI363","v":0},{"$f":"'Calculations M'!LJ363","v":0},{"$f":"'Calculations M'!LK363","v":0},{"$f":"'Calculations M'!LL363","v":0},{"$f":"'Calculations M'!LM363","v":0},{"$f":"'Calculations M'!LN363","v":0},{"$f":"'Calculations M'!LO363","v":0},{"$f":"'Calculations M'!LP363","v":0},{"$f":"'Calculations M'!LQ363","v":0},{"$f":"'Calculations M'!LR363","v":0},{"$f":"'Calculations M'!LS363","v":0},{"$f":"'Calculations M'!LT363","v":0},{"$f":"'Calculations M'!LU363","v":0},{"$f":"'Calculations M'!LV363","v":0},{"$f":"'Calculations M'!LW363","v":0},{"$f":"'Calculations M'!LX363","v":0},{"$f":"'Calculations M'!LY363","v":0},{"$f":"'Calculations M'!LZ363","v":0},{"$f":"'Calculations M'!MA363","v":0},{"$f":"'Calculations M'!MB363","v":0},{"$f":"'Calculations M'!MC363","v":0},{"$f":"'Calculations M'!MD363","v":0},{"$f":"'Calculations M'!ME363","v":0},{"$f":"'Calculations M'!MF363","v":0},{"$f":"'Calculations M'!MG363","v":0},{"$f":"'Calculations M'!MH363","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E597","v":"Spare 4"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU364","v":0},{"$f":"'Calculations M'!AV364","v":0},{"$f":"'Calculations M'!AW364","v":0},{"$f":"'Calculations M'!AX364","v":0},{"$f":"'Calculations M'!AY364","v":0},{"$f":"'Calculations M'!AZ364","v":0},{"$f":"'Calculations M'!BA364","v":0},{"$f":"'Calculations M'!BB364","v":0},{"$f":"'Calculations M'!BC364","v":0},{"$f":"'Calculations M'!BD364","v":0},{"$f":"'Calculations M'!BE364","v":0},{"$f":"'Calculations M'!BF364","v":0},{"$f":"'Calculations M'!BG364","v":0},{"$f":"'Calculations M'!BH364","v":0},{"$f":"'Calculations M'!BI364","v":0},{"$f":"'Calculations M'!BJ364","v":0},{"$f":"'Calculations M'!BK364","v":0},{"$f":"'Calculations M'!BL364","v":0},{"$f":"'Calculations M'!BM364","v":0},{"$f":"'Calculations M'!BN364","v":0},{"$f":"'Calculations M'!BO364","v":0},{"$f":"'Calculations M'!BP364","v":0},{"$f":"'Calculations M'!BQ364","v":0},{"$f":"'Calculations M'!BR364","v":0},{"$f":"'Calculations M'!BS364","v":0},{"$f":"'Calculations M'!BT364","v":0},{"$f":"'Calculations M'!BU364","v":0},{"$f":"'Calculations M'!BV364","v":0},{"$f":"'Calculations M'!BW364","v":0},{"$f":"'Calculations M'!BX364","v":0},{"$f":"'Calculations M'!BY364","v":0},{"$f":"'Calculations M'!BZ364","v":0},{"$f":"'Calculations M'!CA364","v":0},{"$f":"'Calculations M'!CB364","v":0},{"$f":"'Calculations M'!CC364","v":0},{"$f":"'Calculations M'!CD364","v":0},{"$f":"'Calculations M'!CE364","v":0},{"$f":"'Calculations M'!CF364","v":0},{"$f":"'Calculations M'!CG364","v":0},{"$f":"'Calculations M'!CH364","v":0},{"$f":"'Calculations M'!CI364","v":0},{"$f":"'Calculations M'!CJ364","v":0},{"$f":"'Calculations M'!CK364","v":0},{"$f":"'Calculations M'!CL364","v":0},{"$f":"'Calculations M'!CM364","v":0},{"$f":"'Calculations M'!CN364","v":0},{"$f":"'Calculations M'!CO364","v":0},{"$f":"'Calculations M'!CP364","v":0},{"$f":"'Calculations M'!CQ364","v":0},{"$f":"'Calculations M'!CR364","v":0},{"$f":"'Calculations M'!CS364","v":0},{"$f":"'Calculations M'!CT364","v":0},{"$f":"'Calculations M'!CU364","v":0},{"$f":"'Calculations M'!CV364","v":0},{"$f":"'Calculations M'!CW364","v":0},{"$f":"'Calculations M'!CX364","v":0},{"$f":"'Calculations M'!CY364","v":0},{"$f":"'Calculations M'!CZ364","v":0},{"$f":"'Calculations M'!DA364","v":0},{"$f":"'Calculations M'!DB364","v":0},{"$f":"'Calculations M'!DC364","v":0},{"$f":"'Calculations M'!DD364","v":0},{"$f":"'Calculations M'!DE364","v":0},{"$f":"'Calculations M'!DF364","v":0},{"$f":"'Calculations M'!DG364","v":0},{"$f":"'Calculations M'!DH364","v":0},{"$f":"'Calculations M'!DI364","v":0},{"$f":"'Calculations M'!DJ364","v":0},{"$f":"'Calculations M'!DK364","v":0},{"$f":"'Calculations M'!DL364","v":0},{"$f":"'Calculations M'!DM364","v":0},{"$f":"'Calculations M'!DN364","v":0},{"$f":"'Calculations M'!DO364","v":0},{"$f":"'Calculations M'!DP364","v":0},{"$f":"'Calculations M'!DQ364","v":0},{"$f":"'Calculations M'!DR364","v":0},{"$f":"'Calculations M'!DS364","v":0},{"$f":"'Calculations M'!DT364","v":0},{"$f":"'Calculations M'!DU364","v":0},{"$f":"'Calculations M'!DV364","v":0},{"$f":"'Calculations M'!DW364","v":0},{"$f":"'Calculations M'!DX364","v":0},{"$f":"'Calculations M'!DY364","v":0},{"$f":"'Calculations M'!DZ364","v":0},{"$f":"'Calculations M'!EA364","v":0},{"$f":"'Calculations M'!EB364","v":0},{"$f":"'Calculations M'!EC364","v":0},{"$f":"'Calculations M'!ED364","v":0},{"$f":"'Calculations M'!EE364","v":0},{"$f":"'Calculations M'!EF364","v":0},{"$f":"'Calculations M'!EG364","v":0},{"$f":"'Calculations M'!EH364","v":0},{"$f":"'Calculations M'!EI364","v":0},{"$f":"'Calculations M'!EJ364","v":0},{"$f":"'Calculations M'!EK364","v":0},{"$f":"'Calculations M'!EL364","v":0},{"$f":"'Calculations M'!EM364","v":0},{"$f":"'Calculations M'!EN364","v":0},{"$f":"'Calculations M'!EO364","v":0},{"$f":"'Calculations M'!EP364","v":0},{"$f":"'Calculations M'!EQ364","v":0},{"$f":"'Calculations M'!ER364","v":0},{"$f":"'Calculations M'!ES364","v":0},{"$f":"'Calculations M'!ET364","v":0},{"$f":"'Calculations M'!EU364","v":0},{"$f":"'Calculations M'!EV364","v":0},{"$f":"'Calculations M'!EW364","v":0},{"$f":"'Calculations M'!EX364","v":0},{"$f":"'Calculations M'!EY364","v":0},{"$f":"'Calculations M'!EZ364","v":0},{"$f":"'Calculations M'!FA364","v":0},{"$f":"'Calculations M'!FB364","v":0},{"$f":"'Calculations M'!FC364","v":0},{"$f":"'Calculations M'!FD364","v":0},{"$f":"'Calculations M'!FE364","v":0},{"$f":"'Calculations M'!FF364","v":0},{"$f":"'Calculations M'!FG364","v":0},{"$f":"'Calculations M'!FH364","v":0},{"$f":"'Calculations M'!FI364","v":0},{"$f":"'Calculations M'!FJ364","v":0},{"$f":"'Calculations M'!FK364","v":0},{"$f":"'Calculations M'!FL364","v":0},{"$f":"'Calculations M'!FM364","v":0},{"$f":"'Calculations M'!FN364","v":0},{"$f":"'Calculations M'!FO364","v":0},{"$f":"'Calculations M'!FP364","v":0},{"$f":"'Calculations M'!FQ364","v":0},{"$f":"'Calculations M'!FR364","v":0},{"$f":"'Calculations M'!FS364","v":0},{"$f":"'Calculations M'!FT364","v":0},{"$f":"'Calculations M'!FU364","v":0},{"$f":"'Calculations M'!FV364","v":0},{"$f":"'Calculations M'!FW364","v":0},{"$f":"'Calculations M'!FX364","v":0},{"$f":"'Calculations M'!FY364","v":0},{"$f":"'Calculations M'!FZ364","v":0},{"$f":"'Calculations M'!GA364","v":0},{"$f":"'Calculations M'!GB364","v":0},{"$f":"'Calculations M'!GC364","v":0},{"$f":"'Calculations M'!GD364","v":0},{"$f":"'Calculations M'!GE364","v":0},{"$f":"'Calculations M'!GF364","v":0},{"$f":"'Calculations M'!GG364","v":0},{"$f":"'Calculations M'!GH364","v":0},{"$f":"'Calculations M'!GI364","v":0},{"$f":"'Calculations M'!GJ364","v":0},{"$f":"'Calculations M'!GK364","v":0},{"$f":"'Calculations M'!GL364","v":0},{"$f":"'Calculations M'!GM364","v":0},{"$f":"'Calculations M'!GN364","v":0},{"$f":"'Calculations M'!GO364","v":0},{"$f":"'Calculations M'!GP364","v":0},{"$f":"'Calculations M'!GQ364","v":0},{"$f":"'Calculations M'!GR364","v":0},{"$f":"'Calculations M'!GS364","v":0},{"$f":"'Calculations M'!GT364","v":0},{"$f":"'Calculations M'!GU364","v":0},{"$f":"'Calculations M'!GV364","v":0},{"$f":"'Calculations M'!GW364","v":0},{"$f":"'Calculations M'!GX364","v":0},{"$f":"'Calculations M'!GY364","v":0},{"$f":"'Calculations M'!GZ364","v":0},{"$f":"'Calculations M'!HA364","v":0},{"$f":"'Calculations M'!HB364","v":0},{"$f":"'Calculations M'!HC364","v":0},{"$f":"'Calculations M'!HD364","v":0},{"$f":"'Calculations M'!HE364","v":0},{"$f":"'Calculations M'!HF364","v":0},{"$f":"'Calculations M'!HG364","v":0},{"$f":"'Calculations M'!HH364","v":0},{"$f":"'Calculations M'!HI364","v":0},{"$f":"'Calculations M'!HJ364","v":0},{"$f":"'Calculations M'!HK364","v":0},{"$f":"'Calculations M'!HL364","v":0},{"$f":"'Calculations M'!HM364","v":0},{"$f":"'Calculations M'!HN364","v":0},{"$f":"'Calculations M'!HO364","v":0},{"$f":"'Calculations M'!HP364","v":0},{"$f":"'Calculations M'!HQ364","v":0},{"$f":"'Calculations M'!HR364","v":0},{"$f":"'Calculations M'!HS364","v":0},{"$f":"'Calculations M'!HT364","v":0},{"$f":"'Calculations M'!HU364","v":0},{"$f":"'Calculations M'!HV364","v":0},{"$f":"'Calculations M'!HW364","v":0},{"$f":"'Calculations M'!HX364","v":0},{"$f":"'Calculations M'!HY364","v":0},{"$f":"'Calculations M'!HZ364","v":0},{"$f":"'Calculations M'!IA364","v":0},{"$f":"'Calculations M'!IB364","v":0},{"$f":"'Calculations M'!IC364","v":0},{"$f":"'Calculations M'!ID364","v":0},{"$f":"'Calculations M'!IE364","v":0},{"$f":"'Calculations M'!IF364","v":0},{"$f":"'Calculations M'!IG364","v":0},{"$f":"'Calculations M'!IH364","v":0},{"$f":"'Calculations M'!II364","v":0},{"$f":"'Calculations M'!IJ364","v":0},{"$f":"'Calculations M'!IK364","v":0},{"$f":"'Calculations M'!IL364","v":0},{"$f":"'Calculations M'!IM364","v":0},{"$f":"'Calculations M'!IN364","v":0},{"$f":"'Calculations M'!IO364","v":0},{"$f":"'Calculations M'!IP364","v":0},{"$f":"'Calculations M'!IQ364","v":0},{"$f":"'Calculations M'!IR364","v":0},{"$f":"'Calculations M'!IS364","v":0},{"$f":"'Calculations M'!IT364","v":0},{"$f":"'Calculations M'!IU364","v":0},{"$f":"'Calculations M'!IV364","v":0},{"$f":"'Calculations M'!IW364","v":0},{"$f":"'Calculations M'!IX364","v":0},{"$f":"'Calculations M'!IY364","v":0},{"$f":"'Calculations M'!IZ364","v":0},{"$f":"'Calculations M'!JA364","v":0},{"$f":"'Calculations M'!JB364","v":0},{"$f":"'Calculations M'!JC364","v":0},{"$f":"'Calculations M'!JD364","v":0},{"$f":"'Calculations M'!JE364","v":0},{"$f":"'Calculations M'!JF364","v":0},{"$f":"'Calculations M'!JG364","v":0},{"$f":"'Calculations M'!JH364","v":0},{"$f":"'Calculations M'!JI364","v":0},{"$f":"'Calculations M'!JJ364","v":0},{"$f":"'Calculations M'!JK364","v":0},{"$f":"'Calculations M'!JL364","v":0},{"$f":"'Calculations M'!JM364","v":0},{"$f":"'Calculations M'!JN364","v":0},{"$f":"'Calculations M'!JO364","v":0},{"$f":"'Calculations M'!JP364","v":0},{"$f":"'Calculations M'!JQ364","v":0},{"$f":"'Calculations M'!JR364","v":0},{"$f":"'Calculations M'!JS364","v":0},{"$f":"'Calculations M'!JT364","v":0},{"$f":"'Calculations M'!JU364","v":0},{"$f":"'Calculations M'!JV364","v":0},{"$f":"'Calculations M'!JW364","v":0},{"$f":"'Calculations M'!JX364","v":0},{"$f":"'Calculations M'!JY364","v":0},{"$f":"'Calculations M'!JZ364","v":0},{"$f":"'Calculations M'!KA364","v":0},{"$f":"'Calculations M'!KB364","v":0},{"$f":"'Calculations M'!KC364","v":0},{"$f":"'Calculations M'!KD364","v":0},{"$f":"'Calculations M'!KE364","v":0},{"$f":"'Calculations M'!KF364","v":0},{"$f":"'Calculations M'!KG364","v":0},{"$f":"'Calculations M'!KH364","v":0},{"$f":"'Calculations M'!KI364","v":0},{"$f":"'Calculations M'!KJ364","v":0},{"$f":"'Calculations M'!KK364","v":0},{"$f":"'Calculations M'!KL364","v":0},{"$f":"'Calculations M'!KM364","v":0},{"$f":"'Calculations M'!KN364","v":0},{"$f":"'Calculations M'!KO364","v":0},{"$f":"'Calculations M'!KP364","v":0},{"$f":"'Calculations M'!KQ364","v":0},{"$f":"'Calculations M'!KR364","v":0},{"$f":"'Calculations M'!KS364","v":0},{"$f":"'Calculations M'!KT364","v":0},{"$f":"'Calculations M'!KU364","v":0},{"$f":"'Calculations M'!KV364","v":0},{"$f":"'Calculations M'!KW364","v":0},{"$f":"'Calculations M'!KX364","v":0},{"$f":"'Calculations M'!KY364","v":0},{"$f":"'Calculations M'!KZ364","v":0},{"$f":"'Calculations M'!LA364","v":0},{"$f":"'Calculations M'!LB364","v":0},{"$f":"'Calculations M'!LC364","v":0},{"$f":"'Calculations M'!LD364","v":0},{"$f":"'Calculations M'!LE364","v":0},{"$f":"'Calculations M'!LF364","v":0},{"$f":"'Calculations M'!LG364","v":0},{"$f":"'Calculations M'!LH364","v":0},{"$f":"'Calculations M'!LI364","v":0},{"$f":"'Calculations M'!LJ364","v":0},{"$f":"'Calculations M'!LK364","v":0},{"$f":"'Calculations M'!LL364","v":0},{"$f":"'Calculations M'!LM364","v":0},{"$f":"'Calculations M'!LN364","v":0},{"$f":"'Calculations M'!LO364","v":0},{"$f":"'Calculations M'!LP364","v":0},{"$f":"'Calculations M'!LQ364","v":0},{"$f":"'Calculations M'!LR364","v":0},{"$f":"'Calculations M'!LS364","v":0},{"$f":"'Calculations M'!LT364","v":0},{"$f":"'Calculations M'!LU364","v":0},{"$f":"'Calculations M'!LV364","v":0},{"$f":"'Calculations M'!LW364","v":0},{"$f":"'Calculations M'!LX364","v":0},{"$f":"'Calculations M'!LY364","v":0},{"$f":"'Calculations M'!LZ364","v":0},{"$f":"'Calculations M'!MA364","v":0},{"$f":"'Calculations M'!MB364","v":0},{"$f":"'Calculations M'!MC364","v":0},{"$f":"'Calculations M'!MD364","v":0},{"$f":"'Calculations M'!ME364","v":0},{"$f":"'Calculations M'!MF364","v":0},{"$f":"'Calculations M'!MG364","v":0},{"$f":"'Calculations M'!MH364","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E598","v":"Spare 5"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU365","v":0},{"$f":"'Calculations M'!AV365","v":0},{"$f":"'Calculations M'!AW365","v":0},{"$f":"'Calculations M'!AX365","v":0},{"$f":"'Calculations M'!AY365","v":0},{"$f":"'Calculations M'!AZ365","v":0},{"$f":"'Calculations M'!BA365","v":0},{"$f":"'Calculations M'!BB365","v":0},{"$f":"'Calculations M'!BC365","v":0},{"$f":"'Calculations M'!BD365","v":0},{"$f":"'Calculations M'!BE365","v":0},{"$f":"'Calculations M'!BF365","v":0},{"$f":"'Calculations M'!BG365","v":0},{"$f":"'Calculations M'!BH365","v":0},{"$f":"'Calculations M'!BI365","v":0},{"$f":"'Calculations M'!BJ365","v":0},{"$f":"'Calculations M'!BK365","v":0},{"$f":"'Calculations M'!BL365","v":0},{"$f":"'Calculations M'!BM365","v":0},{"$f":"'Calculations M'!BN365","v":0},{"$f":"'Calculations M'!BO365","v":0},{"$f":"'Calculations M'!BP365","v":0},{"$f":"'Calculations M'!BQ365","v":0},{"$f":"'Calculations M'!BR365","v":0},{"$f":"'Calculations M'!BS365","v":0},{"$f":"'Calculations M'!BT365","v":0},{"$f":"'Calculations M'!BU365","v":0},{"$f":"'Calculations M'!BV365","v":0},{"$f":"'Calculations M'!BW365","v":0},{"$f":"'Calculations M'!BX365","v":0},{"$f":"'Calculations M'!BY365","v":0},{"$f":"'Calculations M'!BZ365","v":0},{"$f":"'Calculations M'!CA365","v":0},{"$f":"'Calculations M'!CB365","v":0},{"$f":"'Calculations M'!CC365","v":0},{"$f":"'Calculations M'!CD365","v":0},{"$f":"'Calculations M'!CE365","v":0},{"$f":"'Calculations M'!CF365","v":0},{"$f":"'Calculations M'!CG365","v":0},{"$f":"'Calculations M'!CH365","v":0},{"$f":"'Calculations M'!CI365","v":0},{"$f":"'Calculations M'!CJ365","v":0},{"$f":"'Calculations M'!CK365","v":0},{"$f":"'Calculations M'!CL365","v":0},{"$f":"'Calculations M'!CM365","v":0},{"$f":"'Calculations M'!CN365","v":0},{"$f":"'Calculations M'!CO365","v":0},{"$f":"'Calculations M'!CP365","v":0},{"$f":"'Calculations M'!CQ365","v":0},{"$f":"'Calculations M'!CR365","v":0},{"$f":"'Calculations M'!CS365","v":0},{"$f":"'Calculations M'!CT365","v":0},{"$f":"'Calculations M'!CU365","v":0},{"$f":"'Calculations M'!CV365","v":0},{"$f":"'Calculations M'!CW365","v":0},{"$f":"'Calculations M'!CX365","v":0},{"$f":"'Calculations M'!CY365","v":0},{"$f":"'Calculations M'!CZ365","v":0},{"$f":"'Calculations M'!DA365","v":0},{"$f":"'Calculations M'!DB365","v":0},{"$f":"'Calculations M'!DC365","v":0},{"$f":"'Calculations M'!DD365","v":0},{"$f":"'Calculations M'!DE365","v":0},{"$f":"'Calculations M'!DF365","v":0},{"$f":"'Calculations M'!DG365","v":0},{"$f":"'Calculations M'!DH365","v":0},{"$f":"'Calculations M'!DI365","v":0},{"$f":"'Calculations M'!DJ365","v":0},{"$f":"'Calculations M'!DK365","v":0},{"$f":"'Calculations M'!DL365","v":0},{"$f":"'Calculations M'!DM365","v":0},{"$f":"'Calculations M'!DN365","v":0},{"$f":"'Calculations M'!DO365","v":0},{"$f":"'Calculations M'!DP365","v":0},{"$f":"'Calculations M'!DQ365","v":0},{"$f":"'Calculations M'!DR365","v":0},{"$f":"'Calculations M'!DS365","v":0},{"$f":"'Calculations M'!DT365","v":0},{"$f":"'Calculations M'!DU365","v":0},{"$f":"'Calculations M'!DV365","v":0},{"$f":"'Calculations M'!DW365","v":0},{"$f":"'Calculations M'!DX365","v":0},{"$f":"'Calculations M'!DY365","v":0},{"$f":"'Calculations M'!DZ365","v":0},{"$f":"'Calculations M'!EA365","v":0},{"$f":"'Calculations M'!EB365","v":0},{"$f":"'Calculations M'!EC365","v":0},{"$f":"'Calculations M'!ED365","v":0},{"$f":"'Calculations M'!EE365","v":0},{"$f":"'Calculations M'!EF365","v":0},{"$f":"'Calculations M'!EG365","v":0},{"$f":"'Calculations M'!EH365","v":0},{"$f":"'Calculations M'!EI365","v":0},{"$f":"'Calculations M'!EJ365","v":0},{"$f":"'Calculations M'!EK365","v":0},{"$f":"'Calculations M'!EL365","v":0},{"$f":"'Calculations M'!EM365","v":0},{"$f":"'Calculations M'!EN365","v":0},{"$f":"'Calculations M'!EO365","v":0},{"$f":"'Calculations M'!EP365","v":0},{"$f":"'Calculations M'!EQ365","v":0},{"$f":"'Calculations M'!ER365","v":0},{"$f":"'Calculations M'!ES365","v":0},{"$f":"'Calculations M'!ET365","v":0},{"$f":"'Calculations M'!EU365","v":0},{"$f":"'Calculations M'!EV365","v":0},{"$f":"'Calculations M'!EW365","v":0},{"$f":"'Calculations M'!EX365","v":0},{"$f":"'Calculations M'!EY365","v":0},{"$f":"'Calculations M'!EZ365","v":0},{"$f":"'Calculations M'!FA365","v":0},{"$f":"'Calculations M'!FB365","v":0},{"$f":"'Calculations M'!FC365","v":0},{"$f":"'Calculations M'!FD365","v":0},{"$f":"'Calculations M'!FE365","v":0},{"$f":"'Calculations M'!FF365","v":0},{"$f":"'Calculations M'!FG365","v":0},{"$f":"'Calculations M'!FH365","v":0},{"$f":"'Calculations M'!FI365","v":0},{"$f":"'Calculations M'!FJ365","v":0},{"$f":"'Calculations M'!FK365","v":0},{"$f":"'Calculations M'!FL365","v":0},{"$f":"'Calculations M'!FM365","v":0},{"$f":"'Calculations M'!FN365","v":0},{"$f":"'Calculations M'!FO365","v":0},{"$f":"'Calculations M'!FP365","v":0},{"$f":"'Calculations M'!FQ365","v":0},{"$f":"'Calculations M'!FR365","v":0},{"$f":"'Calculations M'!FS365","v":0},{"$f":"'Calculations M'!FT365","v":0},{"$f":"'Calculations M'!FU365","v":0},{"$f":"'Calculations M'!FV365","v":0},{"$f":"'Calculations M'!FW365","v":0},{"$f":"'Calculations M'!FX365","v":0},{"$f":"'Calculations M'!FY365","v":0},{"$f":"'Calculations M'!FZ365","v":0},{"$f":"'Calculations M'!GA365","v":0},{"$f":"'Calculations M'!GB365","v":0},{"$f":"'Calculations M'!GC365","v":0},{"$f":"'Calculations M'!GD365","v":0},{"$f":"'Calculations M'!GE365","v":0},{"$f":"'Calculations M'!GF365","v":0},{"$f":"'Calculations M'!GG365","v":0},{"$f":"'Calculations M'!GH365","v":0},{"$f":"'Calculations M'!GI365","v":0},{"$f":"'Calculations M'!GJ365","v":0},{"$f":"'Calculations M'!GK365","v":0},{"$f":"'Calculations M'!GL365","v":0},{"$f":"'Calculations M'!GM365","v":0},{"$f":"'Calculations M'!GN365","v":0},{"$f":"'Calculations M'!GO365","v":0},{"$f":"'Calculations M'!GP365","v":0},{"$f":"'Calculations M'!GQ365","v":0},{"$f":"'Calculations M'!GR365","v":0},{"$f":"'Calculations M'!GS365","v":0},{"$f":"'Calculations M'!GT365","v":0},{"$f":"'Calculations M'!GU365","v":0},{"$f":"'Calculations M'!GV365","v":0},{"$f":"'Calculations M'!GW365","v":0},{"$f":"'Calculations M'!GX365","v":0},{"$f":"'Calculations M'!GY365","v":0},{"$f":"'Calculations M'!GZ365","v":0},{"$f":"'Calculations M'!HA365","v":0},{"$f":"'Calculations M'!HB365","v":0},{"$f":"'Calculations M'!HC365","v":0},{"$f":"'Calculations M'!HD365","v":0},{"$f":"'Calculations M'!HE365","v":0},{"$f":"'Calculations M'!HF365","v":0},{"$f":"'Calculations M'!HG365","v":0},{"$f":"'Calculations M'!HH365","v":0},{"$f":"'Calculations M'!HI365","v":0},{"$f":"'Calculations M'!HJ365","v":0},{"$f":"'Calculations M'!HK365","v":0},{"$f":"'Calculations M'!HL365","v":0},{"$f":"'Calculations M'!HM365","v":0},{"$f":"'Calculations M'!HN365","v":0},{"$f":"'Calculations M'!HO365","v":0},{"$f":"'Calculations M'!HP365","v":0},{"$f":"'Calculations M'!HQ365","v":0},{"$f":"'Calculations M'!HR365","v":0},{"$f":"'Calculations M'!HS365","v":0},{"$f":"'Calculations M'!HT365","v":0},{"$f":"'Calculations M'!HU365","v":0},{"$f":"'Calculations M'!HV365","v":0},{"$f":"'Calculations M'!HW365","v":0},{"$f":"'Calculations M'!HX365","v":0},{"$f":"'Calculations M'!HY365","v":0},{"$f":"'Calculations M'!HZ365","v":0},{"$f":"'Calculations M'!IA365","v":0},{"$f":"'Calculations M'!IB365","v":0},{"$f":"'Calculations M'!IC365","v":0},{"$f":"'Calculations M'!ID365","v":0},{"$f":"'Calculations M'!IE365","v":0},{"$f":"'Calculations M'!IF365","v":0},{"$f":"'Calculations M'!IG365","v":0},{"$f":"'Calculations M'!IH365","v":0},{"$f":"'Calculations M'!II365","v":0},{"$f":"'Calculations M'!IJ365","v":0},{"$f":"'Calculations M'!IK365","v":0},{"$f":"'Calculations M'!IL365","v":0},{"$f":"'Calculations M'!IM365","v":0},{"$f":"'Calculations M'!IN365","v":0},{"$f":"'Calculations M'!IO365","v":0},{"$f":"'Calculations M'!IP365","v":0},{"$f":"'Calculations M'!IQ365","v":0},{"$f":"'Calculations M'!IR365","v":0},{"$f":"'Calculations M'!IS365","v":0},{"$f":"'Calculations M'!IT365","v":0},{"$f":"'Calculations M'!IU365","v":0},{"$f":"'Calculations M'!IV365","v":0},{"$f":"'Calculations M'!IW365","v":0},{"$f":"'Calculations M'!IX365","v":0},{"$f":"'Calculations M'!IY365","v":0},{"$f":"'Calculations M'!IZ365","v":0},{"$f":"'Calculations M'!JA365","v":0},{"$f":"'Calculations M'!JB365","v":0},{"$f":"'Calculations M'!JC365","v":0},{"$f":"'Calculations M'!JD365","v":0},{"$f":"'Calculations M'!JE365","v":0},{"$f":"'Calculations M'!JF365","v":0},{"$f":"'Calculations M'!JG365","v":0},{"$f":"'Calculations M'!JH365","v":0},{"$f":"'Calculations M'!JI365","v":0},{"$f":"'Calculations M'!JJ365","v":0},{"$f":"'Calculations M'!JK365","v":0},{"$f":"'Calculations M'!JL365","v":0},{"$f":"'Calculations M'!JM365","v":0},{"$f":"'Calculations M'!JN365","v":0},{"$f":"'Calculations M'!JO365","v":0},{"$f":"'Calculations M'!JP365","v":0},{"$f":"'Calculations M'!JQ365","v":0},{"$f":"'Calculations M'!JR365","v":0},{"$f":"'Calculations M'!JS365","v":0},{"$f":"'Calculations M'!JT365","v":0},{"$f":"'Calculations M'!JU365","v":0},{"$f":"'Calculations M'!JV365","v":0},{"$f":"'Calculations M'!JW365","v":0},{"$f":"'Calculations M'!JX365","v":0},{"$f":"'Calculations M'!JY365","v":0},{"$f":"'Calculations M'!JZ365","v":0},{"$f":"'Calculations M'!KA365","v":0},{"$f":"'Calculations M'!KB365","v":0},{"$f":"'Calculations M'!KC365","v":0},{"$f":"'Calculations M'!KD365","v":0},{"$f":"'Calculations M'!KE365","v":0},{"$f":"'Calculations M'!KF365","v":0},{"$f":"'Calculations M'!KG365","v":0},{"$f":"'Calculations M'!KH365","v":0},{"$f":"'Calculations M'!KI365","v":0},{"$f":"'Calculations M'!KJ365","v":0},{"$f":"'Calculations M'!KK365","v":0},{"$f":"'Calculations M'!KL365","v":0},{"$f":"'Calculations M'!KM365","v":0},{"$f":"'Calculations M'!KN365","v":0},{"$f":"'Calculations M'!KO365","v":0},{"$f":"'Calculations M'!KP365","v":0},{"$f":"'Calculations M'!KQ365","v":0},{"$f":"'Calculations M'!KR365","v":0},{"$f":"'Calculations M'!KS365","v":0},{"$f":"'Calculations M'!KT365","v":0},{"$f":"'Calculations M'!KU365","v":0},{"$f":"'Calculations M'!KV365","v":0},{"$f":"'Calculations M'!KW365","v":0},{"$f":"'Calculations M'!KX365","v":0},{"$f":"'Calculations M'!KY365","v":0},{"$f":"'Calculations M'!KZ365","v":0},{"$f":"'Calculations M'!LA365","v":0},{"$f":"'Calculations M'!LB365","v":0},{"$f":"'Calculations M'!LC365","v":0},{"$f":"'Calculations M'!LD365","v":0},{"$f":"'Calculations M'!LE365","v":0},{"$f":"'Calculations M'!LF365","v":0},{"$f":"'Calculations M'!LG365","v":0},{"$f":"'Calculations M'!LH365","v":0},{"$f":"'Calculations M'!LI365","v":0},{"$f":"'Calculations M'!LJ365","v":0},{"$f":"'Calculations M'!LK365","v":0},{"$f":"'Calculations M'!LL365","v":0},{"$f":"'Calculations M'!LM365","v":0},{"$f":"'Calculations M'!LN365","v":0},{"$f":"'Calculations M'!LO365","v":0},{"$f":"'Calculations M'!LP365","v":0},{"$f":"'Calculations M'!LQ365","v":0},{"$f":"'Calculations M'!LR365","v":0},{"$f":"'Calculations M'!LS365","v":0},{"$f":"'Calculations M'!LT365","v":0},{"$f":"'Calculations M'!LU365","v":0},{"$f":"'Calculations M'!LV365","v":0},{"$f":"'Calculations M'!LW365","v":0},{"$f":"'Calculations M'!LX365","v":0},{"$f":"'Calculations M'!LY365","v":0},{"$f":"'Calculations M'!LZ365","v":0},{"$f":"'Calculations M'!MA365","v":0},{"$f":"'Calculations M'!MB365","v":0},{"$f":"'Calculations M'!MC365","v":0},{"$f":"'Calculations M'!MD365","v":0},{"$f":"'Calculations M'!ME365","v":0},{"$f":"'Calculations M'!MF365","v":0},{"$f":"'Calculations M'!MG365","v":0},{"$f":"'Calculations M'!MH365","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E599","v":"Spare 6"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU366","v":0},{"$f":"'Calculations M'!AV366","v":0},{"$f":"'Calculations M'!AW366","v":0},{"$f":"'Calculations M'!AX366","v":0},{"$f":"'Calculations M'!AY366","v":0},{"$f":"'Calculations M'!AZ366","v":0},{"$f":"'Calculations M'!BA366","v":0},{"$f":"'Calculations M'!BB366","v":0},{"$f":"'Calculations M'!BC366","v":0},{"$f":"'Calculations M'!BD366","v":0},{"$f":"'Calculations M'!BE366","v":0},{"$f":"'Calculations M'!BF366","v":0},{"$f":"'Calculations M'!BG366","v":0},{"$f":"'Calculations M'!BH366","v":0},{"$f":"'Calculations M'!BI366","v":0},{"$f":"'Calculations M'!BJ366","v":0},{"$f":"'Calculations M'!BK366","v":0},{"$f":"'Calculations M'!BL366","v":0},{"$f":"'Calculations M'!BM366","v":0},{"$f":"'Calculations M'!BN366","v":0},{"$f":"'Calculations M'!BO366","v":0},{"$f":"'Calculations M'!BP366","v":0},{"$f":"'Calculations M'!BQ366","v":0},{"$f":"'Calculations M'!BR366","v":0},{"$f":"'Calculations M'!BS366","v":0},{"$f":"'Calculations M'!BT366","v":0},{"$f":"'Calculations M'!BU366","v":0},{"$f":"'Calculations M'!BV366","v":0},{"$f":"'Calculations M'!BW366","v":0},{"$f":"'Calculations M'!BX366","v":0},{"$f":"'Calculations M'!BY366","v":0},{"$f":"'Calculations M'!BZ366","v":0},{"$f":"'Calculations M'!CA366","v":0},{"$f":"'Calculations M'!CB366","v":0},{"$f":"'Calculations M'!CC366","v":0},{"$f":"'Calculations M'!CD366","v":0},{"$f":"'Calculations M'!CE366","v":0},{"$f":"'Calculations M'!CF366","v":0},{"$f":"'Calculations M'!CG366","v":0},{"$f":"'Calculations M'!CH366","v":0},{"$f":"'Calculations M'!CI366","v":0},{"$f":"'Calculations M'!CJ366","v":0},{"$f":"'Calculations M'!CK366","v":0},{"$f":"'Calculations M'!CL366","v":0},{"$f":"'Calculations M'!CM366","v":0},{"$f":"'Calculations M'!CN366","v":0},{"$f":"'Calculations M'!CO366","v":0},{"$f":"'Calculations M'!CP366","v":0},{"$f":"'Calculations M'!CQ366","v":0},{"$f":"'Calculations M'!CR366","v":0},{"$f":"'Calculations M'!CS366","v":0},{"$f":"'Calculations M'!CT366","v":0},{"$f":"'Calculations M'!CU366","v":0},{"$f":"'Calculations M'!CV366","v":0},{"$f":"'Calculations M'!CW366","v":0},{"$f":"'Calculations M'!CX366","v":0},{"$f":"'Calculations M'!CY366","v":0},{"$f":"'Calculations M'!CZ366","v":0},{"$f":"'Calculations M'!DA366","v":0},{"$f":"'Calculations M'!DB366","v":0},{"$f":"'Calculations M'!DC366","v":0},{"$f":"'Calculations M'!DD366","v":0},{"$f":"'Calculations M'!DE366","v":0},{"$f":"'Calculations M'!DF366","v":0},{"$f":"'Calculations M'!DG366","v":0},{"$f":"'Calculations M'!DH366","v":0},{"$f":"'Calculations M'!DI366","v":0},{"$f":"'Calculations M'!DJ366","v":0},{"$f":"'Calculations M'!DK366","v":0},{"$f":"'Calculations M'!DL366","v":0},{"$f":"'Calculations M'!DM366","v":0},{"$f":"'Calculations M'!DN366","v":0},{"$f":"'Calculations M'!DO366","v":0},{"$f":"'Calculations M'!DP366","v":0},{"$f":"'Calculations M'!DQ366","v":0},{"$f":"'Calculations M'!DR366","v":0},{"$f":"'Calculations M'!DS366","v":0},{"$f":"'Calculations M'!DT366","v":0},{"$f":"'Calculations M'!DU366","v":0},{"$f":"'Calculations M'!DV366","v":0},{"$f":"'Calculations M'!DW366","v":0},{"$f":"'Calculations M'!DX366","v":0},{"$f":"'Calculations M'!DY366","v":0},{"$f":"'Calculations M'!DZ366","v":0},{"$f":"'Calculations M'!EA366","v":0},{"$f":"'Calculations M'!EB366","v":0},{"$f":"'Calculations M'!EC366","v":0},{"$f":"'Calculations M'!ED366","v":0},{"$f":"'Calculations M'!EE366","v":0},{"$f":"'Calculations M'!EF366","v":0},{"$f":"'Calculations M'!EG366","v":0},{"$f":"'Calculations M'!EH366","v":0},{"$f":"'Calculations M'!EI366","v":0},{"$f":"'Calculations M'!EJ366","v":0},{"$f":"'Calculations M'!EK366","v":0},{"$f":"'Calculations M'!EL366","v":0},{"$f":"'Calculations M'!EM366","v":0},{"$f":"'Calculations M'!EN366","v":0},{"$f":"'Calculations M'!EO366","v":0},{"$f":"'Calculations M'!EP366","v":0},{"$f":"'Calculations M'!EQ366","v":0},{"$f":"'Calculations M'!ER366","v":0},{"$f":"'Calculations M'!ES366","v":0},{"$f":"'Calculations M'!ET366","v":0},{"$f":"'Calculations M'!EU366","v":0},{"$f":"'Calculations M'!EV366","v":0},{"$f":"'Calculations M'!EW366","v":0},{"$f":"'Calculations M'!EX366","v":0},{"$f":"'Calculations M'!EY366","v":0},{"$f":"'Calculations M'!EZ366","v":0},{"$f":"'Calculations M'!FA366","v":0},{"$f":"'Calculations M'!FB366","v":0},{"$f":"'Calculations M'!FC366","v":0},{"$f":"'Calculations M'!FD366","v":0},{"$f":"'Calculations M'!FE366","v":0},{"$f":"'Calculations M'!FF366","v":0},{"$f":"'Calculations M'!FG366","v":0},{"$f":"'Calculations M'!FH366","v":0},{"$f":"'Calculations M'!FI366","v":0},{"$f":"'Calculations M'!FJ366","v":0},{"$f":"'Calculations M'!FK366","v":0},{"$f":"'Calculations M'!FL366","v":0},{"$f":"'Calculations M'!FM366","v":0},{"$f":"'Calculations M'!FN366","v":0},{"$f":"'Calculations M'!FO366","v":0},{"$f":"'Calculations M'!FP366","v":0},{"$f":"'Calculations M'!FQ366","v":0},{"$f":"'Calculations M'!FR366","v":0},{"$f":"'Calculations M'!FS366","v":0},{"$f":"'Calculations M'!FT366","v":0},{"$f":"'Calculations M'!FU366","v":0},{"$f":"'Calculations M'!FV366","v":0},{"$f":"'Calculations M'!FW366","v":0},{"$f":"'Calculations M'!FX366","v":0},{"$f":"'Calculations M'!FY366","v":0},{"$f":"'Calculations M'!FZ366","v":0},{"$f":"'Calculations M'!GA366","v":0},{"$f":"'Calculations M'!GB366","v":0},{"$f":"'Calculations M'!GC366","v":0},{"$f":"'Calculations M'!GD366","v":0},{"$f":"'Calculations M'!GE366","v":0},{"$f":"'Calculations M'!GF366","v":0},{"$f":"'Calculations M'!GG366","v":0},{"$f":"'Calculations M'!GH366","v":0},{"$f":"'Calculations M'!GI366","v":0},{"$f":"'Calculations M'!GJ366","v":0},{"$f":"'Calculations M'!GK366","v":0},{"$f":"'Calculations M'!GL366","v":0},{"$f":"'Calculations M'!GM366","v":0},{"$f":"'Calculations M'!GN366","v":0},{"$f":"'Calculations M'!GO366","v":0},{"$f":"'Calculations M'!GP366","v":0},{"$f":"'Calculations M'!GQ366","v":0},{"$f":"'Calculations M'!GR366","v":0},{"$f":"'Calculations M'!GS366","v":0},{"$f":"'Calculations M'!GT366","v":0},{"$f":"'Calculations M'!GU366","v":0},{"$f":"'Calculations M'!GV366","v":0},{"$f":"'Calculations M'!GW366","v":0},{"$f":"'Calculations M'!GX366","v":0},{"$f":"'Calculations M'!GY366","v":0},{"$f":"'Calculations M'!GZ366","v":0},{"$f":"'Calculations M'!HA366","v":0},{"$f":"'Calculations M'!HB366","v":0},{"$f":"'Calculations M'!HC366","v":0},{"$f":"'Calculations M'!HD366","v":0},{"$f":"'Calculations M'!HE366","v":0},{"$f":"'Calculations M'!HF366","v":0},{"$f":"'Calculations M'!HG366","v":0},{"$f":"'Calculations M'!HH366","v":0},{"$f":"'Calculations M'!HI366","v":0},{"$f":"'Calculations M'!HJ366","v":0},{"$f":"'Calculations M'!HK366","v":0},{"$f":"'Calculations M'!HL366","v":0},{"$f":"'Calculations M'!HM366","v":0},{"$f":"'Calculations M'!HN366","v":0},{"$f":"'Calculations M'!HO366","v":0},{"$f":"'Calculations M'!HP366","v":0},{"$f":"'Calculations M'!HQ366","v":0},{"$f":"'Calculations M'!HR366","v":0},{"$f":"'Calculations M'!HS366","v":0},{"$f":"'Calculations M'!HT366","v":0},{"$f":"'Calculations M'!HU366","v":0},{"$f":"'Calculations M'!HV366","v":0},{"$f":"'Calculations M'!HW366","v":0},{"$f":"'Calculations M'!HX366","v":0},{"$f":"'Calculations M'!HY366","v":0},{"$f":"'Calculations M'!HZ366","v":0},{"$f":"'Calculations M'!IA366","v":0},{"$f":"'Calculations M'!IB366","v":0},{"$f":"'Calculations M'!IC366","v":0},{"$f":"'Calculations M'!ID366","v":0},{"$f":"'Calculations M'!IE366","v":0},{"$f":"'Calculations M'!IF366","v":0},{"$f":"'Calculations M'!IG366","v":0},{"$f":"'Calculations M'!IH366","v":0},{"$f":"'Calculations M'!II366","v":0},{"$f":"'Calculations M'!IJ366","v":0},{"$f":"'Calculations M'!IK366","v":0},{"$f":"'Calculations M'!IL366","v":0},{"$f":"'Calculations M'!IM366","v":0},{"$f":"'Calculations M'!IN366","v":0},{"$f":"'Calculations M'!IO366","v":0},{"$f":"'Calculations M'!IP366","v":0},{"$f":"'Calculations M'!IQ366","v":0},{"$f":"'Calculations M'!IR366","v":0},{"$f":"'Calculations M'!IS366","v":0},{"$f":"'Calculations M'!IT366","v":0},{"$f":"'Calculations M'!IU366","v":0},{"$f":"'Calculations M'!IV366","v":0},{"$f":"'Calculations M'!IW366","v":0},{"$f":"'Calculations M'!IX366","v":0},{"$f":"'Calculations M'!IY366","v":0},{"$f":"'Calculations M'!IZ366","v":0},{"$f":"'Calculations M'!JA366","v":0},{"$f":"'Calculations M'!JB366","v":0},{"$f":"'Calculations M'!JC366","v":0},{"$f":"'Calculations M'!JD366","v":0},{"$f":"'Calculations M'!JE366","v":0},{"$f":"'Calculations M'!JF366","v":0},{"$f":"'Calculations M'!JG366","v":0},{"$f":"'Calculations M'!JH366","v":0},{"$f":"'Calculations M'!JI366","v":0},{"$f":"'Calculations M'!JJ366","v":0},{"$f":"'Calculations M'!JK366","v":0},{"$f":"'Calculations M'!JL366","v":0},{"$f":"'Calculations M'!JM366","v":0},{"$f":"'Calculations M'!JN366","v":0},{"$f":"'Calculations M'!JO366","v":0},{"$f":"'Calculations M'!JP366","v":0},{"$f":"'Calculations M'!JQ366","v":0},{"$f":"'Calculations M'!JR366","v":0},{"$f":"'Calculations M'!JS366","v":0},{"$f":"'Calculations M'!JT366","v":0},{"$f":"'Calculations M'!JU366","v":0},{"$f":"'Calculations M'!JV366","v":0},{"$f":"'Calculations M'!JW366","v":0},{"$f":"'Calculations M'!JX366","v":0},{"$f":"'Calculations M'!JY366","v":0},{"$f":"'Calculations M'!JZ366","v":0},{"$f":"'Calculations M'!KA366","v":0},{"$f":"'Calculations M'!KB366","v":0},{"$f":"'Calculations M'!KC366","v":0},{"$f":"'Calculations M'!KD366","v":0},{"$f":"'Calculations M'!KE366","v":0},{"$f":"'Calculations M'!KF366","v":0},{"$f":"'Calculations M'!KG366","v":0},{"$f":"'Calculations M'!KH366","v":0},{"$f":"'Calculations M'!KI366","v":0},{"$f":"'Calculations M'!KJ366","v":0},{"$f":"'Calculations M'!KK366","v":0},{"$f":"'Calculations M'!KL366","v":0},{"$f":"'Calculations M'!KM366","v":0},{"$f":"'Calculations M'!KN366","v":0},{"$f":"'Calculations M'!KO366","v":0},{"$f":"'Calculations M'!KP366","v":0},{"$f":"'Calculations M'!KQ366","v":0},{"$f":"'Calculations M'!KR366","v":0},{"$f":"'Calculations M'!KS366","v":0},{"$f":"'Calculations M'!KT366","v":0},{"$f":"'Calculations M'!KU366","v":0},{"$f":"'Calculations M'!KV366","v":0},{"$f":"'Calculations M'!KW366","v":0},{"$f":"'Calculations M'!KX366","v":0},{"$f":"'Calculations M'!KY366","v":0},{"$f":"'Calculations M'!KZ366","v":0},{"$f":"'Calculations M'!LA366","v":0},{"$f":"'Calculations M'!LB366","v":0},{"$f":"'Calculations M'!LC366","v":0},{"$f":"'Calculations M'!LD366","v":0},{"$f":"'Calculations M'!LE366","v":0},{"$f":"'Calculations M'!LF366","v":0},{"$f":"'Calculations M'!LG366","v":0},{"$f":"'Calculations M'!LH366","v":0},{"$f":"'Calculations M'!LI366","v":0},{"$f":"'Calculations M'!LJ366","v":0},{"$f":"'Calculations M'!LK366","v":0},{"$f":"'Calculations M'!LL366","v":0},{"$f":"'Calculations M'!LM366","v":0},{"$f":"'Calculations M'!LN366","v":0},{"$f":"'Calculations M'!LO366","v":0},{"$f":"'Calculations M'!LP366","v":0},{"$f":"'Calculations M'!LQ366","v":0},{"$f":"'Calculations M'!LR366","v":0},{"$f":"'Calculations M'!LS366","v":0},{"$f":"'Calculations M'!LT366","v":0},{"$f":"'Calculations M'!LU366","v":0},{"$f":"'Calculations M'!LV366","v":0},{"$f":"'Calculations M'!LW366","v":0},{"$f":"'Calculations M'!LX366","v":0},{"$f":"'Calculations M'!LY366","v":0},{"$f":"'Calculations M'!LZ366","v":0},{"$f":"'Calculations M'!MA366","v":0},{"$f":"'Calculations M'!MB366","v":0},{"$f":"'Calculations M'!MC366","v":0},{"$f":"'Calculations M'!MD366","v":0},{"$f":"'Calculations M'!ME366","v":0},{"$f":"'Calculations M'!MF366","v":0},{"$f":"'Calculations M'!MG366","v":0},{"$f":"'Calculations M'!MH366","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E600","v":"Opex Total"},null,{"$f":"SUM(G40:G46)","v":{"v":-2921954.0678482046,"d":"(2,921,954)"}},{"$nulls":11},{"$f":"SUM(S40:S46)","v":0},{"v":-390814.42009435885,"d":"(390,814)"},{"v":-573139.647753846,"d":"(573,140)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$nulls":3},{"$f":"SUM(AU40:AU46)","v":0},{"$f":"SUM(AV40:AV46)","v":0},0,0,0,0,0,0,{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"$f":"SUM(DH40:DH46)","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"$f":"SUM(FT40:FT46)","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"$f":"SUM(IF40:IF46)","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"$f":"SUM(KR40:KR46)","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"},{"v":-7416.666666666666,"d":"(7,417)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E602","v":"EBITDA"},null,{"$f":"G38+G47","v":{"v":3989217.6029497012,"d":"3,989,218"}},{"$nulls":11},{"$f":"S38+S47","v":0},{"v":212534.39922662242,"d":"212,534"},{"v":342518.7729230769,"d":"342,519"},{"v":277595.09400000004,"d":"277,595"},{"v":268673.8408,"d":"268,674"},{"v":240467.9608,"d":"240,468"},{"v":225972.16768,"d":"225,972"},{"v":212974.32999999996,"d":"212,974"},{"v":205935.03520000004,"d":"205,935"},{"v":199855.5519999999,"d":"199,856"},{"v":196345.03599999996,"d":"196,345"},{"v":190464.41440000007,"d":"190,464"},{"v":188392.60119999998,"d":"188,393"},{"v":187552.51239999995,"d":"187,553"},{"v":189833.3332,"d":"189,833"},{"v":187704.70240000007,"d":"187,705"},{"v":184953.1072000001,"d":"184,953"},{"v":180537.5680000001,"d":"180,538"},{"v":160080.63320000004,"d":"160,081"},{"v":103868.0552,"d":"103,868"},{"v":102764.17040000006,"d":"102,764"},{"v":101660.28559999994,"d":"101,660"},{"v":101671.64912000002,"d":"101,672"},{"v":6322.381999999983,"d":"6,322"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"AU38+AU47","v":0},{"$f":"AV38+AV47","v":0},0,0,0,0,0,0,{"v":13346.357481025661,"d":"13,346"},{"v":22592.102855384648,"d":"22,592"},{"v":23655.524147692333,"d":"23,656"},{"v":62393.84229944276,"d":"62,394"},{"v":35052.10285538465,"d":"35,052"},{"v":24892.36673230773,"d":"24,892"},{"v":30602.102855384648,"d":"30,602"},{"v":27215.524147692333,"d":"27,216"},{"v":30602.102855384648,"d":"30,602"},{"v":27215.524147692333,"d":"27,216"},{"v":30602.102855384648,"d":"30,602"},{"v":30602.102855384648,"d":"30,602"},{"v":27215.524147692333,"d":"27,216"},{"v":30602.102855384648,"d":"30,602"},{"v":31665.524147692333,"d":"31,666"},{"v":35052.10285538465,"d":"35,052"},{"v":29192.936188717977,"d":"29,193"},{"v":21931.823813333336,"d":"21,932"},{"v":20621.402053333346,"d":"20,621"},{"v":19051.612933333345,"d":"19,052"},{"v":20621.402053333346,"d":"20,621"},{"v":19051.612933333345,"d":"19,052"},{"v":20621.402053333346,"d":"20,621"},{"v":20621.402053333346,"d":"20,621"},{"v":19051.612933333345,"d":"19,052"},{"v":26480.56872000001,"d":"26,481"},{"v":29360.77960000001,"d":"29,361"},{"v":30930.56872000001,"d":"30,931"},{"v":26846.6008,"d":"26,847"},{"v":22560.930400000012,"d":"22,561"},{"v":22396.6008,"d":"22,397"},{"v":20968.044,"d":"20,968"},{"v":22396.6008,"d":"22,397"},{"v":20968.044,"d":"20,968"},{"v":22396.6008,"d":"22,397"},{"v":22396.6008,"d":"22,397"},{"v":20968.044,"d":"20,968"},{"v":22396.6008,"d":"22,397"},{"v":25418.044,"d":"25,418"},{"v":26846.6008,"d":"26,847"},{"v":24123.95552000001,"d":"24,124"},{"v":20120.749760000006,"d":"20,121"},{"v":19673.95552000001,"d":"19,674"},{"v":18339.5536,"d":"18,340"},{"v":19673.95552000001,"d":"19,674"},{"v":18339.5536,"d":"18,340"},{"v":19673.95552000001,"d":"19,674"},{"v":19673.95552000001,"d":"19,674"},{"v":18339.5536,"d":"18,340"},{"v":19673.95552000001,"d":"19,674"},{"v":22789.5536,"d":"22,790"},{"v":24123.95552000001,"d":"24,124"},{"v":22715.690720000006,"d":"22,716"},{"v":18858.587359999998,"d":"18,859"},{"v":18265.690720000006,"d":"18,266"},{"v":16979.9896,"d":"16,980"},{"v":18265.690720000006,"d":"18,266"},{"$f":"DH38+DH47","v":{"v":16979.9896,"d":"16,980"}},{"v":18265.690720000006,"d":"18,266"},{"v":18265.690720000006,"d":"18,266"},{"v":16979.9896,"d":"16,980"},{"v":18265.690720000006,"d":"18,266"},{"v":21429.9896,"d":"21,430"},{"v":22715.690720000006,"d":"22,716"},{"v":21589.078879999994,"d":"21,589"},{"v":19095.59792,"d":"19,096"},{"v":17139.078879999994,"d":"17,139"},{"v":15892.338399999999,"d":"15,892"},{"v":17139.078879999994,"d":"17,139"},{"v":15892.338399999999,"d":"15,892"},{"v":17139.078879999994,"d":"17,139"},{"v":17139.078879999994,"d":"17,139"},{"v":15892.338399999999,"d":"15,892"},{"v":17139.078879999994,"d":"17,139"},{"v":20342.3384,"d":"20,342"},{"v":21589.078879999994,"d":"21,589"},{"v":20978.830800000003,"d":"20,979"},{"v":17301.920400000003,"d":"17,302"},{"v":16528.830800000003,"d":"16,529"},{"v":15303.194000000001,"d":"15,303"},{"v":16528.830800000003,"d":"16,529"},{"v":15303.194000000001,"d":"15,303"},{"v":16528.830800000003,"d":"16,529"},{"v":16528.830800000003,"d":"16,529"},{"v":15303.194000000001,"d":"15,303"},{"v":16528.830800000003,"d":"16,529"},{"v":19753.194000000003,"d":"19,753"},{"v":20978.830800000003,"d":"20,979"},{"v":20415.524879999997,"d":"20,416"},{"v":16797.055440000004,"d":"16,797"},{"v":15965.524879999995,"d":"15,966"},{"v":14759.368399999998,"d":"14,759"},{"v":15965.524879999995,"d":"15,966"},{"v":14759.368399999998,"d":"14,759"},{"v":15965.524879999995,"d":"15,966"},{"v":15965.524879999995,"d":"15,966"},{"v":14759.368399999998,"d":"14,759"},{"v":15965.524879999995,"d":"15,966"},{"v":19209.3684,"d":"19,209"},{"v":20415.524879999997,"d":"20,416"},{"v":20039.9876,"d":"20,040"},{"v":16460.478800000004,"d":"16,460"},{"v":15589.987599999999,"d":"15,590"},{"v":14396.817999999997,"d":"14,397"},{"v":15589.987599999999,"d":"15,590"},{"v":14396.817999999997,"d":"14,397"},{"v":15589.987599999999,"d":"15,590"},{"v":15589.987599999999,"d":"15,590"},{"v":14396.817999999997,"d":"14,397"},{"v":15589.987599999999,"d":"15,590"},{"v":18846.818,"d":"18,847"},{"v":20039.9876,"d":"20,040"},{"v":19570.566000000006,"d":"19,571"},{"v":17216.694000000003,"d":"17,217"},{"v":15120.566000000004,"d":"15,121"},{"v":13943.630000000003,"d":"13,944"},{"v":15120.566000000004,"d":"15,121"},{"v":13943.630000000003,"d":"13,944"},{"v":15120.566000000004,"d":"15,121"},{"v":15120.566000000004,"d":"15,121"},{"v":13943.630000000003,"d":"13,944"},{"$f":"FT38+FT47","v":{"v":15120.566000000004,"d":"15,121"}},{"v":18393.630000000005,"d":"18,394"},{"v":19570.566000000006,"d":"19,571"},{"v":19382.797360000004,"d":"19,383"},{"v":15871.46968,"d":"15,871"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":18212.3548,"d":"18,212"},{"v":19382.797360000004,"d":"19,383"},{"v":19241.970879999993,"d":"19,242"},{"v":15745.253439999999,"d":"15,745"},{"v":14791.970879999992,"d":"14,792"},{"v":13626.398399999996,"d":"13,626"},{"v":14791.970879999992,"d":"14,792"},{"v":13626.398399999996,"d":"13,626"},{"v":14791.970879999992,"d":"14,792"},{"v":14791.970879999992,"d":"14,792"},{"v":13626.398399999996,"d":"13,626"},{"v":14791.970879999992,"d":"14,792"},{"v":18076.3984,"d":"18,076"},{"v":19241.970879999993,"d":"19,242"},{"v":19382.797360000004,"d":"19,383"},{"v":15871.46968,"d":"15,871"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":18212.3548,"d":"18,212"},{"v":19382.797360000004,"d":"19,383"},{"v":19335.855200000005,"d":"19,336"},{"v":16998.21680000001,"d":"16,998"},{"v":14885.855200000004,"d":"14,886"},{"v":13717.036000000006,"d":"13,717"},{"v":14885.855200000004,"d":"14,886"},{"v":13717.036000000006,"d":"13,717"},{"v":14885.855200000004,"d":"14,886"},{"v":14885.855200000004,"d":"14,886"},{"v":13717.036000000006,"d":"13,717"},{"v":14885.855200000004,"d":"14,886"},{"v":18167.036000000007,"d":"18,167"},{"v":19335.855200000005,"d":"19,336"},{"v":19148.086560000003,"d":"19,148"},{"v":15661.109280000002,"d":"15,661"},{"v":14698.086560000002,"d":"14,698"},{"v":13535.760800000002,"d":"13,536"},{"v":14698.086560000002,"d":"14,698"},{"v":13535.760800000002,"d":"13,536"},{"v":14698.086560000002,"d":"14,698"},{"v":14698.086560000002,"d":"14,698"},{"v":13535.760800000002,"d":"13,536"},{"v":14698.086560000002,"d":"14,698"},{"v":17985.760800000004,"d":"17,986"},{"v":19148.086560000003,"d":"19,148"},{"v":18772.549280000007,"d":"18,773"},{"$f":"IF38+IF47","v":{"v":15324.532640000003,"d":"15,325"}},{"v":14322.549280000005,"d":"14,323"},{"v":13173.210400000009,"d":"13,173"},{"v":14322.549280000005,"d":"14,323"},{"v":13173.210400000009,"d":"13,173"},{"v":14322.549280000005,"d":"14,323"},{"v":14322.549280000005,"d":"14,323"},{"v":13173.210400000009,"d":"13,173"},{"v":14322.549280000005,"d":"14,323"},{"v":17623.21040000001,"d":"17,623"},{"v":18772.549280000007,"d":"18,773"},{"v":18397.012000000002,"d":"18,397"},{"v":14987.956000000004,"d":"14,988"},{"v":13947.012,"d":"13,947"},{"v":12810.660000000002,"d":"12,811"},{"v":13947.012,"d":"13,947"},{"v":12810.660000000002,"d":"12,811"},{"v":13947.012,"d":"13,947"},{"v":13947.012,"d":"13,947"},{"v":12810.660000000002,"d":"12,811"},{"v":13947.012,"d":"13,947"},{"v":17260.660000000003,"d":"17,261"},{"v":18397.012000000002,"d":"18,397"},{"v":12303.134533333336,"d":"12,303"},{"v":10046.664133333337,"d":"10,047"},{"v":7853.134533333339,"d":"7,853"},{"v":6724.8993333333365,"d":"6,725"},{"v":7853.134533333339,"d":"7,853"},{"v":6724.8993333333365,"d":"6,725"},{"v":7853.134533333339,"d":"7,853"},{"v":7853.134533333339,"d":"7,853"},{"v":6724.8993333333365,"d":"6,725"},{"v":7853.134533333339,"d":"7,853"},{"v":11174.89933333334,"d":"11,175"},{"v":12303.134533333336,"d":"12,303"},{"v":12209.250213333338,"d":"12,209"},{"v":8834.284773333338,"d":"8,834"},{"v":7759.250213333335,"d":"7,759"},{"v":6634.261733333335,"d":"6,634"},{"v":7759.250213333335,"d":"7,759"},{"v":6634.261733333335,"d":"6,634"},{"v":7759.250213333335,"d":"7,759"},{"v":7759.250213333335,"d":"7,759"},{"v":6634.261733333335,"d":"6,634"},{"v":7759.250213333335,"d":"7,759"},{"v":11084.261733333338,"d":"11,084"},{"v":12209.250213333338,"d":"12,209"},{"v":12115.365893333334,"d":"12,115"},{"v":8750.140613333335,"d":"8,750"},{"v":7665.365893333334,"d":"7,665"},{"v":6543.624133333333,"d":"6,544"},{"v":7665.365893333334,"d":"7,665"},{"v":6543.624133333333,"d":"6,544"},{"v":7665.365893333334,"d":"7,665"},{"v":7665.365893333334,"d":"7,665"},{"v":6543.624133333333,"d":"6,544"},{"v":7665.365893333334,"d":"7,665"},{"v":10993.624133333336,"d":"10,994"},{"v":12115.365893333334,"d":"12,115"},{"v":12021.481573333336,"d":"12,021"},{"v":8665.996453333339,"d":"8,666"},{"v":7571.481573333336,"d":"7,571"},{"v":6452.986533333335,"d":"6,453"},{"v":7571.481573333336,"d":"7,571"},{"$f":"KR38+KR47","v":{"v":6452.986533333335,"d":"6,453"}},{"v":7571.481573333336,"d":"7,571"},{"v":7571.481573333336,"d":"7,571"},{"v":6452.986533333335,"d":"6,453"},{"v":7571.481573333336,"d":"7,571"},{"v":10902.986533333335,"d":"10,903"},{"v":12021.481573333336,"d":"12,021"},{"v":11927.597253333332,"d":"11,928"},{"v":9697.100613333334,"d":"9,697"},{"v":7477.5972533333315,"d":"7,478"},{"v":6362.348933333333,"d":"6,362"},{"v":7477.5972533333315,"d":"7,478"},{"v":6362.348933333333,"d":"6,362"},{"v":7477.5972533333315,"d":"7,478"},{"v":7477.5972533333315,"d":"7,478"},{"v":6362.348933333333,"d":"6,362"},{"v":7477.5972533333315,"d":"7,478"},{"v":10812.348933333333,"d":"10,812"},{"v":11927.597253333332,"d":"11,928"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E604","v":"FFR Interest"},null,{"$f":"SUM(S51:AR51)","v":{"v":-19846.833803112924,"d":"(19,847)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU51:$MH51)","v":0},{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU51:$MH51)","v":{"v":-11719.102570015168,"d":"(11,719)"}},{"v":-8127.7312330977575,"d":"(8,128)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-'Calculations M'!AU1137","v":0},{"$f":"-'Calculations M'!AV1137","v":0},{"$f":"-'Calculations M'!AW1137","v":0},{"$f":"-'Calculations M'!AX1137","v":0},{"$f":"-'Calculations M'!AY1137","v":0},{"$f":"-'Calculations M'!AZ1137","v":0},{"$f":"-'Calculations M'!BA1137","v":0},{"$f":"-'Calculations M'!BB1137","v":0},{"$f":"-'Calculations M'!BC1137","v":0},{"$f":"-'Calculations M'!BD1137","v":{"v":-1947.1846088635655,"d":"(1,947)"}},{"$f":"-'Calculations M'!BE1137","v":{"v":-1952.822228785896,"d":"(1,953)"}},{"$f":"-'Calculations M'!BF1137","v":{"v":-1958.4761780544407,"d":"(1,958)"}},{"$f":"-'Calculations M'!BG1137","v":{"v":-1947.8947327547055,"d":"(1,948)"}},{"$f":"-'Calculations M'!BH1137","v":{"v":-1953.5344083216835,"d":"(1,954)"}},{"$f":"-'Calculations M'!BI1137","v":{"v":-1959.1904132348761,"d":"(1,959)"}},{"$f":"-'Calculations M'!BJ1137","v":{"v":-1474.368302364594,"d":"(1,474)"}},{"$f":"-'Calculations M'!BK1137","v":{"v":-1478.6370077153506,"d":"(1,479)"}},{"$f":"-'Calculations M'!BL1137","v":{"v":-1482.918075886734,"d":"(1,483)"}},{"$f":"-'Calculations M'!BM1137","v":{"v":-900.5001530365319,"d":"(901)"}},{"$f":"-'Calculations M'!BN1137","v":{"v":-903.1073474099634,"d":"(903)"}},{"$f":"-'Calculations M'!BO1137","v":{"v":-905.7220984489304,"d":"(906)"}},{"$f":"-'Calculations M'!BP1137","v":{"v":-326.54639045180954,"d":"(327)"}},{"$f":"-'Calculations M'!BQ1137","v":{"v":-327.491842225984,"d":"(327)"}},{"$f":"-'Calculations M'!BR1137","v":{"v":-328.4400155578608,"d":"(328)"}},{"$f":"-'Calculations M'!BS1137","v":0},{"$f":"-'Calculations M'!BT1137","v":0},{"$f":"-'Calculations M'!BU1137","v":0},{"$f":"-'Calculations M'!BV1137","v":0},{"$f":"-'Calculations M'!BW1137","v":0},{"$f":"-'Calculations M'!BX1137","v":0},{"$f":"-'Calculations M'!BY1137","v":0},{"$f":"-'Calculations M'!BZ1137","v":0},{"$f":"-'Calculations M'!CA1137","v":0},{"$f":"-'Calculations M'!CB1137","v":0},{"$f":"-'Calculations M'!CC1137","v":0},{"$f":"-'Calculations M'!CD1137","v":0},{"$f":"-'Calculations M'!CE1137","v":0},{"$f":"-'Calculations M'!CF1137","v":0},{"$f":"-'Calculations M'!CG1137","v":0},{"$f":"-'Calculations M'!CH1137","v":0},{"$f":"-'Calculations M'!CI1137","v":0},{"$f":"-'Calculations M'!CJ1137","v":0},{"$f":"-'Calculations M'!CK1137","v":0},{"$f":"-'Calculations M'!CL1137","v":0},{"$f":"-'Calculations M'!CM1137","v":0},{"$f":"-'Calculations M'!CN1137","v":0},{"$f":"-'Calculations M'!CO1137","v":0},{"$f":"-'Calculations M'!CP1137","v":0},{"$f":"-'Calculations M'!CQ1137","v":0},{"$f":"-'Calculations M'!CR1137","v":0},{"$f":"-'Calculations M'!CS1137","v":0},{"$f":"-'Calculations M'!CT1137","v":0},{"$f":"-'Calculations M'!CU1137","v":0},{"$f":"-'Calculations M'!CV1137","v":0},{"$f":"-'Calculations M'!CW1137","v":0},{"$f":"-'Calculations M'!CX1137","v":0},{"$f":"-'Calculations M'!CY1137","v":0},{"$f":"-'Calculations M'!CZ1137","v":0},{"$f":"-'Calculations M'!DA1137","v":0},{"$f":"-'Calculations M'!DB1137","v":0},{"$f":"-'Calculations M'!DC1137","v":0},{"$f":"-'Calculations M'!DD1137","v":0},{"$f":"-'Calculations M'!DE1137","v":0},{"$f":"-'Calculations M'!DF1137","v":0},{"$f":"-'Calculations M'!DG1137","v":0},{"$f":"-'Calculations M'!DH1137","v":0},{"$f":"-'Calculations M'!DI1137","v":0},{"$f":"-'Calculations M'!DJ1137","v":0},{"$f":"-'Calculations M'!DK1137","v":0},{"$f":"-'Calculations M'!DL1137","v":0},{"$f":"-'Calculations M'!DM1137","v":0},{"$f":"-'Calculations M'!DN1137","v":0},{"$f":"-'Calculations M'!DO1137","v":0},{"$f":"-'Calculations M'!DP1137","v":0},{"$f":"-'Calculations M'!DQ1137","v":0},{"$f":"-'Calculations M'!DR1137","v":0},{"$f":"-'Calculations M'!DS1137","v":0},{"$f":"-'Calculations M'!DT1137","v":0},{"$f":"-'Calculations M'!DU1137","v":0},{"$f":"-'Calculations M'!DV1137","v":0},{"$f":"-'Calculations M'!DW1137","v":0},{"$f":"-'Calculations M'!DX1137","v":0},{"$f":"-'Calculations M'!DY1137","v":0},{"$f":"-'Calculations M'!DZ1137","v":0},{"$f":"-'Calculations M'!EA1137","v":0},{"$f":"-'Calculations M'!EB1137","v":0},{"$f":"-'Calculations M'!EC1137","v":0},{"$f":"-'Calculations M'!ED1137","v":0},{"$f":"-'Calculations M'!EE1137","v":0},{"$f":"-'Calculations M'!EF1137","v":0},{"$f":"-'Calculations M'!EG1137","v":0},{"$f":"-'Calculations M'!EH1137","v":0},{"$f":"-'Calculations M'!EI1137","v":0},{"$f":"-'Calculations M'!EJ1137","v":0},{"$f":"-'Calculations M'!EK1137","v":0},{"$f":"-'Calculations M'!EL1137","v":0},{"$f":"-'Calculations M'!EM1137","v":0},{"$f":"-'Calculations M'!EN1137","v":0},{"$f":"-'Calculations M'!EO1137","v":0},{"$f":"-'Calculations M'!EP1137","v":0},{"$f":"-'Calculations M'!EQ1137","v":0},{"$f":"-'Calculations M'!ER1137","v":0},{"$f":"-'Calculations M'!ES1137","v":0},{"$f":"-'Calculations M'!ET1137","v":0},{"$f":"-'Calculations M'!EU1137","v":0},{"$f":"-'Calculations M'!EV1137","v":0},{"$f":"-'Calculations M'!EW1137","v":0},{"$f":"-'Calculations M'!EX1137","v":0},{"$f":"-'Calculations M'!EY1137","v":0},{"$f":"-'Calculations M'!EZ1137","v":0},{"$f":"-'Calculations M'!FA1137","v":0},{"$f":"-'Calculations M'!FB1137","v":0},{"$f":"-'Calculations M'!FC1137","v":0},{"$f":"-'Calculations M'!FD1137","v":0},{"$f":"-'Calculations M'!FE1137","v":0},{"$f":"-'Calculations M'!FF1137","v":0},{"$f":"-'Calculations M'!FG1137","v":0},{"$f":"-'Calculations M'!FH1137","v":0},{"$f":"-'Calculations M'!FI1137","v":0},{"$f":"-'Calculations M'!FJ1137","v":0},{"$f":"-'Calculations M'!FK1137","v":0},{"$f":"-'Calculations M'!FL1137","v":0},{"$f":"-'Calculations M'!FM1137","v":0},{"$f":"-'Calculations M'!FN1137","v":0},{"$f":"-'Calculations M'!FO1137","v":0},{"$f":"-'Calculations M'!FP1137","v":0},{"$f":"-'Calculations M'!FQ1137","v":0},{"$f":"-'Calculations M'!FR1137","v":0},{"$f":"-'Calculations M'!FS1137","v":0},{"$f":"-'Calculations M'!FT1137","v":0},{"$f":"-'Calculations M'!FU1137","v":0},{"$f":"-'Calculations M'!FV1137","v":0},{"$f":"-'Calculations M'!FW1137","v":0},{"$f":"-'Calculations M'!FX1137","v":0},{"$f":"-'Calculations M'!FY1137","v":0},{"$f":"-'Calculations M'!FZ1137","v":0},{"$f":"-'Calculations M'!GA1137","v":0},{"$f":"-'Calculations M'!GB1137","v":0},{"$f":"-'Calculations M'!GC1137","v":0},{"$f":"-'Calculations M'!GD1137","v":0},{"$f":"-'Calculations M'!GE1137","v":0},{"$f":"-'Calculations M'!GF1137","v":0},{"$f":"-'Calculations M'!GG1137","v":0},{"$f":"-'Calculations M'!GH1137","v":0},{"$f":"-'Calculations M'!GI1137","v":0},{"$f":"-'Calculations M'!GJ1137","v":0},{"$f":"-'Calculations M'!GK1137","v":0},{"$f":"-'Calculations M'!GL1137","v":0},{"$f":"-'Calculations M'!GM1137","v":0},{"$f":"-'Calculations M'!GN1137","v":0},{"$f":"-'Calculations M'!GO1137","v":0},{"$f":"-'Calculations M'!GP1137","v":0},{"$f":"-'Calculations M'!GQ1137","v":0},{"$f":"-'Calculations M'!GR1137","v":0},{"$f":"-'Calculations M'!GS1137","v":0},{"$f":"-'Calculations M'!GT1137","v":0},{"$f":"-'Calculations M'!GU1137","v":0},{"$f":"-'Calculations M'!GV1137","v":0},{"$f":"-'Calculations M'!GW1137","v":0},{"$f":"-'Calculations M'!GX1137","v":0},{"$f":"-'Calculations M'!GY1137","v":0},{"$f":"-'Calculations M'!GZ1137","v":0},{"$f":"-'Calculations M'!HA1137","v":0},{"$f":"-'Calculations M'!HB1137","v":0},{"$f":"-'Calculations M'!HC1137","v":0},{"$f":"-'Calculations M'!HD1137","v":0},{"$f":"-'Calculations M'!HE1137","v":0},{"$f":"-'Calculations M'!HF1137","v":0},{"$f":"-'Calculations M'!HG1137","v":0},{"$f":"-'Calculations M'!HH1137","v":0},{"$f":"-'Calculations M'!HI1137","v":0},{"$f":"-'Calculations M'!HJ1137","v":0},{"$f":"-'Calculations M'!HK1137","v":0},{"$f":"-'Calculations M'!HL1137","v":0},{"$f":"-'Calculations M'!HM1137","v":0},{"$f":"-'Calculations M'!HN1137","v":0},{"$f":"-'Calculations M'!HO1137","v":0},{"$f":"-'Calculations M'!HP1137","v":0},{"$f":"-'Calculations M'!HQ1137","v":0},{"$f":"-'Calculations M'!HR1137","v":0},{"$f":"-'Calculations M'!HS1137","v":0},{"$f":"-'Calculations M'!HT1137","v":0},{"$f":"-'Calculations M'!HU1137","v":0},{"$f":"-'Calculations M'!HV1137","v":0},{"$f":"-'Calculations M'!HW1137","v":0},{"$f":"-'Calculations M'!HX1137","v":0},{"$f":"-'Calculations M'!HY1137","v":0},{"$f":"-'Calculations M'!HZ1137","v":0},{"$f":"-'Calculations M'!IA1137","v":0},{"$f":"-'Calculations M'!IB1137","v":0},{"$f":"-'Calculations M'!IC1137","v":0},{"$f":"-'Calculations M'!ID1137","v":0},{"$f":"-'Calculations M'!IE1137","v":0},{"$f":"-'Calculations M'!IF1137","v":0},{"$f":"-'Calculations M'!IG1137","v":0},{"$f":"-'Calculations M'!IH1137","v":0},{"$f":"-'Calculations M'!II1137","v":0},{"$f":"-'Calculations M'!IJ1137","v":0},{"$f":"-'Calculations M'!IK1137","v":0},{"$f":"-'Calculations M'!IL1137","v":0},{"$f":"-'Calculations M'!IM1137","v":0},{"$f":"-'Calculations M'!IN1137","v":0},{"$f":"-'Calculations M'!IO1137","v":0},{"$f":"-'Calculations M'!IP1137","v":0},{"$f":"-'Calculations M'!IQ1137","v":0},{"$f":"-'Calculations M'!IR1137","v":0},{"$f":"-'Calculations M'!IS1137","v":0},{"$f":"-'Calculations M'!IT1137","v":0},{"$f":"-'Calculations M'!IU1137","v":0},{"$f":"-'Calculations M'!IV1137","v":0},{"$f":"-'Calculations M'!IW1137","v":0},{"$f":"-'Calculations M'!IX1137","v":0},{"$f":"-'Calculations M'!IY1137","v":0},{"$f":"-'Calculations M'!IZ1137","v":0},{"$f":"-'Calculations M'!JA1137","v":0},{"$f":"-'Calculations M'!JB1137","v":0},{"$f":"-'Calculations M'!JC1137","v":0},{"$f":"-'Calculations M'!JD1137","v":0},{"$f":"-'Calculations M'!JE1137","v":0},{"$f":"-'Calculations M'!JF1137","v":0},{"$f":"-'Calculations M'!JG1137","v":0},{"$f":"-'Calculations M'!JH1137","v":0},{"$f":"-'Calculations M'!JI1137","v":0},{"$f":"-'Calculations M'!JJ1137","v":0},{"$f":"-'Calculations M'!JK1137","v":0},{"$f":"-'Calculations M'!JL1137","v":0},{"$f":"-'Calculations M'!JM1137","v":0},{"$f":"-'Calculations M'!JN1137","v":0},{"$f":"-'Calculations M'!JO1137","v":0},{"$f":"-'Calculations M'!JP1137","v":0},{"$f":"-'Calculations M'!JQ1137","v":0},{"$f":"-'Calculations M'!JR1137","v":0},{"$f":"-'Calculations M'!JS1137","v":0},{"$f":"-'Calculations M'!JT1137","v":0},{"$f":"-'Calculations M'!JU1137","v":0},{"$f":"-'Calculations M'!JV1137","v":0},{"$f":"-'Calculations M'!JW1137","v":0},{"$f":"-'Calculations M'!JX1137","v":0},{"$f":"-'Calculations M'!JY1137","v":0},{"$f":"-'Calculations M'!JZ1137","v":0},{"$f":"-'Calculations M'!KA1137","v":0},{"$f":"-'Calculations M'!KB1137","v":0},{"$f":"-'Calculations M'!KC1137","v":0},{"$f":"-'Calculations M'!KD1137","v":0},{"$f":"-'Calculations M'!KE1137","v":0},{"$f":"-'Calculations M'!KF1137","v":0},{"$f":"-'Calculations M'!KG1137","v":0},{"$f":"-'Calculations M'!KH1137","v":0},{"$f":"-'Calculations M'!KI1137","v":0},{"$f":"-'Calculations M'!KJ1137","v":0},{"$f":"-'Calculations M'!KK1137","v":0},{"$f":"-'Calculations M'!KL1137","v":0},{"$f":"-'Calculations M'!KM1137","v":0},{"$f":"-'Calculations M'!KN1137","v":0},{"$f":"-'Calculations M'!KO1137","v":0},{"$f":"-'Calculations M'!KP1137","v":0},{"$f":"-'Calculations M'!KQ1137","v":0},{"$f":"-'Calculations M'!KR1137","v":0},{"$f":"-'Calculations M'!KS1137","v":0},{"$f":"-'Calculations M'!KT1137","v":0},{"$f":"-'Calculations M'!KU1137","v":0},{"$f":"-'Calculations M'!KV1137","v":0},{"$f":"-'Calculations M'!KW1137","v":0},{"$f":"-'Calculations M'!KX1137","v":0},{"$f":"-'Calculations M'!KY1137","v":0},{"$f":"-'Calculations M'!KZ1137","v":0},{"$f":"-'Calculations M'!LA1137","v":0},{"$f":"-'Calculations M'!LB1137","v":0},{"$f":"-'Calculations M'!LC1137","v":0},{"$f":"-'Calculations M'!LD1137","v":0},{"$f":"-'Calculations M'!LE1137","v":0},{"$f":"-'Calculations M'!LF1137","v":0},{"$f":"-'Calculations M'!LG1137","v":0},{"$f":"-'Calculations M'!LH1137","v":0},{"$f":"-'Calculations M'!LI1137","v":0},{"$f":"-'Calculations M'!LJ1137","v":0},{"$f":"-'Calculations M'!LK1137","v":0},{"$f":"-'Calculations M'!LL1137","v":0},{"$f":"-'Calculations M'!LM1137","v":0},{"$f":"-'Calculations M'!LN1137","v":0},{"$f":"-'Calculations M'!LO1137","v":0},{"$f":"-'Calculations M'!LP1137","v":0},{"$f":"-'Calculations M'!LQ1137","v":0},{"$f":"-'Calculations M'!LR1137","v":0},{"$f":"-'Calculations M'!LS1137","v":0},{"$f":"-'Calculations M'!LT1137","v":0},{"$f":"-'Calculations M'!LU1137","v":0},{"$f":"-'Calculations M'!LV1137","v":0},{"$f":"-'Calculations M'!LW1137","v":0},{"$f":"-'Calculations M'!LX1137","v":0},{"$f":"-'Calculations M'!LY1137","v":0},{"$f":"-'Calculations M'!LZ1137","v":0},{"$f":"-'Calculations M'!MA1137","v":0},{"$f":"-'Calculations M'!MB1137","v":0},{"$f":"-'Calculations M'!MC1137","v":0},{"$f":"-'Calculations M'!MD1137","v":0},{"$f":"-'Calculations M'!ME1137","v":0},{"$f":"-'Calculations M'!MF1137","v":0},{"$f":"-'Calculations M'!MG1137","v":0},{"$f":"-'Calculations M'!MH1137","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E605","v":"CM Interest"},null,{"v":-340271.62412906304,"d":"(340,272)"},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU52:$MH52)","v":0},{"v":-17249.35863369045,"d":"(17,249)"},{"v":-35667.155360678786,"d":"(35,667)"},{"v":-37174.897913691544,"d":"(37,175)"},{"v":-35917.499864845,"d":"(35,917)"},{"v":-32593.8258341775,"d":"(32,594)"},{"v":-28627.671077472238,"d":"(28,628)"},{"v":-24130.984593764817,"d":"(24,131)"},{"v":-19020.212270329852,"d":"(19,020)"},{"v":-13241.07665917801,"d":"(13,241)"},{"v":-6865.621974016966,"d":"(6,866)"},{"v":-4731.7202929793075,"d":"(4,732)"},{"v":-4946.190819148794,"d":"(4,946)"},{"v":-5170.383002425533,"d":"(5,170)"},{"v":-5404.736547731773,"d":"(5,405)"},{"v":-5649.712218158333,"d":"(5,650)"},{"v":-5905.791834964596,"d":"(5,906)"},{"v":-6173.478906732942,"d":"(6,173)"},{"v":-6453.299406559489,"d":"(6,453)"},{"v":-6745.802771299361,"d":"(6,746)"},{"v":-7051.564011084446,"d":"(7,052)"},{"v":-7371.184005396076,"d":"(7,371)"},{"v":-7705.2908724011,"d":"(7,705)"},{"v":-8054.541856415172,"d":"(8,055)"},{"v":-8419.623401920902,"d":"(8,420)"},{"$nulls":3},{"$f":"-'Calculations M'!AU1291","v":0},{"$f":"-'Calculations M'!AV1291","v":0},{"$f":"-'Calculations M'!AW1291","v":0},{"$f":"-'Calculations M'!AX1291","v":0},{"$f":"-'Calculations M'!AY1291","v":0},{"$f":"-'Calculations M'!AZ1291","v":0},{"$f":"-'Calculations M'!BA1291","v":0},{"$f":"-'Calculations M'!BB1291","v":0},{"$f":"-'Calculations M'!BC1291","v":0},{"$f":"-'Calculations M'!BD1291","v":{"v":-2848.4084493230494,"d":"(2,848)"}},{"$f":"-'Calculations M'!BE1291","v":{"v":-2858.950153704706,"d":"(2,859)"}},{"$f":"-'Calculations M'!BF1291","v":{"v":-2869.530865660477,"d":"(2,870)"}},{"$f":"-'Calculations M'!BG1291","v":{"v":-2880.1507332266965,"d":"(2,880)"}},{"$f":"-'Calculations M'!BH1291","v":{"v":-2890.809904439699,"d":"(2,891)"}},{"$f":"-'Calculations M'!BI1291","v":{"v":-2901.508527335819,"d":"(2,902)"}},{"$f":"-'Calculations M'!BJ1291","v":{"v":-2912.246749951391,"d":"(2,912)"}},{"$f":"-'Calculations M'!BK1291","v":{"v":-2923.024720322749,"d":"(2,923)"}},{"$f":"-'Calculations M'!BL1291","v":{"v":-2933.842549477144,"d":"(2,934)"}},{"$f":"-'Calculations M'!BM1291","v":{"v":-2944.700422459994,"d":"(2,945)"}},{"$f":"-'Calculations M'!BN1291","v":{"v":-2955.598487307633,"d":"(2,956)"}},{"$f":"-'Calculations M'!BO1291","v":{"v":-2966.5368920563965,"d":"(2,967)"}},{"$f":"-'Calculations M'!BP1291","v":{"v":-2977.515784742618,"d":"(2,978)"}},{"$f":"-'Calculations M'!BQ1291","v":{"v":-2988.5353134026323,"d":"(2,989)"}},{"$f":"-'Calculations M'!BR1291","v":{"v":-2999.5956260727735,"d":"(3,000)"}},{"$f":"-'Calculations M'!BS1291","v":{"v":-3010.6968707893757,"d":"(3,011)"}},{"$f":"-'Calculations M'!BT1291","v":{"v":-3021.839195588774,"d":"(3,022)"}},{"$f":"-'Calculations M'!BU1291","v":{"v":-3033.022748507303,"d":"(3,033)"}},{"$f":"-'Calculations M'!BV1291","v":{"v":-3044.2476775812956,"d":"(3,044)"}},{"$f":"-'Calculations M'!BW1291","v":{"v":-3055.5141678561713,"d":"(3,056)"}},{"$f":"-'Calculations M'!BX1291","v":{"v":-3066.8223303591803,"d":"(3,067)"}},{"$f":"-'Calculations M'!BY1291","v":{"v":-3078.172350135741,"d":"(3,078)"}},{"$f":"-'Calculations M'!BZ1291","v":{"v":-3089.564375222187,"d":"(3,090)"}},{"$f":"-'Calculations M'!CA1291","v":{"v":-3100.998553654854,"d":"(3,101)"}},{"$f":"-'Calculations M'!CB1291","v":{"v":-3112.4750704791586,"d":"(3,112)"}},{"$f":"-'Calculations M'!CC1291","v":{"v":-3123.9940737314355,"d":"(3,124)"}},{"$f":"-'Calculations M'!CD1291","v":{"v":-3135.5556744389364,"d":"(3,136)"}},{"$f":"-'Calculations M'!CE1291","v":{"v":-3110.9901920269663,"d":"(3,111)"}},{"$f":"-'Calculations M'!CF1291","v":{"v":-3122.503680925787,"d":"(3,123)"}},{"$f":"-'Calculations M'!CG1291","v":{"v":-3134.0597672798317,"d":"(3,134)"}},{"$f":"-'Calculations M'!CH1291","v":{"v":-3057.166734466154,"d":"(3,057)"}},{"$f":"-'Calculations M'!CI1291","v":{"v":-3068.481040477041,"d":"(3,068)"}},{"$f":"-'Calculations M'!CJ1291","v":{"v":-3079.837203761479,"d":"(3,080)"}},{"$f":"-'Calculations M'!CK1291","v":{"v":-3001.746705038846,"d":"(3,002)"}},{"$f":"-'Calculations M'!CL1291","v":{"v":-3012.8559067084225,"d":"(3,013)"}},{"$f":"-'Calculations M'!CM1291","v":{"v":-3024.0062254698782,"d":"(3,024)"}},{"$f":"-'Calculations M'!CN1291","v":{"v":-2970.295312532293,"d":"(2,970)"}},{"$f":"-'Calculations M'!CO1291","v":{"v":-2981.288120633948,"d":"(2,981)"}},{"$f":"-'Calculations M'!CP1291","v":{"v":-2992.321601718479,"d":"(2,992)"}},{"$f":"-'Calculations M'!CQ1291","v":{"v":-2899.091168013246,"d":"(2,899)"}},{"$f":"-'Calculations M'!CR1291","v":{"v":-2909.820434430587,"d":"(2,910)"}},{"$f":"-'Calculations M'!CS1291","v":{"v":-2920.58941159463,"d":"(2,921)"}},{"$f":"-'Calculations M'!CT1291","v":{"v":-2817.372520788988,"d":"(2,817)"}},{"$f":"-'Calculations M'!CU1291","v":{"v":-2827.7993489751507,"d":"(2,828)"}},{"$f":"-'Calculations M'!CV1291","v":{"v":-2838.2647776355084,"d":"(2,838)"}},{"$f":"-'Calculations M'!CW1291","v":{"v":-2733.241547477526,"d":"(2,733)"}},{"$f":"-'Calculations M'!CX1291","v":{"v":-2743.3570182433637,"d":"(2,743)"}},{"$f":"-'Calculations M'!CY1291","v":{"v":-2753.5099422018043,"d":"(2,754)"}},{"$f":"-'Calculations M'!CZ1291","v":{"v":-2680.448977940387,"d":"(2,680)"}},{"$f":"-'Calculations M'!DA1291","v":{"v":-2690.3690777539014,"d":"(2,690)"}},{"$f":"-'Calculations M'!DB1291","v":{"v":-2700.325890578347,"d":"(2,700)"}},{"$f":"-'Calculations M'!DC1291","v":{"v":-2593.435663180004,"d":"(2,593)"}},{"$f":"-'Calculations M'!DD1291","v":{"v":-2603.0337469571164,"d":"(2,603)"}},{"$f":"-'Calculations M'!DE1291","v":{"v":-2612.6673224454007,"d":"(2,613)"}},{"$f":"-'Calculations M'!DF1291","v":{"v":-2502.3278114464715,"d":"(2,502)"}},{"$f":"-'Calculations M'!DG1291","v":{"v":-2511.5887054629056,"d":"(2,512)"}},{"$f":"-'Calculations M'!DH1291","v":{"v":-2520.883869890753,"d":"(2,521)"}},{"$f":"-'Calculations M'!DI1291","v":{"v":-2408.524403108946,"d":"(2,409)"}},{"$f":"-'Calculations M'!DJ1291","v":{"v":-2417.43811491213,"d":"(2,417)"}},{"$f":"-'Calculations M'!DK1291","v":{"v":-2426.3848388178853,"d":"(2,426)"}},{"$f":"-'Calculations M'!DL1291","v":{"v":-2346.8223778132365,"d":"(2,347)"}},{"$f":"-'Calculations M'!DM1291","v":{"v":-2355.5077435706094,"d":"(2,356)"}},{"$f":"-'Calculations M'!DN1291","v":{"v":-2364.225270221631,"d":"(2,364)"}},{"$f":"-'Calculations M'!DO1291","v":{"v":-2249.6532893949757,"d":"(2,250)"}},{"$f":"-'Calculations M'!DP1291","v":{"v":-2257.9790378870093,"d":"(2,258)"}},{"$f":"-'Calculations M'!DQ1291","v":{"v":-2266.335614945682,"d":"(2,266)"}},{"$f":"-'Calculations M'!DR1291","v":{"v":-2146.945199470664,"d":"(2,147)"}},{"$f":"-'Calculations M'!DS1291","v":{"v":-2154.8908646741274,"d":"(2,155)"}},{"$f":"-'Calculations M'!DT1291","v":{"v":-2162.86591508997,"d":"(2,163)"}},{"$f":"-'Calculations M'!DU1291","v":{"v":-2040.9946327049213,"d":"(2,041)"}},{"$f":"-'Calculations M'!DV1291","v":{"v":-2048.548149658561,"d":"(2,049)"}},{"$f":"-'Calculations M'!DW1291","v":{"v":-2056.1296454794024,"d":"(2,056)"}},{"$f":"-'Calculations M'!DX1291","v":{"v":-1967.9197160189867,"d":"(1,968)"}},{"$f":"-'Calculations M'!DY1291","v":{"v":-1975.2028075987625,"d":"(1,975)"}},{"$f":"-'Calculations M'!DZ1291","v":{"v":-1982.5128417913995,"d":"(1,983)"}},{"$f":"-'Calculations M'!EA1291","v":{"v":-1858.1064371797631,"d":"(1,858)"}},{"$f":"-'Calculations M'!EB1291","v":{"v":-1864.9831320125297,"d":"(1,865)"}},{"$f":"-'Calculations M'!EC1291","v":{"v":-1871.8852520857292,"d":"(1,872)"}},{"$f":"-'Calculations M'!ED1291","v":{"v":-1742.3113801583008,"d":"(1,742)"}},{"$f":"-'Calculations M'!EE1291","v":{"v":-1748.7595098029813,"d":"(1,749)"}},{"$f":"-'Calculations M'!EF1291","v":{"v":-1755.2315103065837,"d":"(1,755)"}},{"$f":"-'Calculations M'!EG1291","v":{"v":-1623.2135955073065,"d":"(1,623)"}},{"$f":"-'Calculations M'!EH1291","v":{"v":-1629.220946966313,"d":"(1,629)"}},{"$f":"-'Calculations M'!EI1291","v":{"v":-1635.2505408845632,"d":"(1,635)"}},{"$f":"-'Calculations M'!EJ1291","v":{"v":-1537.3223591525866,"d":"(1,537)"}},{"$f":"-'Calculations M'!EK1291","v":{"v":-1543.0118395925542,"d":"(1,543)"}},{"$f":"-'Calculations M'!EL1291","v":{"v":-1548.7223782010904,"d":"(1,549)"}},{"$f":"-'Calculations M'!EM1291","v":{"v":-1413.817199744773,"d":"(1,414)"}},{"$f":"-'Calculations M'!EN1291","v":{"v":-1419.049618002283,"d":"(1,419)"}},{"$f":"-'Calculations M'!EO1291","v":{"v":-1424.3013920105159,"d":"(1,424)"}},{"$f":"-'Calculations M'!EP1291","v":{"v":-1284.1375558564164,"d":"(1,284)"}},{"$f":"-'Calculations M'!EQ1291","v":{"v":-1288.8900403178038,"d":"(1,289)"}},{"$f":"-'Calculations M'!ER1291","v":{"v":-1293.6601040939013,"d":"(1,294)"}},{"$f":"-'Calculations M'!ES1291","v":{"v":-1150.8193269048595,"d":"(1,151)"}},{"$f":"-'Calculations M'!ET1291","v":{"v":-1155.0784062636942,"d":"(1,155)"}},{"$f":"-'Calculations M'!EU1291","v":{"v":-1159.3532514921424,"d":"(1,159)"}},{"$f":"-'Calculations M'!EV1291","v":{"v":-1050.3831135954902,"d":"(1,050)"}},{"$f":"-'Calculations M'!EW1291","v":{"v":-1054.2704737186482,"d":"(1,054)"}},{"$f":"-'Calculations M'!EX1291","v":{"v":-1058.1722303753265,"d":"(1,058)"}},{"$f":"-'Calculations M'!EY1291","v":{"v":-912.057777687379,"d":"(912)"}},{"$f":"-'Calculations M'!EZ1291","v":{"v":-915.4332281661843,"d":"(915)"}},{"$f":"-'Calculations M'!FA1291","v":{"v":-918.8211507061627,"d":"(919)"}},{"$f":"-'Calculations M'!FB1291","v":{"v":-767.849958968327,"d":"(768)"}},{"$f":"-'Calculations M'!FC1291","v":{"v":-770.6917014525393,"d":"(771)"}},{"$f":"-'Calculations M'!FD1291","v":{"v":-773.543954516494,"d":"(774)"}},{"$f":"-'Calculations M'!FE1291","v":{"v":-621.2566827567649,"d":"(621)"}},{"$f":"-'Calculations M'!FF1291","v":{"v":-623.5559090844874,"d":"(624)"}},{"$f":"-'Calculations M'!FG1291","v":{"v":-625.863647501438,"d":"(626)"}},{"$f":"-'Calculations M'!FH1291","v":{"v":-508.89503243902504,"d":"(509)"}},{"$f":"-'Calculations M'!FI1291","v":{"v":-510.77842470341994,"d":"(511)"}},{"$f":"-'Calculations M'!FJ1291","v":{"v":-512.6687746755316,"d":"(513)"}},{"$f":"-'Calculations M'!FK1291","v":{"v":-382.09014313745155,"d":"(382)"}},{"$f":"-'Calculations M'!FL1291","v":{"v":-383.50422321271714,"d":"(384)"}},{"$f":"-'Calculations M'!FM1291","v":{"v":-384.9235215687703,"d":"(385)"}},{"$f":"-'Calculations M'!FN1291","v":{"v":-386.34807521469463,"d":"(386)"}},{"$f":"-'Calculations M'!FO1291","v":{"v":-387.77792115957374,"d":"(388)"}},{"$f":"-'Calculations M'!FP1291","v":{"v":-389.2130594034076,"d":"(389)"}},{"$f":"-'Calculations M'!FQ1291","v":{"v":-390.65348994619626,"d":"(391)"}},{"$f":"-'Calculations M'!FR1291","v":{"v":-392.0992497970233,"d":"(392)"}},{"$f":"-'Calculations M'!FS1291","v":{"v":-393.5503759649723,"d":"(394)"}},{"$f":"-'Calculations M'!FT1291","v":{"v":-395.00686845004327,"d":"(395)"}},{"$f":"-'Calculations M'!FU1291","v":{"v":-396.46876426131985,"d":"(396)"}},{"$f":"-'Calculations M'!FV1291","v":{"v":-397.93606339880193,"d":"(398)"}},{"$f":"-'Calculations M'!FW1291","v":{"v":-399.40880287157324,"d":"(399)"}},{"$f":"-'Calculations M'!FX1291","v":{"v":-400.8869826796337,"d":"(401)"}},{"$f":"-'Calculations M'!FY1291","v":{"v":-402.370639832067,"d":"(402)"}},{"$f":"-'Calculations M'!FZ1291","v":{"v":-403.859774328873,"d":"(404)"}},{"$f":"-'Calculations M'!GA1291","v":{"v":-405.3544231791354,"d":"(405)"}},{"$f":"-'Calculations M'!GB1291","v":{"v":-406.85458638285417,"d":"(407)"}},{"$f":"-'Calculations M'!GC1291","v":{"v":-408.3603009491129,"d":"(408)"}},{"$f":"-'Calculations M'!GD1291","v":{"v":-409.8716038869952,"d":"(410)"}},{"$f":"-'Calculations M'!GE1291","v":{"v":-411.3884951965011,"d":"(411)"}},{"$f":"-'Calculations M'!GF1291","v":{"v":-412.9110118867141,"d":"(413)"}},{"$f":"-'Calculations M'!GG1291","v":{"v":-414.4391539576344,"d":"(414)"}},{"$f":"-'Calculations M'!GH1291","v":{"v":-415.9729584183454,"d":"(416)"}},{"$f":"-'Calculations M'!GI1291","v":{"v":-417.51242526884715,"d":"(418)"}},{"$f":"-'Calculations M'!GJ1291","v":{"v":-419.0575915182233,"d":"(419)"}},{"$f":"-'Calculations M'!GK1291","v":{"v":-420.6084941755575,"d":"(421)"}},{"$f":"-'Calculations M'!GL1291","v":{"v":-422.1651332408495,"d":"(422)"}},{"$f":"-'Calculations M'!GM1291","v":{"v":-423.72754572318325,"d":"(424)"}},{"$f":"-'Calculations M'!GN1291","v":{"v":-425.29573162255843,"d":"(425)"}},{"$f":"-'Calculations M'!GO1291","v":{"v":-426.8697279480589,"d":"(427)"}},{"$f":"-'Calculations M'!GP1291","v":{"v":-428.4495346996844,"d":"(428)"}},{"$f":"-'Calculations M'!GQ1291","v":{"v":-430.03518888651877,"d":"(430)"}},{"$f":"-'Calculations M'!GR1291","v":{"v":-431.6267275176456,"d":"(432)"}},{"$f":"-'Calculations M'!GS1291","v":{"v":-433.2241505930646,"d":"(433)"}},{"$f":"-'Calculations M'!GT1291","v":{"v":-434.82745811277607,"d":"(435)"}},{"$f":"-'Calculations M'!GU1291","v":{"v":-436.4367240949471,"d":"(436)"}},{"$f":"-'Calculations M'!GV1291","v":{"v":-438.0519485395778,"d":"(438)"}},{"$f":"-'Calculations M'!GW1291","v":{"v":-439.6731314466679,"d":"(440)"}},{"$f":"-'Calculations M'!GX1291","v":{"v":-441.3003098253013,"d":"(441)"}},{"$f":"-'Calculations M'!GY1291","v":{"v":-442.9335206845614,"d":"(443)"}},{"$f":"-'Calculations M'!GZ1291","v":{"v":-444.5727640244483,"d":"(445)"}},{"$f":"-'Calculations M'!HA1291","v":{"v":-446.2180768540456,"d":"(446)"}},{"$f":"-'Calculations M'!HB1291","v":{"v":-447.8694961824368,"d":"(448)"}},{"$f":"-'Calculations M'!HC1291","v":{"v":-449.52702200962204,"d":"(450)"}},{"$f":"-'Calculations M'!HD1291","v":{"v":-451.1906913446848,"d":"(451)"}},{"$f":"-'Calculations M'!HE1291","v":{"v":-452.86050418762517,"d":"(453)"}},{"$f":"-'Calculations M'!HF1291","v":{"v":-454.5364975475267,"d":"(455)"}},{"$f":"-'Calculations M'!HG1291","v":{"v":-456.21870843347295,"d":"(456)"}},{"$f":"-'Calculations M'!HH1291","v":{"v":-457.90713684546404,"d":"(458)"}},{"$f":"-'Calculations M'!HI1291","v":{"v":-459.60181979258346,"d":"(460)"}},{"$f":"-'Calculations M'!HJ1291","v":{"v":-461.30275727483127,"d":"(461)"}},{"$f":"-'Calculations M'!HK1291","v":{"v":-463.009986301291,"d":"(463)"}},{"$f":"-'Calculations M'!HL1291","v":{"v":-464.7235438810464,"d":"(465)"}},{"$f":"-'Calculations M'!HM1291","v":{"v":-466.4434300140973,"d":"(466)"}},{"$f":"-'Calculations M'!HN1291","v":{"v":-468.1696817095273,"d":"(468)"}},{"$f":"-'Calculations M'!HO1291","v":{"v":-469.9023359764202,"d":"(470)"}},{"$f":"-'Calculations M'!HP1291","v":{"v":-471.6413928147758,"d":"(472)"}},{"$f":"-'Calculations M'!HQ1291","v":{"v":-473.3868892336778,"d":"(473)"}},{"$f":"-'Calculations M'!HR1291","v":{"v":-475.13886224220977,"d":"(475)"}},{"$f":"-'Calculations M'!HS1291","v":{"v":-476.8973118403717,"d":"(477)"}},{"$f":"-'Calculations M'!HT1291","v":{"v":-478.6622750372471,"d":"(479)"}},{"$f":"-'Calculations M'!HU1291","v":{"v":-480.4337518328362,"d":"(480)"}},{"$f":"-'Calculations M'!HV1291","v":{"v":-482.21177923622247,"d":"(482)"}},{"$f":"-'Calculations M'!HW1291","v":{"v":-483.99639425648945,"d":"(484)"}},{"$f":"-'Calculations M'!HX1291","v":{"v":-485.78763390272087,"d":"(486)"}},{"$f":"-'Calculations M'!HY1291","v":{"v":-487.5854981749165,"d":"(488)"}},{"$f":"-'Calculations M'!HZ1291","v":{"v":-489.3900240821602,"d":"(489)"}},{"$f":"-'Calculations M'!IA1291","v":{"v":-491.2012116244519,"d":"(491)"}},{"$f":"-'Calculations M'!IB1291","v":{"v":-493.0190978108752,"d":"(493)"}},{"$f":"-'Calculations M'!IC1291","v":{"v":-494.84371965051355,"d":"(495)"}},{"$f":"-'Calculations M'!ID1291","v":{"v":-496.6750771433671,"d":"(497)"}},{"$f":"-'Calculations M'!IE1291","v":{"v":-498.51324430760303,"d":"(499)"}},{"$f":"-'Calculations M'!IF1291","v":{"v":-500.3581841341378,"d":"(500)"}},{"$f":"-'Calculations M'!IG1291","v":{"v":-502.2099706411384,"d":"(502)"}},{"$f":"-'Calculations M'!IH1291","v":{"v":-504.0686038286051,"d":"(504)"}},{"$f":"-'Calculations M'!II1291","v":{"v":-505.93412070562135,"d":"(506)"}},{"$f":"-'Calculations M'!IJ1291","v":{"v":-507.80652127218707,"d":"(508)"}},{"$f":"-'Calculations M'!IK1291","v":{"v":-509.6858795464696,"d":"(510)"}},{"$f":"-'Calculations M'!IL1291","v":{"v":-511.57219552846897,"d":"(512)"}},{"$f":"-'Calculations M'!IM1291","v":{"v":-513.465469218185,"d":"(513)"}},{"$f":"-'Calculations M'!IN1291","v":{"v":-515.365774633785,"d":"(515)"}},{"$f":"-'Calculations M'!IO1291","v":{"v":-517.2731117752691,"d":"(517)"}},{"$f":"-'Calculations M'!IP1291","v":{"v":-519.187480642637,"d":"(519)"}},{"$f":"-'Calculations M'!IQ1291","v":{"v":-521.1089552540561,"d":"(521)"}},{"$f":"-'Calculations M'!IR1291","v":{"v":-523.0375356095263,"d":"(523)"}},{"$f":"-'Calculations M'!IS1291","v":{"v":-524.9732587181315,"d":"(525)"}},{"$f":"-'Calculations M'!IT1291","v":{"v":-526.9161245798713,"d":"(527)"}},{"$f":"-'Calculations M'!IU1291","v":{"v":-528.8662072129132,"d":"(529)"}},{"$f":"-'Calculations M'!IV1291","v":{"v":-530.823506617257,"d":"(531)"}},{"$f":"-'Calculations M'!IW1291","v":{"v":-532.7880227929027,"d":"(533)"}},{"$f":"-'Calculations M'!IX1291","v":{"v":-534.7598297580175,"d":"(535)"}},{"$f":"-'Calculations M'!IY1291","v":{"v":-536.7389275126015,"d":"(537)"}},{"$f":"-'Calculations M'!IZ1291","v":{"v":-538.7253530657384,"d":"(539)"}},{"$f":"-'Calculations M'!JA1291","v":{"v":-540.7191434265116,"d":"(541)"}},{"$f":"-'Calculations M'!JB1291","v":{"v":-542.7202985949211,"d":"(543)"}},{"$f":"-'Calculations M'!JC1291","v":{"v":-544.7288555800507,"d":"(545)"}},{"$f":"-'Calculations M'!JD1291","v":{"v":-546.7448513909837,"d":"(547)"}},{"$f":"-'Calculations M'!JE1291","v":{"v":-548.7682860277204,"d":"(549)"}},{"$f":"-'Calculations M'!JF1291","v":{"v":-550.7992335084277,"d":"(551)"}},{"$f":"-'Calculations M'!JG1291","v":{"v":-552.8376938331061,"d":"(553)"}},{"$f":"-'Calculations M'!JH1291","v":{"v":-554.8837040108385,"d":"(555)"}},{"$f":"-'Calculations M'!JI1291","v":{"v":-556.9372640416254,"d":"(557)"}},{"$f":"-'Calculations M'!JJ1291","v":{"v":-558.9984479436338,"d":"(559)"}},{"$f":"-'Calculations M'!JK1291","v":{"v":-561.0672557168639,"d":"(561)"}},{"$f":"-'Calculations M'!JL1291","v":{"v":-563.143724370399,"d":"(563)"}},{"$f":"-'Calculations M'!JM1291","v":{"v":-565.2278539042395,"d":"(565)"}},{"$f":"-'Calculations M'!JN1291","v":{"v":-567.3197183365521,"d":"(567)"}},{"$f":"-'Calculations M'!JO1291","v":{"v":-569.4193176673372,"d":"(569)"}},{"$f":"-'Calculations M'!JP1291","v":{"v":-571.5266889056783,"d":"(572)"}},{"$f":"-'Calculations M'!JQ1291","v":{"v":-573.6418690606589,"d":"(574)"}},{"$f":"-'Calculations M'!JR1291","v":{"v":-575.764858132279,"d":"(576)"}},{"$f":"-'Calculations M'!JS1291","v":{"v":-577.8956931296224,"d":"(578)"}},{"$f":"-'Calculations M'!JT1291","v":{"v":-580.034448070856,"d":"(580)"}},{"$f":"-'Calculations M'!JU1291","v":{"v":-582.1810859468965,"d":"(582)"}},{"$f":"-'Calculations M'!JV1291","v":{"v":-584.3356807759109,"d":"(584)"}},{"$f":"-'Calculations M'!JW1291","v":{"v":-586.4982695669829,"d":"(586)"}},{"$f":"-'Calculations M'!JX1291","v":{"v":-588.6688523201125,"d":"(589)"}},{"$f":"-'Calculations M'!JY1291","v":{"v":-590.8474660443832,"d":"(591)"}},{"$f":"-'Calculations M'!JZ1291","v":{"v":-593.0341477488786,"d":"(593)"}},{"$f":"-'Calculations M'!KA1291","v":{"v":-595.2288974335988,"d":"(595)"}},{"$f":"-'Calculations M'!KB1291","v":{"v":-597.431789116711,"d":"(597)"}},{"$f":"-'Calculations M'!KC1291","v":{"v":-599.6428227982151,"d":"(600)"}},{"$f":"-'Calculations M'!KD1291","v":{"v":-601.8620354871948,"d":"(602)"}},{"$f":"-'Calculations M'!KE1291","v":{"v":-604.0894641927337,"d":"(604)"}},{"$f":"-'Calculations M'!KF1291","v":{"v":-606.3251459239153,"d":"(606)"}},{"$f":"-'Calculations M'!KG1291","v":{"v":-608.5691176898232,"d":"(609)"}},{"$f":"-'Calculations M'!KH1291","v":{"v":-610.8213794904576,"d":"(611)"}},{"$f":"-'Calculations M'!KI1291","v":{"v":-613.081968334902,"d":"(613)"}},{"$f":"-'Calculations M'!KJ1291","v":{"v":-615.3509212322398,"d":"(615)"}},{"$f":"-'Calculations M'!KK1291","v":{"v":-617.6282751915548,"d":"(618)"}},{"$f":"-'Calculations M'!KL1291","v":{"v":-619.9140672219306,"d":"(620)"}},{"$f":"-'Calculations M'!KM1291","v":{"v":-622.2082973233671,"d":"(622)"}},{"$f":"-'Calculations M'!KN1291","v":{"v":-624.5110395140316,"d":"(625)"}},{"$f":"-'Calculations M'!KO1291","v":{"v":-626.8222937939241,"d":"(627)"}},{"$f":"-'Calculations M'!KP1291","v":{"v":-629.1420971721282,"d":"(629)"}},{"$f":"-'Calculations M'!KQ1291","v":{"v":-631.4704866577273,"d":"(631)"}},{"$f":"-'Calculations M'!KR1291","v":{"v":-633.8074992598052,"d":"(634)"}},{"$f":"-'Calculations M'!KS1291","v":{"v":-636.1531719874455,"d":"(636)"}},{"$f":"-'Calculations M'!KT1291","v":{"v":-638.5075048406482,"d":"(639)"}},{"$f":"-'Calculations M'!KU1291","v":{"v":-640.8705718375803,"d":"(641)"}},{"$f":"-'Calculations M'!KV1291","v":{"v":-643.2423729782421,"d":"(643)"}},{"$f":"-'Calculations M'!KW1291","v":{"v":-645.622945271717,"d":"(646)"}},{"$f":"-'Calculations M'!KX1291","v":{"v":-648.0123257270888,"d":"(648)"}},{"$f":"-'Calculations M'!KY1291","v":{"v":-650.4105513534407,"d":"(650)"}},{"$f":"-'Calculations M'!KZ1291","v":{"v":-652.8176591598567,"d":"(653)"}},{"$f":"-'Calculations M'!LA1291","v":{"v":-655.2336861554203,"d":"(655)"}},{"$f":"-'Calculations M'!LB1291","v":{"v":-657.6586323401315,"d":"(658)"}},{"$f":"-'Calculations M'!LC1291","v":{"v":-660.0925717321572,"d":"(660)"}},{"$f":"-'Calculations M'!LD1291","v":{"v":-662.5355043314979,"d":"(663)"}},{"$f":"-'Calculations M'!LE1291","v":{"v":-664.9875041563205,"d":"(665)"}},{"$f":"-'Calculations M'!LF1291","v":{"v":-667.448571206625,"d":"(667)"}},{"$f":"-'Calculations M'!LG1291","v":{"v":-669.9187424914951,"d":"(670)"}},{"$f":"-'Calculations M'!LH1291","v":{"v":-672.3980550200143,"d":"(672)"}},{"$f":"-'Calculations M'!LI1291","v":{"v":-674.8865458012664,"d":"(675)"}},{"$f":"-'Calculations M'!LJ1291","v":{"v":-677.3842518443348,"d":"(677)"}},{"$f":"-'Calculations M'!LK1291","v":{"v":-679.8911731492194,"d":"(680)"}},{"$f":"-'Calculations M'!LL1291","v":{"v":-682.4073837340877,"d":"(682)"}},{"$f":"-'Calculations M'!LM1291","v":{"v":-684.9329206080232,"d":"(685)"}},{"$f":"-'Calculations M'!LN1291","v":{"v":-687.4677837710258,"d":"(687)"}},{"$f":"-'Calculations M'!LO1291","v":{"v":-690.0120472412626,"d":"(690)"}},{"$f":"-'Calculations M'!LP1291","v":{"v":-692.565711018734,"d":"(693)"}},{"$f":"-'Calculations M'!LQ1291","v":{"v":-695.1288491216068,"d":"(695)"}},{"$f":"-'Calculations M'!LR1291","v":{"v":-697.7014615498812,"d":"(698)"}},{"$f":"-'Calculations M'!LS1291","v":{"v":-700.2835853126408,"d":"(700)"}},{"$f":"-'Calculations M'!LT1291","v":{"v":-702.875257418969,"d":"(703)"}},{"$f":"-'Calculations M'!LU1291","v":{"v":-705.4765518870333,"d":"(705)"}},{"$f":"-'Calculations M'!LV1291","v":{"v":-708.0874687168334,"d":"(708)"}},{"$f":"-'Calculations M'!LW1291","v":{"v":-710.7080449174532,"d":"(711)"}},{"$f":"-'Calculations M'!LX1291","v":{"v":-713.3383174979763,"d":"(713)"}},{"$f":"-'Calculations M'!LY1291","v":{"v":-715.9783234674859,"d":"(716)"}},{"$f":"-'Calculations M'!LZ1291","v":{"v":-718.628099835066,"d":"(719)"}},{"$f":"-'Calculations M'!MA1291","v":{"v":-721.2876836097998,"d":"(721)"}},{"$f":"-'Calculations M'!MB1291","v":{"v":-723.9571118007714,"d":"(724)"}},{"$f":"-'Calculations M'!MC1291","v":{"v":-726.6364214170641,"d":"(727)"}},{"$f":"-'Calculations M'!MD1291","v":{"v":-729.3256494677615,"d":"(729)"}},{"$f":"-'Calculations M'!ME1291","v":{"v":-732.0248329619473,"d":"(732)"}},{"$f":"-'Calculations M'!MF1291","v":{"v":-734.7339718996215,"d":"(735)"}},{"$f":"-'Calculations M'!MG1291","v":{"v":-737.4531402989511,"d":"(737)"}},{"$f":"-'Calculations M'!MH1291","v":{"v":-740.18237516902,"d":"(740)"}}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!E606","v":"Other Interest"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-'Calculations M'!AU1437","v":0},{"$f":"-'Calculations M'!AV1437","v":0},{"$f":"-'Calculations M'!AW1437","v":0},{"$f":"-'Calculations M'!AX1437","v":0},{"$f":"-'Calculations M'!AY1437","v":0},{"$f":"-'Calculations M'!AZ1437","v":0},{"$f":"-'Calculations M'!BA1437","v":0},{"$f":"-'Calculations M'!BB1437","v":0},{"$f":"-'Calculations M'!BC1437","v":0},{"$f":"-'Calculations M'!BD1437","v":0},{"$f":"-'Calculations M'!BE1437","v":0},{"$f":"-'Calculations M'!BF1437","v":0},{"$f":"-'Calculations M'!BG1437","v":0},{"$f":"-'Calculations M'!BH1437","v":0},{"$f":"-'Calculations M'!BI1437","v":0},{"$f":"-'Calculations M'!BJ1437","v":0},{"$f":"-'Calculations M'!BK1437","v":0},{"$f":"-'Calculations M'!BL1437","v":0},{"$f":"-'Calculations M'!BM1437","v":0},{"$f":"-'Calculations M'!BN1437","v":0},{"$f":"-'Calculations M'!BO1437","v":0},{"$f":"-'Calculations M'!BP1437","v":0},{"$f":"-'Calculations M'!BQ1437","v":0},{"$f":"-'Calculations M'!BR1437","v":0},{"$f":"-'Calculations M'!BS1437","v":0},{"$f":"-'Calculations M'!BT1437","v":0},{"$f":"-'Calculations M'!BU1437","v":0},{"$f":"-'Calculations M'!BV1437","v":0},{"$f":"-'Calculations M'!BW1437","v":0},{"$f":"-'Calculations M'!BX1437","v":0},{"$f":"-'Calculations M'!BY1437","v":0},{"$f":"-'Calculations M'!BZ1437","v":0},{"$f":"-'Calculations M'!CA1437","v":0},{"$f":"-'Calculations M'!CB1437","v":0},{"$f":"-'Calculations M'!CC1437","v":0},{"$f":"-'Calculations M'!CD1437","v":0},{"$f":"-'Calculations M'!CE1437","v":0},{"$f":"-'Calculations M'!CF1437","v":0},{"$f":"-'Calculations M'!CG1437","v":0},{"$f":"-'Calculations M'!CH1437","v":0},{"$f":"-'Calculations M'!CI1437","v":0},{"$f":"-'Calculations M'!CJ1437","v":0},{"$f":"-'Calculations M'!CK1437","v":0},{"$f":"-'Calculations M'!CL1437","v":0},{"$f":"-'Calculations M'!CM1437","v":0},{"$f":"-'Calculations M'!CN1437","v":0},{"$f":"-'Calculations M'!CO1437","v":0},{"$f":"-'Calculations M'!CP1437","v":0},{"$f":"-'Calculations M'!CQ1437","v":0},{"$f":"-'Calculations M'!CR1437","v":0},{"$f":"-'Calculations M'!CS1437","v":0},{"$f":"-'Calculations M'!CT1437","v":0},{"$f":"-'Calculations M'!CU1437","v":0},{"$f":"-'Calculations M'!CV1437","v":0},{"$f":"-'Calculations M'!CW1437","v":0},{"$f":"-'Calculations M'!CX1437","v":0},{"$f":"-'Calculations M'!CY1437","v":0},{"$f":"-'Calculations M'!CZ1437","v":0},{"$f":"-'Calculations M'!DA1437","v":0},{"$f":"-'Calculations M'!DB1437","v":0},{"$f":"-'Calculations M'!DC1437","v":0},{"$f":"-'Calculations M'!DD1437","v":0},{"$f":"-'Calculations M'!DE1437","v":0},{"$f":"-'Calculations M'!DF1437","v":0},{"$f":"-'Calculations M'!DG1437","v":0},{"$f":"-'Calculations M'!DH1437","v":0},{"$f":"-'Calculations M'!DI1437","v":0},{"$f":"-'Calculations M'!DJ1437","v":0},{"$f":"-'Calculations M'!DK1437","v":0},{"$f":"-'Calculations M'!DL1437","v":0},{"$f":"-'Calculations M'!DM1437","v":0},{"$f":"-'Calculations M'!DN1437","v":0},{"$f":"-'Calculations M'!DO1437","v":0},{"$f":"-'Calculations M'!DP1437","v":0},{"$f":"-'Calculations M'!DQ1437","v":0},{"$f":"-'Calculations M'!DR1437","v":0},{"$f":"-'Calculations M'!DS1437","v":0},{"$f":"-'Calculations M'!DT1437","v":0},{"$f":"-'Calculations M'!DU1437","v":0},{"$f":"-'Calculations M'!DV1437","v":0},{"$f":"-'Calculations M'!DW1437","v":0},{"$f":"-'Calculations M'!DX1437","v":0},{"$f":"-'Calculations M'!DY1437","v":0},{"$f":"-'Calculations M'!DZ1437","v":0},{"$f":"-'Calculations M'!EA1437","v":0},{"$f":"-'Calculations M'!EB1437","v":0},{"$f":"-'Calculations M'!EC1437","v":0},{"$f":"-'Calculations M'!ED1437","v":0},{"$f":"-'Calculations M'!EE1437","v":0},{"$f":"-'Calculations M'!EF1437","v":0},{"$f":"-'Calculations M'!EG1437","v":0},{"$f":"-'Calculations M'!EH1437","v":0},{"$f":"-'Calculations M'!EI1437","v":0},{"$f":"-'Calculations M'!EJ1437","v":0},{"$f":"-'Calculations M'!EK1437","v":0},{"$f":"-'Calculations M'!EL1437","v":0},{"$f":"-'Calculations M'!EM1437","v":0},{"$f":"-'Calculations M'!EN1437","v":0},{"$f":"-'Calculations M'!EO1437","v":0},{"$f":"-'Calculations M'!EP1437","v":0},{"$f":"-'Calculations M'!EQ1437","v":0},{"$f":"-'Calculations M'!ER1437","v":0},{"$f":"-'Calculations M'!ES1437","v":0},{"$f":"-'Calculations M'!ET1437","v":0},{"$f":"-'Calculations M'!EU1437","v":0},{"$f":"-'Calculations M'!EV1437","v":0},{"$f":"-'Calculations M'!EW1437","v":0},{"$f":"-'Calculations M'!EX1437","v":0},{"$f":"-'Calculations M'!EY1437","v":0},{"$f":"-'Calculations M'!EZ1437","v":0},{"$f":"-'Calculations M'!FA1437","v":0},{"$f":"-'Calculations M'!FB1437","v":0},{"$f":"-'Calculations M'!FC1437","v":0},{"$f":"-'Calculations M'!FD1437","v":0},{"$f":"-'Calculations M'!FE1437","v":0},{"$f":"-'Calculations M'!FF1437","v":0},{"$f":"-'Calculations M'!FG1437","v":0},{"$f":"-'Calculations M'!FH1437","v":0},{"$f":"-'Calculations M'!FI1437","v":0},{"$f":"-'Calculations M'!FJ1437","v":0},{"$f":"-'Calculations M'!FK1437","v":0},{"$f":"-'Calculations M'!FL1437","v":0},{"$f":"-'Calculations M'!FM1437","v":0},{"$f":"-'Calculations M'!FN1437","v":0},{"$f":"-'Calculations M'!FO1437","v":0},{"$f":"-'Calculations M'!FP1437","v":0},{"$f":"-'Calculations M'!FQ1437","v":0},{"$f":"-'Calculations M'!FR1437","v":0},{"$f":"-'Calculations M'!FS1437","v":0},{"$f":"-'Calculations M'!FT1437","v":0},{"$f":"-'Calculations M'!FU1437","v":0},{"$f":"-'Calculations M'!FV1437","v":0},{"$f":"-'Calculations M'!FW1437","v":0},{"$f":"-'Calculations M'!FX1437","v":0},{"$f":"-'Calculations M'!FY1437","v":0},{"$f":"-'Calculations M'!FZ1437","v":0},{"$f":"-'Calculations M'!GA1437","v":0},{"$f":"-'Calculations M'!GB1437","v":0},{"$f":"-'Calculations M'!GC1437","v":0},{"$f":"-'Calculations M'!GD1437","v":0},{"$f":"-'Calculations M'!GE1437","v":0},{"$f":"-'Calculations M'!GF1437","v":0},{"$f":"-'Calculations M'!GG1437","v":0},{"$f":"-'Calculations M'!GH1437","v":0},{"$f":"-'Calculations M'!GI1437","v":0},{"$f":"-'Calculations M'!GJ1437","v":0},{"$f":"-'Calculations M'!GK1437","v":0},{"$f":"-'Calculations M'!GL1437","v":0},{"$f":"-'Calculations M'!GM1437","v":0},{"$f":"-'Calculations M'!GN1437","v":0},{"$f":"-'Calculations M'!GO1437","v":0},{"$f":"-'Calculations M'!GP1437","v":0},{"$f":"-'Calculations M'!GQ1437","v":0},{"$f":"-'Calculations M'!GR1437","v":0},{"$f":"-'Calculations M'!GS1437","v":0},{"$f":"-'Calculations M'!GT1437","v":0},{"$f":"-'Calculations M'!GU1437","v":0},{"$f":"-'Calculations M'!GV1437","v":0},{"$f":"-'Calculations M'!GW1437","v":0},{"$f":"-'Calculations M'!GX1437","v":0},{"$f":"-'Calculations M'!GY1437","v":0},{"$f":"-'Calculations M'!GZ1437","v":0},{"$f":"-'Calculations M'!HA1437","v":0},{"$f":"-'Calculations M'!HB1437","v":0},{"$f":"-'Calculations M'!HC1437","v":0},{"$f":"-'Calculations M'!HD1437","v":0},{"$f":"-'Calculations M'!HE1437","v":0},{"$f":"-'Calculations M'!HF1437","v":0},{"$f":"-'Calculations M'!HG1437","v":0},{"$f":"-'Calculations M'!HH1437","v":0},{"$f":"-'Calculations M'!HI1437","v":0},{"$f":"-'Calculations M'!HJ1437","v":0},{"$f":"-'Calculations M'!HK1437","v":0},{"$f":"-'Calculations M'!HL1437","v":0},{"$f":"-'Calculations M'!HM1437","v":0},{"$f":"-'Calculations M'!HN1437","v":0},{"$f":"-'Calculations M'!HO1437","v":0},{"$f":"-'Calculations M'!HP1437","v":0},{"$f":"-'Calculations M'!HQ1437","v":0},{"$f":"-'Calculations M'!HR1437","v":0},{"$f":"-'Calculations M'!HS1437","v":0},{"$f":"-'Calculations M'!HT1437","v":0},{"$f":"-'Calculations M'!HU1437","v":0},{"$f":"-'Calculations M'!HV1437","v":0},{"$f":"-'Calculations M'!HW1437","v":0},{"$f":"-'Calculations M'!HX1437","v":0},{"$f":"-'Calculations M'!HY1437","v":0},{"$f":"-'Calculations M'!HZ1437","v":0},{"$f":"-'Calculations M'!IA1437","v":0},{"$f":"-'Calculations M'!IB1437","v":0},{"$f":"-'Calculations M'!IC1437","v":0},{"$f":"-'Calculations M'!ID1437","v":0},{"$f":"-'Calculations M'!IE1437","v":0},{"$f":"-'Calculations M'!IF1437","v":0},{"$f":"-'Calculations M'!IG1437","v":0},{"$f":"-'Calculations M'!IH1437","v":0},{"$f":"-'Calculations M'!II1437","v":0},{"$f":"-'Calculations M'!IJ1437","v":0},{"$f":"-'Calculations M'!IK1437","v":0},{"$f":"-'Calculations M'!IL1437","v":0},{"$f":"-'Calculations M'!IM1437","v":0},{"$f":"-'Calculations M'!IN1437","v":0},{"$f":"-'Calculations M'!IO1437","v":0},{"$f":"-'Calculations M'!IP1437","v":0},{"$f":"-'Calculations M'!IQ1437","v":0},{"$f":"-'Calculations M'!IR1437","v":0},{"$f":"-'Calculations M'!IS1437","v":0},{"$f":"-'Calculations M'!IT1437","v":0},{"$f":"-'Calculations M'!IU1437","v":0},{"$f":"-'Calculations M'!IV1437","v":0},{"$f":"-'Calculations M'!IW1437","v":0},{"$f":"-'Calculations M'!IX1437","v":0},{"$f":"-'Calculations M'!IY1437","v":0},{"$f":"-'Calculations M'!IZ1437","v":0},{"$f":"-'Calculations M'!JA1437","v":0},{"$f":"-'Calculations M'!JB1437","v":0},{"$f":"-'Calculations M'!JC1437","v":0},{"$f":"-'Calculations M'!JD1437","v":0},{"$f":"-'Calculations M'!JE1437","v":0},{"$f":"-'Calculations M'!JF1437","v":0},{"$f":"-'Calculations M'!JG1437","v":0},{"$f":"-'Calculations M'!JH1437","v":0},{"$f":"-'Calculations M'!JI1437","v":0},{"$f":"-'Calculations M'!JJ1437","v":0},{"$f":"-'Calculations M'!JK1437","v":0},{"$f":"-'Calculations M'!JL1437","v":0},{"$f":"-'Calculations M'!JM1437","v":0},{"$f":"-'Calculations M'!JN1437","v":0},{"$f":"-'Calculations M'!JO1437","v":0},{"$f":"-'Calculations M'!JP1437","v":0},{"$f":"-'Calculations M'!JQ1437","v":0},{"$f":"-'Calculations M'!JR1437","v":0},{"$f":"-'Calculations M'!JS1437","v":0},{"$f":"-'Calculations M'!JT1437","v":0},{"$f":"-'Calculations M'!JU1437","v":0},{"$f":"-'Calculations M'!JV1437","v":0},{"$f":"-'Calculations M'!JW1437","v":0},{"$f":"-'Calculations M'!JX1437","v":0},{"$f":"-'Calculations M'!JY1437","v":0},{"$f":"-'Calculations M'!JZ1437","v":0},{"$f":"-'Calculations M'!KA1437","v":0},{"$f":"-'Calculations M'!KB1437","v":0},{"$f":"-'Calculations M'!KC1437","v":0},{"$f":"-'Calculations M'!KD1437","v":0},{"$f":"-'Calculations M'!KE1437","v":0},{"$f":"-'Calculations M'!KF1437","v":0},{"$f":"-'Calculations M'!KG1437","v":0},{"$f":"-'Calculations M'!KH1437","v":0},{"$f":"-'Calculations M'!KI1437","v":0},{"$f":"-'Calculations M'!KJ1437","v":0},{"$f":"-'Calculations M'!KK1437","v":0},{"$f":"-'Calculations M'!KL1437","v":0},{"$f":"-'Calculations M'!KM1437","v":0},{"$f":"-'Calculations M'!KN1437","v":0},{"$f":"-'Calculations M'!KO1437","v":0},{"$f":"-'Calculations M'!KP1437","v":0},{"$f":"-'Calculations M'!KQ1437","v":0},{"$f":"-'Calculations M'!KR1437","v":0},{"$f":"-'Calculations M'!KS1437","v":0},{"$f":"-'Calculations M'!KT1437","v":0},{"$f":"-'Calculations M'!KU1437","v":0},{"$f":"-'Calculations M'!KV1437","v":0},{"$f":"-'Calculations M'!KW1437","v":0},{"$f":"-'Calculations M'!KX1437","v":0},{"$f":"-'Calculations M'!KY1437","v":0},{"$f":"-'Calculations M'!KZ1437","v":0},{"$f":"-'Calculations M'!LA1437","v":0},{"$f":"-'Calculations M'!LB1437","v":0},{"$f":"-'Calculations M'!LC1437","v":0},{"$f":"-'Calculations M'!LD1437","v":0},{"$f":"-'Calculations M'!LE1437","v":0},{"$f":"-'Calculations M'!LF1437","v":0},{"$f":"-'Calculations M'!LG1437","v":0},{"$f":"-'Calculations M'!LH1437","v":0},{"$f":"-'Calculations M'!LI1437","v":0},{"$f":"-'Calculations M'!LJ1437","v":0},{"$f":"-'Calculations M'!LK1437","v":0},{"$f":"-'Calculations M'!LL1437","v":0},{"$f":"-'Calculations M'!LM1437","v":0},{"$f":"-'Calculations M'!LN1437","v":0},{"$f":"-'Calculations M'!LO1437","v":0},{"$f":"-'Calculations M'!LP1437","v":0},{"$f":"-'Calculations M'!LQ1437","v":0},{"$f":"-'Calculations M'!LR1437","v":0},{"$f":"-'Calculations M'!LS1437","v":0},{"$f":"-'Calculations M'!LT1437","v":0},{"$f":"-'Calculations M'!LU1437","v":0},{"$f":"-'Calculations M'!LV1437","v":0},{"$f":"-'Calculations M'!LW1437","v":0},{"$f":"-'Calculations M'!LX1437","v":0},{"$f":"-'Calculations M'!LY1437","v":0},{"$f":"-'Calculations M'!LZ1437","v":0},{"$f":"-'Calculations M'!MA1437","v":0},{"$f":"-'Calculations M'!MB1437","v":0},{"$f":"-'Calculations M'!MC1437","v":0},{"$f":"-'Calculations M'!MD1437","v":0},{"$f":"-'Calculations M'!ME1437","v":0},{"$f":"-'Calculations M'!MF1437","v":0},{"$f":"-'Calculations M'!MG1437","v":0},{"$f":"-'Calculations M'!MH1437","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!E607","v":"Shareholder Interest"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-'Calculations M'!AU1487","v":0},{"$f":"-'Calculations M'!AV1487","v":0},{"$f":"-'Calculations M'!AW1487","v":0},{"$f":"-'Calculations M'!AX1487","v":0},{"$f":"-'Calculations M'!AY1487","v":0},{"$f":"-'Calculations M'!AZ1487","v":0},{"$f":"-'Calculations M'!BA1487","v":0},{"$f":"-'Calculations M'!BB1487","v":0},{"$f":"-'Calculations M'!BC1487","v":0},{"$f":"-'Calculations M'!BD1487","v":0},{"$f":"-'Calculations M'!BE1487","v":0},{"$f":"-'Calculations M'!BF1487","v":0},{"$f":"-'Calculations M'!BG1487","v":0},{"$f":"-'Calculations M'!BH1487","v":0},{"$f":"-'Calculations M'!BI1487","v":0},{"$f":"-'Calculations M'!BJ1487","v":0},{"$f":"-'Calculations M'!BK1487","v":0},{"$f":"-'Calculations M'!BL1487","v":0},{"$f":"-'Calculations M'!BM1487","v":0},{"$f":"-'Calculations M'!BN1487","v":0},{"$f":"-'Calculations M'!BO1487","v":0},{"$f":"-'Calculations M'!BP1487","v":0},{"$f":"-'Calculations M'!BQ1487","v":0},{"$f":"-'Calculations M'!BR1487","v":0},{"$f":"-'Calculations M'!BS1487","v":0},{"$f":"-'Calculations M'!BT1487","v":0},{"$f":"-'Calculations M'!BU1487","v":0},{"$f":"-'Calculations M'!BV1487","v":0},{"$f":"-'Calculations M'!BW1487","v":0},{"$f":"-'Calculations M'!BX1487","v":0},{"$f":"-'Calculations M'!BY1487","v":0},{"$f":"-'Calculations M'!BZ1487","v":0},{"$f":"-'Calculations M'!CA1487","v":0},{"$f":"-'Calculations M'!CB1487","v":0},{"$f":"-'Calculations M'!CC1487","v":0},{"$f":"-'Calculations M'!CD1487","v":0},{"$f":"-'Calculations M'!CE1487","v":0},{"$f":"-'Calculations M'!CF1487","v":0},{"$f":"-'Calculations M'!CG1487","v":0},{"$f":"-'Calculations M'!CH1487","v":0},{"$f":"-'Calculations M'!CI1487","v":0},{"$f":"-'Calculations M'!CJ1487","v":0},{"$f":"-'Calculations M'!CK1487","v":0},{"$f":"-'Calculations M'!CL1487","v":0},{"$f":"-'Calculations M'!CM1487","v":0},{"$f":"-'Calculations M'!CN1487","v":0},{"$f":"-'Calculations M'!CO1487","v":0},{"$f":"-'Calculations M'!CP1487","v":0},{"$f":"-'Calculations M'!CQ1487","v":0},{"$f":"-'Calculations M'!CR1487","v":0},{"$f":"-'Calculations M'!CS1487","v":0},{"$f":"-'Calculations M'!CT1487","v":0},{"$f":"-'Calculations M'!CU1487","v":0},{"$f":"-'Calculations M'!CV1487","v":0},{"$f":"-'Calculations M'!CW1487","v":0},{"$f":"-'Calculations M'!CX1487","v":0},{"$f":"-'Calculations M'!CY1487","v":0},{"$f":"-'Calculations M'!CZ1487","v":0},{"$f":"-'Calculations M'!DA1487","v":0},{"$f":"-'Calculations M'!DB1487","v":0},{"$f":"-'Calculations M'!DC1487","v":0},{"$f":"-'Calculations M'!DD1487","v":0},{"$f":"-'Calculations M'!DE1487","v":0},{"$f":"-'Calculations M'!DF1487","v":0},{"$f":"-'Calculations M'!DG1487","v":0},{"$f":"-'Calculations M'!DH1487","v":0},{"$f":"-'Calculations M'!DI1487","v":0},{"$f":"-'Calculations M'!DJ1487","v":0},{"$f":"-'Calculations M'!DK1487","v":0},{"$f":"-'Calculations M'!DL1487","v":0},{"$f":"-'Calculations M'!DM1487","v":0},{"$f":"-'Calculations M'!DN1487","v":0},{"$f":"-'Calculations M'!DO1487","v":0},{"$f":"-'Calculations M'!DP1487","v":0},{"$f":"-'Calculations M'!DQ1487","v":0},{"$f":"-'Calculations M'!DR1487","v":0},{"$f":"-'Calculations M'!DS1487","v":0},{"$f":"-'Calculations M'!DT1487","v":0},{"$f":"-'Calculations M'!DU1487","v":0},{"$f":"-'Calculations M'!DV1487","v":0},{"$f":"-'Calculations M'!DW1487","v":0},{"$f":"-'Calculations M'!DX1487","v":0},{"$f":"-'Calculations M'!DY1487","v":0},{"$f":"-'Calculations M'!DZ1487","v":0},{"$f":"-'Calculations M'!EA1487","v":0},{"$f":"-'Calculations M'!EB1487","v":0},{"$f":"-'Calculations M'!EC1487","v":0},{"$f":"-'Calculations M'!ED1487","v":0},{"$f":"-'Calculations M'!EE1487","v":0},{"$f":"-'Calculations M'!EF1487","v":0},{"$f":"-'Calculations M'!EG1487","v":0},{"$f":"-'Calculations M'!EH1487","v":0},{"$f":"-'Calculations M'!EI1487","v":0},{"$f":"-'Calculations M'!EJ1487","v":0},{"$f":"-'Calculations M'!EK1487","v":0},{"$f":"-'Calculations M'!EL1487","v":0},{"$f":"-'Calculations M'!EM1487","v":0},{"$f":"-'Calculations M'!EN1487","v":0},{"$f":"-'Calculations M'!EO1487","v":0},{"$f":"-'Calculations M'!EP1487","v":0},{"$f":"-'Calculations M'!EQ1487","v":0},{"$f":"-'Calculations M'!ER1487","v":0},{"$f":"-'Calculations M'!ES1487","v":0},{"$f":"-'Calculations M'!ET1487","v":0},{"$f":"-'Calculations M'!EU1487","v":0},{"$f":"-'Calculations M'!EV1487","v":0},{"$f":"-'Calculations M'!EW1487","v":0},{"$f":"-'Calculations M'!EX1487","v":0},{"$f":"-'Calculations M'!EY1487","v":0},{"$f":"-'Calculations M'!EZ1487","v":0},{"$f":"-'Calculations M'!FA1487","v":0},{"$f":"-'Calculations M'!FB1487","v":0},{"$f":"-'Calculations M'!FC1487","v":0},{"$f":"-'Calculations M'!FD1487","v":0},{"$f":"-'Calculations M'!FE1487","v":0},{"$f":"-'Calculations M'!FF1487","v":0},{"$f":"-'Calculations M'!FG1487","v":0},{"$f":"-'Calculations M'!FH1487","v":0},{"$f":"-'Calculations M'!FI1487","v":0},{"$f":"-'Calculations M'!FJ1487","v":0},{"$f":"-'Calculations M'!FK1487","v":0},{"$f":"-'Calculations M'!FL1487","v":0},{"$f":"-'Calculations M'!FM1487","v":0},{"$f":"-'Calculations M'!FN1487","v":0},{"$f":"-'Calculations M'!FO1487","v":0},{"$f":"-'Calculations M'!FP1487","v":0},{"$f":"-'Calculations M'!FQ1487","v":0},{"$f":"-'Calculations M'!FR1487","v":0},{"$f":"-'Calculations M'!FS1487","v":0},{"$f":"-'Calculations M'!FT1487","v":0},{"$f":"-'Calculations M'!FU1487","v":0},{"$f":"-'Calculations M'!FV1487","v":0},{"$f":"-'Calculations M'!FW1487","v":0},{"$f":"-'Calculations M'!FX1487","v":0},{"$f":"-'Calculations M'!FY1487","v":0},{"$f":"-'Calculations M'!FZ1487","v":0},{"$f":"-'Calculations M'!GA1487","v":0},{"$f":"-'Calculations M'!GB1487","v":0},{"$f":"-'Calculations M'!GC1487","v":0},{"$f":"-'Calculations M'!GD1487","v":0},{"$f":"-'Calculations M'!GE1487","v":0},{"$f":"-'Calculations M'!GF1487","v":0},{"$f":"-'Calculations M'!GG1487","v":0},{"$f":"-'Calculations M'!GH1487","v":0},{"$f":"-'Calculations M'!GI1487","v":0},{"$f":"-'Calculations M'!GJ1487","v":0},{"$f":"-'Calculations M'!GK1487","v":0},{"$f":"-'Calculations M'!GL1487","v":0},{"$f":"-'Calculations M'!GM1487","v":0},{"$f":"-'Calculations M'!GN1487","v":0},{"$f":"-'Calculations M'!GO1487","v":0},{"$f":"-'Calculations M'!GP1487","v":0},{"$f":"-'Calculations M'!GQ1487","v":0},{"$f":"-'Calculations M'!GR1487","v":0},{"$f":"-'Calculations M'!GS1487","v":0},{"$f":"-'Calculations M'!GT1487","v":0},{"$f":"-'Calculations M'!GU1487","v":0},{"$f":"-'Calculations M'!GV1487","v":0},{"$f":"-'Calculations M'!GW1487","v":0},{"$f":"-'Calculations M'!GX1487","v":0},{"$f":"-'Calculations M'!GY1487","v":0},{"$f":"-'Calculations M'!GZ1487","v":0},{"$f":"-'Calculations M'!HA1487","v":0},{"$f":"-'Calculations M'!HB1487","v":0},{"$f":"-'Calculations M'!HC1487","v":0},{"$f":"-'Calculations M'!HD1487","v":0},{"$f":"-'Calculations M'!HE1487","v":0},{"$f":"-'Calculations M'!HF1487","v":0},{"$f":"-'Calculations M'!HG1487","v":0},{"$f":"-'Calculations M'!HH1487","v":0},{"$f":"-'Calculations M'!HI1487","v":0},{"$f":"-'Calculations M'!HJ1487","v":0},{"$f":"-'Calculations M'!HK1487","v":0},{"$f":"-'Calculations M'!HL1487","v":0},{"$f":"-'Calculations M'!HM1487","v":0},{"$f":"-'Calculations M'!HN1487","v":0},{"$f":"-'Calculations M'!HO1487","v":0},{"$f":"-'Calculations M'!HP1487","v":0},{"$f":"-'Calculations M'!HQ1487","v":0},{"$f":"-'Calculations M'!HR1487","v":0},{"$f":"-'Calculations M'!HS1487","v":0},{"$f":"-'Calculations M'!HT1487","v":0},{"$f":"-'Calculations M'!HU1487","v":0},{"$f":"-'Calculations M'!HV1487","v":0},{"$f":"-'Calculations M'!HW1487","v":0},{"$f":"-'Calculations M'!HX1487","v":0},{"$f":"-'Calculations M'!HY1487","v":0},{"$f":"-'Calculations M'!HZ1487","v":0},{"$f":"-'Calculations M'!IA1487","v":0},{"$f":"-'Calculations M'!IB1487","v":0},{"$f":"-'Calculations M'!IC1487","v":0},{"$f":"-'Calculations M'!ID1487","v":0},{"$f":"-'Calculations M'!IE1487","v":0},{"$f":"-'Calculations M'!IF1487","v":0},{"$f":"-'Calculations M'!IG1487","v":0},{"$f":"-'Calculations M'!IH1487","v":0},{"$f":"-'Calculations M'!II1487","v":0},{"$f":"-'Calculations M'!IJ1487","v":0},{"$f":"-'Calculations M'!IK1487","v":0},{"$f":"-'Calculations M'!IL1487","v":0},{"$f":"-'Calculations M'!IM1487","v":0},{"$f":"-'Calculations M'!IN1487","v":0},{"$f":"-'Calculations M'!IO1487","v":0},{"$f":"-'Calculations M'!IP1487","v":0},{"$f":"-'Calculations M'!IQ1487","v":0},{"$f":"-'Calculations M'!IR1487","v":0},{"$f":"-'Calculations M'!IS1487","v":0},{"$f":"-'Calculations M'!IT1487","v":0},{"$f":"-'Calculations M'!IU1487","v":0},{"$f":"-'Calculations M'!IV1487","v":0},{"$f":"-'Calculations M'!IW1487","v":0},{"$f":"-'Calculations M'!IX1487","v":0},{"$f":"-'Calculations M'!IY1487","v":0},{"$f":"-'Calculations M'!IZ1487","v":0},{"$f":"-'Calculations M'!JA1487","v":0},{"$f":"-'Calculations M'!JB1487","v":0},{"$f":"-'Calculations M'!JC1487","v":0},{"$f":"-'Calculations M'!JD1487","v":0},{"$f":"-'Calculations M'!JE1487","v":0},{"$f":"-'Calculations M'!JF1487","v":0},{"$f":"-'Calculations M'!JG1487","v":0},{"$f":"-'Calculations M'!JH1487","v":0},{"$f":"-'Calculations M'!JI1487","v":0},{"$f":"-'Calculations M'!JJ1487","v":0},{"$f":"-'Calculations M'!JK1487","v":0},{"$f":"-'Calculations M'!JL1487","v":0},{"$f":"-'Calculations M'!JM1487","v":0},{"$f":"-'Calculations M'!JN1487","v":0},{"$f":"-'Calculations M'!JO1487","v":0},{"$f":"-'Calculations M'!JP1487","v":0},{"$f":"-'Calculations M'!JQ1487","v":0},{"$f":"-'Calculations M'!JR1487","v":0},{"$f":"-'Calculations M'!JS1487","v":0},{"$f":"-'Calculations M'!JT1487","v":0},{"$f":"-'Calculations M'!JU1487","v":0},{"$f":"-'Calculations M'!JV1487","v":0},{"$f":"-'Calculations M'!JW1487","v":0},{"$f":"-'Calculations M'!JX1487","v":0},{"$f":"-'Calculations M'!JY1487","v":0},{"$f":"-'Calculations M'!JZ1487","v":0},{"$f":"-'Calculations M'!KA1487","v":0},{"$f":"-'Calculations M'!KB1487","v":0},{"$f":"-'Calculations M'!KC1487","v":0},{"$f":"-'Calculations M'!KD1487","v":0},{"$f":"-'Calculations M'!KE1487","v":0},{"$f":"-'Calculations M'!KF1487","v":0},{"$f":"-'Calculations M'!KG1487","v":0},{"$f":"-'Calculations M'!KH1487","v":0},{"$f":"-'Calculations M'!KI1487","v":0},{"$f":"-'Calculations M'!KJ1487","v":0},{"$f":"-'Calculations M'!KK1487","v":0},{"$f":"-'Calculations M'!KL1487","v":0},{"$f":"-'Calculations M'!KM1487","v":0},{"$f":"-'Calculations M'!KN1487","v":0},{"$f":"-'Calculations M'!KO1487","v":0},{"$f":"-'Calculations M'!KP1487","v":0},{"$f":"-'Calculations M'!KQ1487","v":0},{"$f":"-'Calculations M'!KR1487","v":0},{"$f":"-'Calculations M'!KS1487","v":0},{"$f":"-'Calculations M'!KT1487","v":0},{"$f":"-'Calculations M'!KU1487","v":0},{"$f":"-'Calculations M'!KV1487","v":0},{"$f":"-'Calculations M'!KW1487","v":0},{"$f":"-'Calculations M'!KX1487","v":0},{"$f":"-'Calculations M'!KY1487","v":0},{"$f":"-'Calculations M'!KZ1487","v":0},{"$f":"-'Calculations M'!LA1487","v":0},{"$f":"-'Calculations M'!LB1487","v":0},{"$f":"-'Calculations M'!LC1487","v":0},{"$f":"-'Calculations M'!LD1487","v":0},{"$f":"-'Calculations M'!LE1487","v":0},{"$f":"-'Calculations M'!LF1487","v":0},{"$f":"-'Calculations M'!LG1487","v":0},{"$f":"-'Calculations M'!LH1487","v":0},{"$f":"-'Calculations M'!LI1487","v":0},{"$f":"-'Calculations M'!LJ1487","v":0},{"$f":"-'Calculations M'!LK1487","v":0},{"$f":"-'Calculations M'!LL1487","v":0},{"$f":"-'Calculations M'!LM1487","v":0},{"$f":"-'Calculations M'!LN1487","v":0},{"$f":"-'Calculations M'!LO1487","v":0},{"$f":"-'Calculations M'!LP1487","v":0},{"$f":"-'Calculations M'!LQ1487","v":0},{"$f":"-'Calculations M'!LR1487","v":0},{"$f":"-'Calculations M'!LS1487","v":0},{"$f":"-'Calculations M'!LT1487","v":0},{"$f":"-'Calculations M'!LU1487","v":0},{"$f":"-'Calculations M'!LV1487","v":0},{"$f":"-'Calculations M'!LW1487","v":0},{"$f":"-'Calculations M'!LX1487","v":0},{"$f":"-'Calculations M'!LY1487","v":0},{"$f":"-'Calculations M'!LZ1487","v":0},{"$f":"-'Calculations M'!MA1487","v":0},{"$f":"-'Calculations M'!MB1487","v":0},{"$f":"-'Calculations M'!MC1487","v":0},{"$f":"-'Calculations M'!MD1487","v":0},{"$f":"-'Calculations M'!ME1487","v":0},{"$f":"-'Calculations M'!MF1487","v":0},{"$f":"-'Calculations M'!MG1487","v":0},{"$f":"-'Calculations M'!MH1487","v":0}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E609","v":"Depreciation"},null,{"v":-4999999.999999978,"d":"(5,000,000)"},{"$nulls":11},{"v":-83333.33333333333,"d":"(83,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-333333.33333333326,"d":"(333,333)"},{"v":-249999.99999998015,"d":"(250,000)"},0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!AV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!AW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!AX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!AY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!AZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BD646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BR646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BS646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BT646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!BZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CD646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CR646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CS646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CT646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!CZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DD646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DR646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DS646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DT646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!DZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!ED646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!ER646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!ES646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!ET646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!EZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FD646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FR646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FS646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FT646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!FZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GD646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GR646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GS646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GT646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GU646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GV646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GW646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GX646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GY646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!GZ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HA646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HB646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HC646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HD646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HE646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HF646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HG646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HH646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HI646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HJ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HK646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HL646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HM646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HN646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HO646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HP646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HQ646","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"'Calculations M'!HR646","v":{"v":-27777.777777757936,"d":"(27,778)"}},{"$f":"'Calculations M'!HS646","v":0},{"$f":"'Calculations M'!HT646","v":0},{"$f":"'Calculations M'!HU646","v":0},{"$f":"'Calculations M'!HV646","v":0},{"$f":"'Calculations M'!HW646","v":0},{"$f":"'Calculations M'!HX646","v":0},{"$f":"'Calculations M'!HY646","v":0},{"$f":"'Calculations M'!HZ646","v":0},{"$f":"'Calculations M'!IA646","v":0},{"$f":"'Calculations M'!IB646","v":0},{"$f":"'Calculations M'!IC646","v":0},{"$f":"'Calculations M'!ID646","v":0},{"$f":"'Calculations M'!IE646","v":0},{"$f":"'Calculations M'!IF646","v":0},{"$f":"'Calculations M'!IG646","v":0},{"$f":"'Calculations M'!IH646","v":0},{"$f":"'Calculations M'!II646","v":0},{"$f":"'Calculations M'!IJ646","v":0},{"$f":"'Calculations M'!IK646","v":0},{"$f":"'Calculations M'!IL646","v":0},{"$f":"'Calculations M'!IM646","v":0},{"$f":"'Calculations M'!IN646","v":0},{"$f":"'Calculations M'!IO646","v":0},{"$f":"'Calculations M'!IP646","v":0},{"$f":"'Calculations M'!IQ646","v":0},{"$f":"'Calculations M'!IR646","v":0},{"$f":"'Calculations M'!IS646","v":0},{"$f":"'Calculations M'!IT646","v":0},{"$f":"'Calculations M'!IU646","v":0},{"$f":"'Calculations M'!IV646","v":0},{"$f":"'Calculations M'!IW646","v":0},{"$f":"'Calculations M'!IX646","v":0},{"$f":"'Calculations M'!IY646","v":0},{"$f":"'Calculations M'!IZ646","v":0},{"$f":"'Calculations M'!JA646","v":0},{"$f":"'Calculations M'!JB646","v":0},{"$f":"'Calculations M'!JC646","v":0},{"$f":"'Calculations M'!JD646","v":0},{"$f":"'Calculations M'!JE646","v":0},{"$f":"'Calculations M'!JF646","v":0},{"$f":"'Calculations M'!JG646","v":0},{"$f":"'Calculations M'!JH646","v":0},{"$f":"'Calculations M'!JI646","v":0},{"$f":"'Calculations M'!JJ646","v":0},{"$f":"'Calculations M'!JK646","v":0},{"$f":"'Calculations M'!JL646","v":0},{"$f":"'Calculations M'!JM646","v":0},{"$f":"'Calculations M'!JN646","v":0},{"$f":"'Calculations M'!JO646","v":0},{"$f":"'Calculations M'!JP646","v":0},{"$f":"'Calculations M'!JQ646","v":0},{"$f":"'Calculations M'!JR646","v":0},{"$f":"'Calculations M'!JS646","v":0},{"$f":"'Calculations M'!JT646","v":0},{"$f":"'Calculations M'!JU646","v":0},{"$f":"'Calculations M'!JV646","v":0},{"$f":"'Calculations M'!JW646","v":0},{"$f":"'Calculations M'!JX646","v":0},{"$f":"'Calculations M'!JY646","v":0},{"$f":"'Calculations M'!JZ646","v":0},{"$f":"'Calculations M'!KA646","v":0},{"$f":"'Calculations M'!KB646","v":0},{"$f":"'Calculations M'!KC646","v":0},{"$f":"'Calculations M'!KD646","v":0},{"$f":"'Calculations M'!KE646","v":0},{"$f":"'Calculations M'!KF646","v":0},{"$f":"'Calculations M'!KG646","v":0},{"$f":"'Calculations M'!KH646","v":0},{"$f":"'Calculations M'!KI646","v":0},{"$f":"'Calculations M'!KJ646","v":0},{"$f":"'Calculations M'!KK646","v":0},{"$f":"'Calculations M'!KL646","v":0},{"$f":"'Calculations M'!KM646","v":0},{"$f":"'Calculations M'!KN646","v":0},{"$f":"'Calculations M'!KO646","v":0},{"$f":"'Calculations M'!KP646","v":0},{"$f":"'Calculations M'!KQ646","v":0},{"$f":"'Calculations M'!KR646","v":0},{"$f":"'Calculations M'!KS646","v":0},{"$f":"'Calculations M'!KT646","v":0},{"$f":"'Calculations M'!KU646","v":0},{"$f":"'Calculations M'!KV646","v":0},{"$f":"'Calculations M'!KW646","v":0},{"$f":"'Calculations M'!KX646","v":0},{"$f":"'Calculations M'!KY646","v":0},{"$f":"'Calculations M'!KZ646","v":0},{"$f":"'Calculations M'!LA646","v":0},{"$f":"'Calculations M'!LB646","v":0},{"$f":"'Calculations M'!LC646","v":0},{"$f":"'Calculations M'!LD646","v":0},{"$f":"'Calculations M'!LE646","v":0},{"$f":"'Calculations M'!LF646","v":0},{"$f":"'Calculations M'!LG646","v":0},{"$f":"'Calculations M'!LH646","v":0},{"$f":"'Calculations M'!LI646","v":0},{"$f":"'Calculations M'!LJ646","v":0},{"$f":"'Calculations M'!LK646","v":0},{"$f":"'Calculations M'!LL646","v":0},{"$f":"'Calculations M'!LM646","v":0},{"$f":"'Calculations M'!LN646","v":0},{"$f":"'Calculations M'!LO646","v":0},{"$f":"'Calculations M'!LP646","v":0},{"$f":"'Calculations M'!LQ646","v":0},{"$f":"'Calculations M'!LR646","v":0},{"$f":"'Calculations M'!LS646","v":0},{"$f":"'Calculations M'!LT646","v":0},{"$f":"'Calculations M'!LU646","v":0},{"$f":"'Calculations M'!LV646","v":0},{"$f":"'Calculations M'!LW646","v":0},{"$f":"'Calculations M'!LX646","v":0},{"$f":"'Calculations M'!LY646","v":0},{"$f":"'Calculations M'!LZ646","v":0},{"$f":"'Calculations M'!MA646","v":0},{"$f":"'Calculations M'!MB646","v":0},{"$f":"'Calculations M'!MC646","v":0},{"$f":"'Calculations M'!MD646","v":0},{"$f":"'Calculations M'!ME646","v":0},{"$f":"'Calculations M'!MF646","v":0},{"$f":"'Calculations M'!MG646","v":0},{"$f":"'Calculations M'!MH646","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!E610","v":"Bank Charges"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"NTBInputs!E612","v":"Profit / (Loss) for the period before tax"},null,{"$f":"SUM(G49:G57)","v":{"v":-1370900.8549824525,"d":"(1,370,901)"}},{"$nulls":11},{"$f":"SUM(S49:S57)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"v":-149767.39531041647,"d":"(149,767)"},{"v":-34609.4470040329,"d":"(34,609)"},{"v":-92913.13724702474,"d":"(92,913)"},{"v":-100576.99239817826,"d":"(100,577)"},{"v":-125459.19836751075,"d":"(125,459)"},{"v":-135988.8367308055,"d":"(135,989)"},{"v":-144489.98792709812,"d":"(144,490)"},{"v":-146418.51040366307,"d":"(146,419)"},{"v":-146718.85799251136,"d":"(146,719)"},{"v":-143853.91930735027,"d":"(143,854)"},{"v":-147600.6392263125,"d":"(147,601)"},{"v":-149886.92295248207,"d":"(149,887)"},{"v":-150951.20393575885,"d":"(150,951)"},{"v":-148904.73668106503,"d":"(148,905)"},{"v":-67945.00981813841,"d":"(67,945)"},{"v":179047.3153650355,"d":"179,047"},{"v":174364.08909326713,"d":"174,364"},{"v":153627.33379344054,"d":"153,627"},{"v":97122.25242870064,"d":"97,122"},{"v":95712.60638891562,"d":"95,713"},{"v":94289.10159460387,"d":"94,289"},{"v":93966.35824759891,"d":"93,966"},{"v":-1732.159856415189,"d":"(1,732)"},{"v":-287879.6234019209,"d":"(287,880)"},{"$nulls":3},{"$f":"SUM(AU49:AU57)","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"$f":"SUM(AV49:AV57)","v":{"v":-27777.777777777777,"d":"(27,778)"}},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-27777.777777777777,"d":"(27,778)"},{"v":-14431.420296752116,"d":"(14,431)"},{"v":-9981.267980579742,"d":"(9,981)"},{"v":-8934.026012576047,"d":"(8,934)"},{"v":29788.057477950064,"d":"29,788"},{"v":2446.2796116254685,"d":"2,446"},{"v":-7729.7553582314285,"d":"(7,730)"},{"v":-2036.3738629638246,"d":"(2,036)"},{"v":-4948.868682401429,"d":"(4,949)"},{"v":-1577.336650431229,"d":"(1,577)"},{"v":-4979.014255449321,"d":"(4,979)"},{"v":-1020.8754978896577,"d":"(1,021)"},{"v":-1034.3807571107282,"d":"(1,034)"},{"v":-4434.512620590773,"d":"(4,435)"},{"v":-479.7370975875565,"d":"(480)"},{"v":571.7192142859385,"d":"572"},{"v":3946.289435976236,"d":"3,946"},{"v":-1595.5384598491764,"d":"(1,596)"},{"v":-8867.793160033216,"d":"(8,868)"},{"v":-10189.398472951736,"d":"(10,189)"},{"v":-11770.412522025728,"d":"(11,770)"},{"v":-10211.889892300602,"d":"(10,212)"},{"v":-11792.987174803613,"d":"(11,793)"},{"v":-10234.548074580172,"d":"(10,235)"},{"v":-10245.940099666619,"d":"(10,246)"},{"v":-11827.163398099286,"d":"(11,827)"},{"v":-4409.684128256926,"d":"(4,410)"},{"v":-1540.992251509204,"d":"(1,541)"},{"v":17.235267783296877,"d":"17"},{"v":-4042.167169804743,"d":"(4,042)"},{"v":-8339.351058703553,"d":"(8,339)"},{"v":-8515.23674505761,"d":"(8,515)"},{"v":-9866.90051224393,"d":"(9,867)"},{"v":-8449.658018254817,"d":"(8,450)"},{"v":-9889.570981539255,"d":"(9,890)"},{"v":-8382.923682816621,"d":"(8,383)"},{"v":-8394.032884486198,"d":"(8,394)"},{"v":-9833.740003247654,"d":"(9,834)"},{"v":-8351.47229031007,"d":"(8,351)"},{"v":-5341.021898411724,"d":"(5,341)"},{"v":-3923.498579496256,"d":"(3,923)"},{"v":-6552.913425791012,"d":"(6,553)"},{"v":-10566.848452208356,"d":"(10,567)"},{"v":-11024.411669372395,"d":"(11,024)"},{"v":-12255.596698566766,"d":"(12,256)"},{"v":-10931.621606752917,"d":"(10,932)"},{"v":-12276.488955413286,"d":"(12,276)"},{"v":-10837.063805255293,"d":"(10,837)"},{"v":-10847.179276021132,"d":"(10,847)"},{"v":-12191.734119979583,"d":"(12,192)"},{"v":-10784.271235718155,"d":"(10,784)"},{"v":-7678.5932555316795,"d":"(7,679)"},{"v":-6354.148148356115,"d":"(6,354)"},{"v":-7655.522720957775,"d":"(7,656)"},{"v":-11522.224164734896,"d":"(11,522)"},{"v":-12124.754380223172,"d":"(12,125)"},{"v":-13300.115989224249,"d":"(13,300)"},{"v":-12023.675763240677,"d":"(12,024)"},{"$f":"SUM(DH49:DH57)","v":{"v":-13318.67204766853,"d":"(13,319)"}},{"v":-11920.611460886717,"d":"(11,921)"},{"v":-11929.5251726899,"d":"(11,930)"},{"v":-13224.173016595661,"d":"(13,224)"},{"v":-11858.909435591007,"d":"(11,859)"},{"v":-8703.295921348385,"d":"(8,703)"},{"v":-7426.312327999403,"d":"(7,426)"},{"v":-8438.35218717276,"d":"(8,438)"},{"v":-10940.158895664787,"d":"(10,940)"},{"v":-12905.034512723465,"d":"(12,905)"},{"v":-14032.384577248442,"d":"(14,032)"},{"v":-12793.589762451911,"d":"(12,794)"},{"v":-14048.305292867748,"d":"(14,048)"},{"v":-12679.693530482706,"d":"(12,680)"},{"v":-12687.247047436345,"d":"(12,687)"},{"v":-13941.569023257181,"d":"(13,942)"},{"v":-12606.61861379677,"d":"(12,607)"},{"v":-9410.642185376539,"d":"(9,411)"},{"v":-8171.211739569182,"d":"(8,171)"},{"v":-8657.053414957536,"d":"(8,657)"},{"v":-12340.840509790305,"d":"(12,341)"},{"v":-13120.832229863503,"d":"(13,121)"},{"v":-14216.895157936076,"d":"(14,217)"},{"v":-12997.706487580755,"d":"(12,998)"},{"v":-14229.815288084359,"d":"(14,230)"},{"v":-12872.16057328508,"d":"(12,872)"},{"v":-12878.167924744088,"d":"(12,878)"},{"v":-14109.834318662339,"d":"(14,110)"},{"v":-12786.26933693036,"d":"(12,786)"},{"v":-9567.595617370327,"d":"(9,568)"},{"v":-8347.669355978865,"d":"(8,348)"},{"v":-8776.070097522552,"d":"(8,776)"},{"v":-12399.771955780057,"d":"(12,400)"},{"v":-13236.554289788299,"d":"(13,237)"},{"v":-14302.546933634196,"d":"(14,303)"},{"v":-13101.142938095585,"d":"(13,101)"},{"v":-14312.06948187168,"d":"(14,312)"},{"v":-12963.07222468264,"d":"(12,963)"},{"v":-12967.331304041476,"d":"(12,967)"},{"v":-14177.762629269922,"d":"(14,178)"},{"v":-12862.636011373272,"d":"(12,863)"},{"v":-9622.679851496425,"d":"(9,623)"},{"v":-8420.425128153107,"d":"(8,420)"},{"v":-8649.847955465157,"d":"(8,650)"},{"v":-12232.732205943958,"d":"(12,233)"},{"v":-13106.611328483941,"d":"(13,107)"},{"v":-14148.809736746107,"d":"(14,149)"},{"v":-12958.481879230318,"d":"(12,958)"},{"v":-14154.503732294274,"d":"(14,155)"},{"v":-12809.046860534543,"d":"(12,809)"},{"v":-12811.346086862266,"d":"(12,811)"},{"v":-14006.823425279217,"d":"(14,007)"},{"v":-12696.685210216803,"d":"(12,697)"},{"v":-9441.7382024812,"d":"(9,442)"},{"v":-8250.458952453308,"d":"(8,250)"},{"v":-8589.301920915223,"d":"(8,589)"},{"v":-10944.58800099049,"d":"(10,945)"},{"v":-13042.135299346543,"d":"(13,042)"},{"v":-14220.49585299247,"d":"(14,220)"},{"v":-13044.989698937346,"d":"(13,045)"},{"v":-14223.360837181182,"d":"(14,223)"},{"v":-13047.86526772397,"d":"(13,048)"},{"v":-13049.311027574797,"d":"(13,049)"},{"v":-14227.698153742747,"d":"(14,228)"},{"$f":"SUM(FT49:FT57)","v":{"v":-13052.218646227817,"d":"(13,052)"}},{"v":-9780.616542039093,"d":"(9,781)"},{"v":-8605.147841176575,"d":"(8,605)"},{"v":-8794.389220649347,"d":"(8,794)"},{"v":-12307.195080457412,"d":"(12,307)"},{"v":-13247.351057609842,"d":"(13,247)"},{"v":-14419.282752106652,"d":"(14,419)"},{"v":-13250.33484095691,"d":"(13,250)"},{"v":-14422.277564160633,"d":"(14,422)"},{"v":-13253.340718726888,"d":"(13,253)"},{"v":-13254.85202166477,"d":"(13,255)"},{"v":-14426.81147297428,"d":"(14,427)"},{"v":-13257.891429664489,"d":"(13,258)"},{"v":-9979.862131735412,"d":"(9,980)"},{"v":-8810.953376196117,"d":"(8,811)"},{"v":-8953.319323046631,"d":"(8,953)"},{"v":-12451.581929296002,"d":"(12,452)"},{"v":-13406.415391953344,"d":"(13,406)"},{"v":-14573.54451101863,"d":"(14,574)"},{"v":-13409.534443500968,"d":"(13,410)"},{"v":-14576.67510940034,"d":"(14,577)"},{"v":-13412.676625725844,"d":"(13,413)"},{"v":-13414.25643247747,"d":"(13,414)"},{"v":-14581.4145666643,"d":"(14,581)"},{"v":-13417.43362529543,"d":"(13,417)"},{"v":-10134.603528370844,"d":"(10,135)"},{"v":-8970.634355890561,"d":"(8,971)"},{"v":-8831.41714187272,"d":"(8,831)"},{"v":-12344.360046317355,"d":"(12,344)"},{"v":-13284.653549224444,"d":"(13,285)"},{"v":-14456.72328760308,"d":"(14,457)"},{"v":-13287.913938462336,"d":"(13,288)"},{"v":-14459.995741802226,"d":"(14,460)"},{"v":-13291.19849463182,"d":"(13,291)"},{"v":-13292.849913960212,"d":"(13,293)"},{"v":-14464.9499997874,"d":"(14,465)"},{"v":-13296.17110912246,"d":"(13,296)"},{"v":-10018.283481965402,"d":"(10,018)"},{"v":-8849.516915325301,"d":"(8,850)"},{"v":-8898.141286211245,"d":"(8,898)"},{"v":-11237.468114623232,"d":"(11,237)"},{"v":-13351.524397570358,"d":"(13,352)"},{"v":-14522.044535052602,"d":"(14,522)"},{"v":-13354.932564079065,"d":"(13,355)"},{"v":-14525.465321658818,"d":"(14,525)"},{"v":-13358.36600779187,"d":"(13,358)"},{"v":-13360.0922594873,"d":"(13,360)"},{"v":-14530.644113754191,"d":"(14,531)"},{"v":-13363.56397059255,"d":"(13,364)"},{"v":-10084.12866701145,"d":"(10,084)"},{"v":-8917.06144000014,"d":"(8,917)"},{"v":18671.189248159633,"d":"18,671"},{"v":15182.447004962756,"d":"15,182"},{"v":14217.652808167166,"d":"14,218"},{"v":13053.54902076378,"d":"13,054"},{"v":14214.090165743512,"d":"14,214"},{"v":13049.973166097281,"d":"13,050"},{"v":14210.501061825085,"d":"14,211"},{"v":14208.696535917841,"d":"14,209"},{"v":13044.55958837555,"d":"13,045"},{"v":14205.067462189127,"d":"14,205"},{"v":17490.91708034949,"d":"17,491"},{"v":18651.411482856638,"d":"18,651"},{"v":18274.036035692403,"d":"18,274"},{"$f":"SUM(IF49:IF57)","v":{"v":14824.174455865865,"d":"14,824"}},{"v":13820.339309358866,"d":"13,820"},{"v":12669.141796171403,"d":"12,669"},{"v":13816.615159294382,"d":"13,817"},{"v":12665.403878727822,"d":"12,665"},{"v":13812.863400453534,"d":"13,813"},{"v":13810.977084471535,"d":"13,811"},{"v":12659.744930781824,"d":"12,660"},{"v":13807.18350536622,"d":"13,807"},{"v":17105.93728822474,"d":"17,106"},{"v":18253.361799357368,"d":"18,253"},{"v":17875.903044745944,"d":"17,876"},{"v":14464.918464390477,"d":"14,465"},{"v":13422.038741281869,"d":"13,422"},{"v":12283.74387542013,"d":"12,284"},{"v":13418.145792787087,"d":"13,418"},{"v":12279.836493382745,"d":"12,280"},{"v":13414.223977207097,"d":"13,414"},{"v":13412.252170241984,"d":"13,412"},{"v":12273.9210724874,"d":"12,274"},{"v":13408.286646934263,"d":"13,408"},{"v":16719.940856573492,"d":"16,720"},{"v":17854.29170140508,"d":"17,854"},{"v":11758.405677753284,"d":"11,758"},{"v":9499.919281942353,"d":"9,500"},{"v":7304.366247305619,"d":"7,304"},{"v":6174.100099824909,"d":"6,174"},{"v":7300.296839500234,"d":"7,300"},{"v":6170.015629322498,"d":"6,170"},{"v":7296.197269291713,"d":"7,296"},{"v":7294.136085389706,"d":"7,294"},{"v":6163.832077616473,"d":"6,164"},{"v":7289.990808962941,"d":"7,290"},{"v":10609.6714794291,"d":"10,610"},{"v":11735.814814996784,"d":"11,736"},{"v":11639.830895666,"d":"11,640"},{"v":8262.75808442766,"d":"8,263"},{"v":7185.608344272676,"d":"7,186"},{"v":6058.496875201055,"d":"6,058"},{"v":7181.354520203712,"d":"7,181"},{"v":6054.227285262478,"d":"6,054"},{"v":7177.069127386438,"d":"7,177"},{"v":7174.914532557424,"d":"7,175"},{"v":6047.763463766351,"d":"6,048"},{"v":7170.581361013222,"d":"7,171"},{"v":10493.414267288956,"d":"10,493"},{"v":11616.21606558446,"d":"11,616"},{"v":11520.136995899735,"d":"11,520"},{"v":8152.708824216624,"d":"8,153"},{"v":7065.7230705351185,"d":"7,066"},{"v":5941.762097846138,"d":"5,942"},{"v":7061.2764291406,"d":"7,061"},{"v":5937.298987409417,"d":"5,937"},{"v":7056.79677564351,"d":"7,057"},{"v":7054.544513842876,"d":"7,055"},{"v":5930.542164998431,"d":"5,931"},{"v":7050.014972101094,"d":"7,050"},{"v":10375.995858141781,"d":"10,376"},{"v":11495.451826111403,"d":"11,495"},{"v":11399.27327600997,"d":"11,399"},{"v":8041.485413819307,"d":"8,041"},{"v":6944.659279539412,"d":"6,945"},{"v":5823.844436161206,"d":"5,824"},{"v":6940.011086675609,"d":"6,940"},{"$f":"SUM(KR49:KR57)","v":{"v":5819.17903407353,"d":"5,819"}},{"v":6935.328401345891,"d":"6,935"},{"v":6932.974068492688,"d":"6,933"},{"v":5812.115961495754,"d":"5,812"},{"v":6928.239200355094,"d":"6,928"},{"v":10257.363588061618,"d":"10,257"},{"v":11373.469247606248,"d":"11,373"},{"v":11277.18670197989,"d":"11,277"},{"v":9044.282954173477,"d":"9,044"},{"v":6822.363567177911,"d":"6,822"},{"v":5704.690300993201,"d":"5,705"},{"v":6817.5046816011745,"d":"6,818"},{"v":5699.813429001835,"d":"5,700"},{"v":6812.609749177011,"d":"6,813"},{"v":6810.148682126706,"d":"6,810"},{"v":5692.430190841837,"d":"5,692"},{"v":6805.1991983133175,"d":"6,805"},{"v":10137.462387532067,"d":"10,137"},{"v":11250.213001488997,"d":"11,250"},{"v":-21001.557839815883,"d":"(21,002)"},{"v":-21004.07405040075,"d":"(21,004)"},{"v":-25456.599587274686,"d":"(25,457)"},{"v":-25459.13445043769,"d":"(25,459)"},{"v":-25461.678713907928,"d":"(25,462)"},{"v":-25464.2323776854,"d":"(25,464)"},{"v":-25466.79551578827,"d":"(25,467)"},{"v":-25469.368128216545,"d":"(25,469)"},{"v":-25471.950251979306,"d":"(25,472)"},{"v":-25474.54192408563,"d":"(25,475)"},{"v":-21027.143218553698,"d":"(21,027)"},{"v":-21029.754135383497,"d":"(21,030)"},{"v":-21032.374711584118,"d":"(21,032)"},{"v":-21035.00498416464,"d":"(21,035)"},{"v":-25487.64499013415,"d":"(25,488)"},{"v":-25490.29476650173,"d":"(25,490)"},{"v":-25492.954350276465,"d":"(25,493)"},{"v":-25495.623778467434,"d":"(25,496)"},{"v":-25498.30308808373,"d":"(25,498)"},{"v":-25500.992316134427,"d":"(25,501)"},{"v":-25503.69149962861,"d":"(25,504)"},{"v":-25506.400638566287,"d":"(25,506)"},{"v":-21059.119806965617,"d":"(21,059)"},{"v":-21061.849041835685,"d":"(21,062)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E614","v":"Corporation Tax"},null,{"$f":"SUM(S61:AR61)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU61:$MH61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-'Calculations M'!AU772","v":0},{"$f":"-'Calculations M'!AV772","v":0},{"$f":"-'Calculations M'!AW772","v":0},{"$f":"-'Calculations M'!AX772","v":0},{"$f":"-'Calculations M'!AY772","v":0},{"$f":"-'Calculations M'!AZ772","v":0},{"$f":"-'Calculations M'!BA772","v":0},{"$f":"-'Calculations M'!BB772","v":0},{"$f":"-'Calculations M'!BC772","v":0},{"$f":"-'Calculations M'!BD772","v":0},{"$f":"-'Calculations M'!BE772","v":0},{"$f":"-'Calculations M'!BF772","v":0},{"$f":"-'Calculations M'!BG772","v":0},{"$f":"-'Calculations M'!BH772","v":0},{"$f":"-'Calculations M'!BI772","v":0},{"$f":"-'Calculations M'!BJ772","v":0},{"$f":"-'Calculations M'!BK772","v":0},{"$f":"-'Calculations M'!BL772","v":0},{"$f":"-'Calculations M'!BM772","v":0},{"$f":"-'Calculations M'!BN772","v":0},{"$f":"-'Calculations M'!BO772","v":0},{"$f":"-'Calculations M'!BP772","v":0},{"$f":"-'Calculations M'!BQ772","v":0},{"$f":"-'Calculations M'!BR772","v":0},{"$f":"-'Calculations M'!BS772","v":0},{"$f":"-'Calculations M'!BT772","v":0},{"$f":"-'Calculations M'!BU772","v":0},{"$f":"-'Calculations M'!BV772","v":0},{"$f":"-'Calculations M'!BW772","v":0},{"$f":"-'Calculations M'!BX772","v":0},{"$f":"-'Calculations M'!BY772","v":0},{"$f":"-'Calculations M'!BZ772","v":0},{"$f":"-'Calculations M'!CA772","v":0},{"$f":"-'Calculations M'!CB772","v":0},{"$f":"-'Calculations M'!CC772","v":0},{"$f":"-'Calculations M'!CD772","v":0},{"$f":"-'Calculations M'!CE772","v":0},{"$f":"-'Calculations M'!CF772","v":0},{"$f":"-'Calculations M'!CG772","v":0},{"$f":"-'Calculations M'!CH772","v":0},{"$f":"-'Calculations M'!CI772","v":0},{"$f":"-'Calculations M'!CJ772","v":0},{"$f":"-'Calculations M'!CK772","v":0},{"$f":"-'Calculations M'!CL772","v":0},{"$f":"-'Calculations M'!CM772","v":0},{"$f":"-'Calculations M'!CN772","v":0},{"$f":"-'Calculations M'!CO772","v":0},{"$f":"-'Calculations M'!CP772","v":0},{"$f":"-'Calculations M'!CQ772","v":0},{"$f":"-'Calculations M'!CR772","v":0},{"$f":"-'Calculations M'!CS772","v":0},{"$f":"-'Calculations M'!CT772","v":0},{"$f":"-'Calculations M'!CU772","v":0},{"$f":"-'Calculations M'!CV772","v":0},{"$f":"-'Calculations M'!CW772","v":0},{"$f":"-'Calculations M'!CX772","v":0},{"$f":"-'Calculations M'!CY772","v":0},{"$f":"-'Calculations M'!CZ772","v":0},{"$f":"-'Calculations M'!DA772","v":0},{"$f":"-'Calculations M'!DB772","v":0},{"$f":"-'Calculations M'!DC772","v":0},{"$f":"-'Calculations M'!DD772","v":0},{"$f":"-'Calculations M'!DE772","v":0},{"$f":"-'Calculations M'!DF772","v":0},{"$f":"-'Calculations M'!DG772","v":0},{"$f":"-'Calculations M'!DH772","v":0},{"$f":"-'Calculations M'!DI772","v":0},{"$f":"-'Calculations M'!DJ772","v":0},{"$f":"-'Calculations M'!DK772","v":0},{"$f":"-'Calculations M'!DL772","v":0},{"$f":"-'Calculations M'!DM772","v":0},{"$f":"-'Calculations M'!DN772","v":0},{"$f":"-'Calculations M'!DO772","v":0},{"$f":"-'Calculations M'!DP772","v":0},{"$f":"-'Calculations M'!DQ772","v":0},{"$f":"-'Calculations M'!DR772","v":0},{"$f":"-'Calculations M'!DS772","v":0},{"$f":"-'Calculations M'!DT772","v":0},{"$f":"-'Calculations M'!DU772","v":0},{"$f":"-'Calculations M'!DV772","v":0},{"$f":"-'Calculations M'!DW772","v":0},{"$f":"-'Calculations M'!DX772","v":0},{"$f":"-'Calculations M'!DY772","v":0},{"$f":"-'Calculations M'!DZ772","v":0},{"$f":"-'Calculations M'!EA772","v":0},{"$f":"-'Calculations M'!EB772","v":0},{"$f":"-'Calculations M'!EC772","v":0},{"$f":"-'Calculations M'!ED772","v":0},{"$f":"-'Calculations M'!EE772","v":0},{"$f":"-'Calculations M'!EF772","v":0},{"$f":"-'Calculations M'!EG772","v":0},{"$f":"-'Calculations M'!EH772","v":0},{"$f":"-'Calculations M'!EI772","v":0},{"$f":"-'Calculations M'!EJ772","v":0},{"$f":"-'Calculations M'!EK772","v":0},{"$f":"-'Calculations M'!EL772","v":0},{"$f":"-'Calculations M'!EM772","v":0},{"$f":"-'Calculations M'!EN772","v":0},{"$f":"-'Calculations M'!EO772","v":0},{"$f":"-'Calculations M'!EP772","v":0},{"$f":"-'Calculations M'!EQ772","v":0},{"$f":"-'Calculations M'!ER772","v":0},{"$f":"-'Calculations M'!ES772","v":0},{"$f":"-'Calculations M'!ET772","v":0},{"$f":"-'Calculations M'!EU772","v":0},{"$f":"-'Calculations M'!EV772","v":0},{"$f":"-'Calculations M'!EW772","v":0},{"$f":"-'Calculations M'!EX772","v":0},{"$f":"-'Calculations M'!EY772","v":0},{"$f":"-'Calculations M'!EZ772","v":0},{"$f":"-'Calculations M'!FA772","v":0},{"$f":"-'Calculations M'!FB772","v":0},{"$f":"-'Calculations M'!FC772","v":0},{"$f":"-'Calculations M'!FD772","v":0},{"$f":"-'Calculations M'!FE772","v":0},{"$f":"-'Calculations M'!FF772","v":0},{"$f":"-'Calculations M'!FG772","v":0},{"$f":"-'Calculations M'!FH772","v":0},{"$f":"-'Calculations M'!FI772","v":0},{"$f":"-'Calculations M'!FJ772","v":0},{"$f":"-'Calculations M'!FK772","v":0},{"$f":"-'Calculations M'!FL772","v":0},{"$f":"-'Calculations M'!FM772","v":0},{"$f":"-'Calculations M'!FN772","v":0},{"$f":"-'Calculations M'!FO772","v":0},{"$f":"-'Calculations M'!FP772","v":0},{"$f":"-'Calculations M'!FQ772","v":0},{"$f":"-'Calculations M'!FR772","v":0},{"$f":"-'Calculations M'!FS772","v":0},{"$f":"-'Calculations M'!FT772","v":0},{"$f":"-'Calculations M'!FU772","v":0},{"$f":"-'Calculations M'!FV772","v":0},{"$f":"-'Calculations M'!FW772","v":0},{"$f":"-'Calculations M'!FX772","v":0},{"$f":"-'Calculations M'!FY772","v":0},{"$f":"-'Calculations M'!FZ772","v":0},{"$f":"-'Calculations M'!GA772","v":0},{"$f":"-'Calculations M'!GB772","v":0},{"$f":"-'Calculations M'!GC772","v":0},{"$f":"-'Calculations M'!GD772","v":0},{"$f":"-'Calculations M'!GE772","v":0},{"$f":"-'Calculations M'!GF772","v":0},{"$f":"-'Calculations M'!GG772","v":0},{"$f":"-'Calculations M'!GH772","v":0},{"$f":"-'Calculations M'!GI772","v":0},{"$f":"-'Calculations M'!GJ772","v":0},{"$f":"-'Calculations M'!GK772","v":0},{"$f":"-'Calculations M'!GL772","v":0},{"$f":"-'Calculations M'!GM772","v":0},{"$f":"-'Calculations M'!GN772","v":0},{"$f":"-'Calculations M'!GO772","v":0},{"$f":"-'Calculations M'!GP772","v":0},{"$f":"-'Calculations M'!GQ772","v":0},{"$f":"-'Calculations M'!GR772","v":0},{"$f":"-'Calculations M'!GS772","v":0},{"$f":"-'Calculations M'!GT772","v":0},{"$f":"-'Calculations M'!GU772","v":0},{"$f":"-'Calculations M'!GV772","v":0},{"$f":"-'Calculations M'!GW772","v":0},{"$f":"-'Calculations M'!GX772","v":0},{"$f":"-'Calculations M'!GY772","v":0},{"$f":"-'Calculations M'!GZ772","v":0},{"$f":"-'Calculations M'!HA772","v":0},{"$f":"-'Calculations M'!HB772","v":0},{"$f":"-'Calculations M'!HC772","v":0},{"$f":"-'Calculations M'!HD772","v":0},{"$f":"-'Calculations M'!HE772","v":0},{"$f":"-'Calculations M'!HF772","v":0},{"$f":"-'Calculations M'!HG772","v":0},{"$f":"-'Calculations M'!HH772","v":0},{"$f":"-'Calculations M'!HI772","v":0},{"$f":"-'Calculations M'!HJ772","v":0},{"$f":"-'Calculations M'!HK772","v":0},{"$f":"-'Calculations M'!HL772","v":0},{"$f":"-'Calculations M'!HM772","v":0},{"$f":"-'Calculations M'!HN772","v":0},{"$f":"-'Calculations M'!HO772","v":0},{"$f":"-'Calculations M'!HP772","v":0},{"$f":"-'Calculations M'!HQ772","v":0},{"$f":"-'Calculations M'!HR772","v":0},{"$f":"-'Calculations M'!HS772","v":0},{"$f":"-'Calculations M'!HT772","v":0},{"$f":"-'Calculations M'!HU772","v":0},{"$f":"-'Calculations M'!HV772","v":0},{"$f":"-'Calculations M'!HW772","v":0},{"$f":"-'Calculations M'!HX772","v":0},{"$f":"-'Calculations M'!HY772","v":0},{"$f":"-'Calculations M'!HZ772","v":0},{"$f":"-'Calculations M'!IA772","v":0},{"$f":"-'Calculations M'!IB772","v":0},{"$f":"-'Calculations M'!IC772","v":0},{"$f":"-'Calculations M'!ID772","v":0},{"$f":"-'Calculations M'!IE772","v":0},{"$f":"-'Calculations M'!IF772","v":0},{"$f":"-'Calculations M'!IG772","v":0},{"$f":"-'Calculations M'!IH772","v":0},{"$f":"-'Calculations M'!II772","v":0},{"$f":"-'Calculations M'!IJ772","v":0},{"$f":"-'Calculations M'!IK772","v":0},{"$f":"-'Calculations M'!IL772","v":0},{"$f":"-'Calculations M'!IM772","v":0},{"$f":"-'Calculations M'!IN772","v":0},{"$f":"-'Calculations M'!IO772","v":0},{"$f":"-'Calculations M'!IP772","v":0},{"$f":"-'Calculations M'!IQ772","v":0},{"$f":"-'Calculations M'!IR772","v":0},{"$f":"-'Calculations M'!IS772","v":0},{"$f":"-'Calculations M'!IT772","v":0},{"$f":"-'Calculations M'!IU772","v":0},{"$f":"-'Calculations M'!IV772","v":0},{"$f":"-'Calculations M'!IW772","v":0},{"$f":"-'Calculations M'!IX772","v":0},{"$f":"-'Calculations M'!IY772","v":0},{"$f":"-'Calculations M'!IZ772","v":0},{"$f":"-'Calculations M'!JA772","v":0},{"$f":"-'Calculations M'!JB772","v":0},{"$f":"-'Calculations M'!JC772","v":0},{"$f":"-'Calculations M'!JD772","v":0},{"$f":"-'Calculations M'!JE772","v":0},{"$f":"-'Calculations M'!JF772","v":0},{"$f":"-'Calculations M'!JG772","v":0},{"$f":"-'Calculations M'!JH772","v":0},{"$f":"-'Calculations M'!JI772","v":0},{"$f":"-'Calculations M'!JJ772","v":0},{"$f":"-'Calculations M'!JK772","v":0},{"$f":"-'Calculations M'!JL772","v":0},{"$f":"-'Calculations M'!JM772","v":0},{"$f":"-'Calculations M'!JN772","v":0},{"$f":"-'Calculations M'!JO772","v":0},{"$f":"-'Calculations M'!JP772","v":0},{"$f":"-'Calculations M'!JQ772","v":0},{"$f":"-'Calculations M'!JR772","v":0},{"$f":"-'Calculations M'!JS772","v":0},{"$f":"-'Calculations M'!JT772","v":0},{"$f":"-'Calculations M'!JU772","v":0},{"$f":"-'Calculations M'!JV772","v":0},{"$f":"-'Calculations M'!JW772","v":0},{"$f":"-'Calculations M'!JX772","v":0},{"$f":"-'Calculations M'!JY772","v":0},{"$f":"-'Calculations M'!JZ772","v":0},{"$f":"-'Calculations M'!KA772","v":0},{"$f":"-'Calculations M'!KB772","v":0},{"$f":"-'Calculations M'!KC772","v":0},{"$f":"-'Calculations M'!KD772","v":0},{"$f":"-'Calculations M'!KE772","v":0},{"$f":"-'Calculations M'!KF772","v":0},{"$f":"-'Calculations M'!KG772","v":0},{"$f":"-'Calculations M'!KH772","v":0},{"$f":"-'Calculations M'!KI772","v":0},{"$f":"-'Calculations M'!KJ772","v":0},{"$f":"-'Calculations M'!KK772","v":0},{"$f":"-'Calculations M'!KL772","v":0},{"$f":"-'Calculations M'!KM772","v":0},{"$f":"-'Calculations M'!KN772","v":0},{"$f":"-'Calculations M'!KO772","v":0},{"$f":"-'Calculations M'!KP772","v":0},{"$f":"-'Calculations M'!KQ772","v":0},{"$f":"-'Calculations M'!KR772","v":0},{"$f":"-'Calculations M'!KS772","v":0},{"$f":"-'Calculations M'!KT772","v":0},{"$f":"-'Calculations M'!KU772","v":0},{"$f":"-'Calculations M'!KV772","v":0},{"$f":"-'Calculations M'!KW772","v":0},{"$f":"-'Calculations M'!KX772","v":0},{"$f":"-'Calculations M'!KY772","v":0},{"$f":"-'Calculations M'!KZ772","v":0},{"$f":"-'Calculations M'!LA772","v":0},{"$f":"-'Calculations M'!LB772","v":0},{"$f":"-'Calculations M'!LC772","v":0},{"$f":"-'Calculations M'!LD772","v":0},{"$f":"-'Calculations M'!LE772","v":0},{"$f":"-'Calculations M'!LF772","v":0},{"$f":"-'Calculations M'!LG772","v":0},{"$f":"-'Calculations M'!LH772","v":0},{"$f":"-'Calculations M'!LI772","v":0},{"$f":"-'Calculations M'!LJ772","v":0},{"$f":"-'Calculations M'!LK772","v":0},{"$f":"-'Calculations M'!LL772","v":0},{"$f":"-'Calculations M'!LM772","v":0},{"$f":"-'Calculations M'!LN772","v":0},{"$f":"-'Calculations M'!LO772","v":0},{"$f":"-'Calculations M'!LP772","v":0},{"$f":"-'Calculations M'!LQ772","v":0},{"$f":"-'Calculations M'!LR772","v":0},{"$f":"-'Calculations M'!LS772","v":0},{"$f":"-'Calculations M'!LT772","v":0},{"$f":"-'Calculations M'!LU772","v":0},{"$f":"-'Calculations M'!LV772","v":0},{"$f":"-'Calculations M'!LW772","v":0},{"$f":"-'Calculations M'!LX772","v":0},{"$f":"-'Calculations M'!LY772","v":0},{"$f":"-'Calculations M'!LZ772","v":0},{"$f":"-'Calculations M'!MA772","v":0},{"$f":"-'Calculations M'!MB772","v":0},{"$f":"-'Calculations M'!MC772","v":0},{"$f":"-'Calculations M'!MD772","v":0},{"$f":"-'Calculations M'!ME772","v":0},{"$f":"-'Calculations M'!MF772","v":0},{"$f":"-'Calculations M'!MG772","v":0},{"$f":"-'Calculations M'!MH772","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E615","v":"Deferred Tax"},null,{"v":10700.673206177313,"d":"10,701"},{"$nulls":11},{"v":367791.0551520003,"d":"367,791"},{"v":-165502.3899273587,"d":"(165,502)"},{"v":-124911.9597404357,"d":"(124,912)"},{"v":-91627.80698715628,"d":"(91,628)"},{"v":-64334.80172946866,"d":"(64,335)"},{"v":-41954.53741816364,"d":"(41,955)"},{"v":-23602.72068289407,"d":"(23,603)"},{"v":-8554.230959973327,"d":"(8,554)"},{"v":3785.530612822011,"d":"3,786"},{"v":13904.135102513828,"d":"13,904"},{"v":22201.390784061194,"d":"22,201"},{"v":29005.14044293025,"d":"29,005"},{"v":34584.21516320282,"d":"34,584"},{"v":39159.05643382628,"d":"39,159"},{"v":42910.42627573741,"d":"42,910"},{"v":30986.549546101203,"d":"30,987"},{"v":-11491.029372194098,"d":"(11,491)"},{"v":-9422.64408519918,"d":"(9,423)"},{"v":-7726.568149863284,"d":"(7,727)"},{"v":-6335.785882887918,"d":"(6,336)"},{"v":-5195.3444239680975,"d":"(5,195)"},{"v":-4260.182427653814,"d":"(4,260)"},{"v":-3493.349590676138,"d":"(3,493)"},{"v":-2864.546664354413,"d":"(2,865)"},{"v":-2348.928264770633,"d":"(2,349)"},{"$nulls":3},{"$f":"-'Calculations M'!AU799","v":{"v":397145.7479840001,"d":"397,146"}},{"$f":"-'Calculations M'!AV799","v":{"v":-14677.34641599987,"d":"(14,677)"}},{"$f":"-'Calculations M'!AW799","v":{"v":-14677.346415999928,"d":"(14,677)"}},{"$f":"-'Calculations M'!AX799","v":{"v":-13791.865827279864,"d":"(13,792)"}},{"$f":"-'Calculations M'!AY799","v":{"v":-13791.865827279922,"d":"(13,792)"}},{"$f":"-'Calculations M'!AZ799","v":{"v":-13791.865827279864,"d":"(13,792)"}},{"$f":"-'Calculations M'!BA799","v":{"v":-13791.865827279922,"d":"(13,792)"}},{"$f":"-'Calculations M'!BB799","v":{"v":-13791.865827279864,"d":"(13,792)"}},{"$f":"-'Calculations M'!BC799","v":{"v":-13791.865827279922,"d":"(13,792)"}},{"$f":"-'Calculations M'!BD799","v":{"v":-13791.865827279864,"d":"(13,792)"}},{"$f":"-'Calculations M'!BE799","v":{"v":-13791.865827279893,"d":"(13,792)"}},{"$f":"-'Calculations M'!BF799","v":{"v":-13791.865827279893,"d":"(13,792)"}},{"$f":"-'Calculations M'!BG799","v":{"v":-13791.865827279893,"d":"(13,792)"}},{"$f":"-'Calculations M'!BH799","v":{"v":-13791.865827279893,"d":"(13,792)"}},{"$f":"-'Calculations M'!BI799","v":{"v":-13791.865827279893,"d":"(13,792)"}},{"$f":"-'Calculations M'!BJ799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BK799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BL799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BM799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BN799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BO799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BP799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BQ799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BR799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BS799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BT799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BU799","v":{"v":-10409.329978369642,"d":"(10,409)"}},{"$f":"-'Calculations M'!BV799","v":{"v":-7635.650582263013,"d":"(7,636)"}},{"$f":"-'Calculations M'!BW799","v":{"v":-7635.650582263028,"d":"(7,636)"}},{"$f":"-'Calculations M'!BX799","v":{"v":-7635.650582263021,"d":"(7,636)"}},{"$f":"-'Calculations M'!BY799","v":{"v":-7635.650582263021,"d":"(7,636)"}},{"$f":"-'Calculations M'!BZ799","v":{"v":-7635.650582263021,"d":"(7,636)"}},{"$f":"-'Calculations M'!CA799","v":{"v":-7635.650582263024,"d":"(7,636)"}},{"$f":"-'Calculations M'!CB799","v":{"v":-7635.650582263024,"d":"(7,636)"}},{"$f":"-'Calculations M'!CC799","v":{"v":-7635.650582263022,"d":"(7,636)"}},{"$f":"-'Calculations M'!CD799","v":{"v":-7635.650582263022,"d":"(7,636)"}},{"$f":"-'Calculations M'!CE799","v":{"v":-7635.650582263022,"d":"(7,636)"}},{"$f":"-'Calculations M'!CF799","v":{"v":-7635.650582263022,"d":"(7,636)"}},{"$f":"-'Calculations M'!CG799","v":{"v":-7635.650582263023,"d":"(7,636)"}},{"$f":"-'Calculations M'!CH799","v":{"v":-5361.233477455722,"d":"(5,361)"}},{"$f":"-'Calculations M'!CI799","v":{"v":-5361.23347745572,"d":"(5,361)"}},{"$f":"-'Calculations M'!CJ799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CK799","v":{"v":-5361.23347745572,"d":"(5,361)"}},{"$f":"-'Calculations M'!CL799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CM799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CN799","v":{"v":-5361.233477455717,"d":"(5,361)"}},{"$f":"-'Calculations M'!CO799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CP799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CQ799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CR799","v":{"v":-5361.233477455724,"d":"(5,361)"}},{"$f":"-'Calculations M'!CS799","v":{"v":-5361.233477455709,"d":"(5,361)"}},{"$f":"-'Calculations M'!CT799","v":{"v":-3496.211451513649,"d":"(3,496)"}},{"$f":"-'Calculations M'!CU799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!CV799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!CW799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!CX799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!CY799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!CZ799","v":{"v":-3496.211451513649,"d":"(3,496)"}},{"$f":"-'Calculations M'!DA799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!DB799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!DC799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!DD799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!DE799","v":{"v":-3496.2114515136345,"d":"(3,496)"}},{"$f":"-'Calculations M'!DF799","v":{"v":-1966.893390241181,"d":"(1,967)"}},{"$f":"-'Calculations M'!DG799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DH799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DI799","v":{"v":-1966.893390241181,"d":"(1,967)"}},{"$f":"-'Calculations M'!DJ799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DK799","v":{"v":-1966.893390241181,"d":"(1,967)"}},{"$f":"-'Calculations M'!DL799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DM799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DN799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DO799","v":{"v":-1966.8933902411954,"d":"(1,967)"}},{"$f":"-'Calculations M'!DP799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DQ799","v":{"v":-1966.8933902411663,"d":"(1,967)"}},{"$f":"-'Calculations M'!DR799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!DS799","v":{"v":-712.8525799977942,"d":"(713)"}},{"$f":"-'Calculations M'!DT799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!DU799","v":{"v":-712.8525799977942,"d":"(713)"}},{"$f":"-'Calculations M'!DV799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!DW799","v":{"v":-712.8525799977942,"d":"(713)"}},{"$f":"-'Calculations M'!DX799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!DY799","v":{"v":-712.8525799977942,"d":"(713)"}},{"$f":"-'Calculations M'!DZ799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!EA799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!EB799","v":{"v":-712.8525799977942,"d":"(713)"}},{"$f":"-'Calculations M'!EC799","v":{"v":-712.8525799977651,"d":"(713)"}},{"$f":"-'Calculations M'!ED799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EE799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EF799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EG799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EH799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EI799","v":{"v":315.46088440180756,"d":"315"}},{"$f":"-'Calculations M'!EJ799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EK799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EL799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EM799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EN799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EO799","v":{"v":315.46088440183667,"d":"315"}},{"$f":"-'Calculations M'!EP799","v":{"v":1158.6779252095148,"d":"1,159"}},{"$f":"-'Calculations M'!EQ799","v":{"v":1158.6779252095148,"d":"1,159"}},{"$f":"-'Calculations M'!ER799","v":{"v":1158.6779252095148,"d":"1,159"}},{"$f":"-'Calculations M'!ES799","v":{"v":1158.6779252095148,"d":"1,159"}},{"$f":"-'Calculations M'!ET799","v":{"v":1158.6779252094857,"d":"1,159"}},{"$f":"-'Calculations M'!EU799","v":{"v":1158.6779252094857,"d":"1,159"}},{"$f":"-'Calculations M'!EV799","v":{"v":1158.6779252094566,"d":"1,159"}},{"$f":"-'Calculations M'!EW799","v":{"v":1158.6779252094857,"d":"1,159"}},{"$f":"-'Calculations M'!EX799","v":{"v":1158.6779252094566,"d":"1,159"}},{"$f":"-'Calculations M'!EY799","v":{"v":1158.6779252094566,"d":"1,159"}},{"$f":"-'Calculations M'!EZ799","v":{"v":1158.6779252094857,"d":"1,159"}},{"$f":"-'Calculations M'!FA799","v":{"v":1158.6779252094566,"d":"1,159"}},{"$f":"-'Calculations M'!FB799","v":{"v":1850.1158986717637,"d":"1,850"}},{"$f":"-'Calculations M'!FC799","v":{"v":1850.1158986717637,"d":"1,850"}},{"$f":"-'Calculations M'!FD799","v":{"v":1850.1158986717492,"d":"1,850"}},{"$f":"-'Calculations M'!FE799","v":{"v":1850.1158986717492,"d":"1,850"}},{"$f":"-'Calculations M'!FF799","v":{"v":1850.1158986717637,"d":"1,850"}},{"$f":"-'Calculations M'!FG799","v":{"v":1850.1158986717492,"d":"1,850"}},{"$f":"-'Calculations M'!FH799","v":{"v":1850.1158986717783,"d":"1,850"}},{"$f":"-'Calculations M'!FI799","v":{"v":1850.1158986717783,"d":"1,850"}},{"$f":"-'Calculations M'!FJ799","v":{"v":1850.1158986717783,"d":"1,850"}},{"$f":"-'Calculations M'!FK799","v":{"v":1850.1158986717783,"d":"1,850"}},{"$f":"-'Calculations M'!FL799","v":{"v":1850.1158986717637,"d":"1,850"}},{"$f":"-'Calculations M'!FM799","v":{"v":1850.1158986717783,"d":"1,850"}},{"$f":"-'Calculations M'!FN799","v":{"v":2417.0950369108614,"d":"2,417"}},{"$f":"-'Calculations M'!FO799","v":{"v":2417.095036910847,"d":"2,417"}},{"$f":"-'Calculations M'!FP799","v":{"v":2417.0950369108614,"d":"2,417"}},{"$f":"-'Calculations M'!FQ799","v":{"v":2417.095036910847,"d":"2,417"}},{"$f":"-'Calculations M'!FR799","v":{"v":2417.0950369108614,"d":"2,417"}},{"$f":"-'Calculations M'!FS799","v":{"v":2417.095036910847,"d":"2,417"}},{"$f":"-'Calculations M'!FT799","v":{"v":2417.0950369108614,"d":"2,417"}},{"$f":"-'Calculations M'!FU799","v":{"v":2417.095036910847,"d":"2,417"}},{"$f":"-'Calculations M'!FV799","v":{"v":2417.0950369108614,"d":"2,417"}},{"$f":"-'Calculations M'!FW799","v":{"v":2417.095036910847,"d":"2,417"}},{"$f":"-'Calculations M'!FX799","v":{"v":2417.095036910847,"d":"2,417"}},{"$f":"-'Calculations M'!FY799","v":{"v":2417.0950369108614,"d":"2,417"}},{"$f":"-'Calculations M'!FZ799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GA799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GB799","v":{"v":2882.017930266913,"d":"2,882"}},{"$f":"-'Calculations M'!GC799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GD799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GE799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GF799","v":{"v":2882.0179302669058,"d":"2,882"}},{"$f":"-'Calculations M'!GG799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GH799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GI799","v":{"v":2882.0179302669058,"d":"2,882"}},{"$f":"-'Calculations M'!GJ799","v":{"v":2882.0179302668985,"d":"2,882"}},{"$f":"-'Calculations M'!GK799","v":{"v":2882.0179302669058,"d":"2,882"}},{"$f":"-'Calculations M'!GL799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GM799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GN799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GO799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GP799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GQ799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GR799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GS799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GT799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GU799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GV799","v":{"v":3263.2547028188583,"d":"3,263"}},{"$f":"-'Calculations M'!GW799","v":{"v":3263.2547028188565,"d":"3,263"}},{"$f":"-'Calculations M'!GX799","v":{"v":3575.86885631145,"d":"3,576"}},{"$f":"-'Calculations M'!GY799","v":{"v":3575.8688563114497,"d":"3,576"}},{"$f":"-'Calculations M'!GZ799","v":{"v":3575.8688563114497,"d":"3,576"}},{"$f":"-'Calculations M'!HA799","v":{"v":3575.8688563114492,"d":"3,576"}},{"$f":"-'Calculations M'!HB799","v":{"v":3575.86885631145,"d":"3,576"}},{"$f":"-'Calculations M'!HC799","v":{"v":3575.86885631145,"d":"3,576"}},{"$f":"-'Calculations M'!HD799","v":{"v":3575.8688563114483,"d":"3,576"}},{"$f":"-'Calculations M'!HE799","v":{"v":3575.868856311452,"d":"3,576"}},{"$f":"-'Calculations M'!HF799","v":{"v":3575.8688563114483,"d":"3,576"}},{"$f":"-'Calculations M'!HG799","v":{"v":3575.8688563114483,"d":"3,576"}},{"$f":"-'Calculations M'!HH799","v":{"v":3575.868856311452,"d":"3,576"}},{"$f":"-'Calculations M'!HI799","v":{"v":3575.868856311452,"d":"3,576"}},{"$f":"-'Calculations M'!HJ799","v":{"v":3832.2124621753974,"d":"3,832"}},{"$f":"-'Calculations M'!HK799","v":{"v":3832.2124621753974,"d":"3,832"}},{"$f":"-'Calculations M'!HL799","v":{"v":3832.2124621754047,"d":"3,832"}},{"$f":"-'Calculations M'!HM799","v":{"v":3832.21246217539,"d":"3,832"}},{"$f":"-'Calculations M'!HN799","v":{"v":3832.2124621754047,"d":"3,832"}},{"$f":"-'Calculations M'!HO799","v":{"v":3832.2124621754047,"d":"3,832"}},{"$f":"-'Calculations M'!HP799","v":{"v":3832.21246217539,"d":"3,832"}},{"$f":"-'Calculations M'!HQ799","v":{"v":3832.21246217539,"d":"3,832"}},{"$f":"-'Calculations M'!HR799","v":{"v":3832.2124621718394,"d":"3,832"}},{"$f":"-'Calculations M'!HS799","v":{"v":-1167.78753782461,"d":"(1,168)"}},{"$f":"-'Calculations M'!HT799","v":{"v":-1167.7875378246026,"d":"(1,168)"}},{"$f":"-'Calculations M'!HU799","v":{"v":-1167.7875378246026,"d":"(1,168)"}},{"$f":"-'Calculations M'!HV799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!HW799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!HX799","v":{"v":-957.5857810161688,"d":"(958)"}},{"$f":"-'Calculations M'!HY799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!HZ799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!IA799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!IB799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!IC799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!ID799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!IE799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!IF799","v":{"v":-957.5857810161688,"d":"(958)"}},{"$f":"-'Calculations M'!IG799","v":{"v":-957.585781016176,"d":"(958)"}},{"$f":"-'Calculations M'!IH799","v":{"v":-785.2203404332686,"d":"(785)"}},{"$f":"-'Calculations M'!II799","v":{"v":-785.2203404332686,"d":"(785)"}},{"$f":"-'Calculations M'!IJ799","v":{"v":-785.2203404332686,"d":"(785)"}},{"$f":"-'Calculations M'!IK799","v":{"v":-785.2203404332686,"d":"(785)"}},{"$f":"-'Calculations M'!IL799","v":{"v":-785.2203404332613,"d":"(785)"}},{"$f":"-'Calculations M'!IM799","v":{"v":-785.2203404332686,"d":"(785)"}},{"$f":"-'Calculations M'!IN799","v":{"v":-785.2203404332613,"d":"(785)"}},{"$f":"-'Calculations M'!IO799","v":{"v":-785.2203404332686,"d":"(785)"}},{"$f":"-'Calculations M'!IP799","v":{"v":-785.2203404332613,"d":"(785)"}},{"$f":"-'Calculations M'!IQ799","v":{"v":-785.2203404332613,"d":"(785)"}},{"$f":"-'Calculations M'!IR799","v":{"v":-785.2203404332613,"d":"(785)"}},{"$f":"-'Calculations M'!IS799","v":{"v":-785.2203404332613,"d":"(785)"}},{"$f":"-'Calculations M'!IT799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!IU799","v":{"v":-643.8806791552779,"d":"(644)"}},{"$f":"-'Calculations M'!IV799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!IW799","v":{"v":-643.8806791552779,"d":"(644)"}},{"$f":"-'Calculations M'!IX799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!IY799","v":{"v":-643.8806791552779,"d":"(644)"}},{"$f":"-'Calculations M'!IZ799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!JA799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!JB799","v":{"v":-643.8806791552779,"d":"(644)"}},{"$f":"-'Calculations M'!JC799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!JD799","v":{"v":-643.8806791552779,"d":"(644)"}},{"$f":"-'Calculations M'!JE799","v":{"v":-643.8806791552706,"d":"(644)"}},{"$f":"-'Calculations M'!JF799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JG799","v":{"v":-527.982156907332,"d":"(528)"}},{"$f":"-'Calculations M'!JH799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JI799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JJ799","v":{"v":-527.9821569073283,"d":"(528)"}},{"$f":"-'Calculations M'!JK799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JL799","v":{"v":-527.9821569073283,"d":"(528)"}},{"$f":"-'Calculations M'!JM799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JN799","v":{"v":-527.9821569073283,"d":"(528)"}},{"$f":"-'Calculations M'!JO799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JP799","v":{"v":-527.9821569073283,"d":"(528)"}},{"$f":"-'Calculations M'!JQ799","v":{"v":-527.9821569073247,"d":"(528)"}},{"$f":"-'Calculations M'!JR799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JS799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JT799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JU799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JV799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JW799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JX799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JY799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!JZ799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!KA799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!KB799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!KC799","v":{"v":-432.94536866400813,"d":"(433)"}},{"$f":"-'Calculations M'!KD799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KE799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KF799","v":{"v":-355.0152023044866,"d":"(355)"}},{"$f":"-'Calculations M'!KG799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KH799","v":{"v":-355.0152023044866,"d":"(355)"}},{"$f":"-'Calculations M'!KI799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KJ799","v":{"v":-355.0152023044866,"d":"(355)"}},{"$f":"-'Calculations M'!KK799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KL799","v":{"v":-355.0152023044866,"d":"(355)"}},{"$f":"-'Calculations M'!KM799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KN799","v":{"v":-355.01520230448295,"d":"(355)"}},{"$f":"-'Calculations M'!KO799","v":{"v":-355.0152023044866,"d":"(355)"}},{"$f":"-'Calculations M'!KP799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KQ799","v":{"v":-291.1124658896806,"d":"(291)"}},{"$f":"-'Calculations M'!KR799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KS799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KT799","v":{"v":-291.1124658896806,"d":"(291)"}},{"$f":"-'Calculations M'!KU799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KV799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KW799","v":{"v":-291.1124658896806,"d":"(291)"}},{"$f":"-'Calculations M'!KX799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KY799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!KZ799","v":{"v":-291.1124658896806,"d":"(291)"}},{"$f":"-'Calculations M'!LA799","v":{"v":-291.11246588967697,"d":"(291)"}},{"$f":"-'Calculations M'!LB799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LC799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LD799","v":{"v":-238.71222202953322,"d":"(239)"}},{"$f":"-'Calculations M'!LE799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LF799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LG799","v":{"v":-238.71222202953322,"d":"(239)"}},{"$f":"-'Calculations M'!LH799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LI799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LJ799","v":{"v":-238.71222202953322,"d":"(239)"}},{"$f":"-'Calculations M'!LK799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LL799","v":{"v":-238.71222202953504,"d":"(239)"}},{"$f":"-'Calculations M'!LM799","v":{"v":-238.71222202953322,"d":"(239)"}},{"$f":"-'Calculations M'!LN799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LO799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LP799","v":{"v":-195.74402206421837,"d":"(196)"}},{"$f":"-'Calculations M'!LQ799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LR799","v":{"v":-195.74402206421837,"d":"(196)"}},{"$f":"-'Calculations M'!LS799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LT799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LU799","v":{"v":-195.74402206421837,"d":"(196)"}},{"$f":"-'Calculations M'!LV799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LW799","v":{"v":-195.74402206421837,"d":"(196)"}},{"$f":"-'Calculations M'!LX799","v":{"v":-195.7440220642202,"d":"(196)"}},{"$f":"-'Calculations M'!LY799","v":{"v":-195.74402206421837,"d":"(196)"}},{"$f":"-'Calculations M'!LZ799","v":{"v":-160.5100980926618,"d":"(161)"}},{"$f":"-'Calculations M'!MA799","v":{"v":-160.51009809265997,"d":"(161)"}},{"$f":"-'Calculations M'!MB799","v":{"v":-160.51009809265997,"d":"(161)"}},{"$f":"-'Calculations M'!MC799","v":{"v":-160.5100980926618,"d":"(161)"}},{"$f":"-'Calculations M'!MD799","v":{"v":-160.51009809265997,"d":"(161)"}},{"$f":"-'Calculations M'!ME799","v":{"v":-160.51009809265997,"d":"(161)"}},{"$f":"-'Calculations M'!MF799","v":{"v":-160.51009809265997,"d":"(161)"}},{"$f":"-'Calculations M'!MG799","v":{"v":-160.5100980926618,"d":"(161)"}},{"$f":"-'Calculations M'!MH799","v":{"v":-160.51009809265997,"d":"(161)"}}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E617","v":"Profit / (Loss) for the period after tax"},null,{"$f":"SUM(G59:G62)","v":{"v":-1360200.1817762752,"d":"(1,360,200)"}},{"$nulls":11},{"$f":"SUM(S59:S62)","v":{"v":284457.72181866696,"d":"284,458"}},{"$f":"SUM(T59:T62)","v":{"v":-315269.7852377752,"d":"(315,270)"}},{"v":-159521.4067444686,"d":"(159,521)"},{"v":-184540.94423418102,"d":"(184,541)"},{"v":-164911.79412764692,"d":"(164,912)"},{"v":-167413.7357856744,"d":"(167,414)"},{"v":-159591.55741369957,"d":"(159,592)"},{"v":-153044.21888707145,"d":"(153,044)"},{"v":-142632.97979084105,"d":"(142,633)"},{"v":-132814.72288999753,"d":"(132,815)"},{"v":-121652.52852328907,"d":"(121,653)"},{"v":-118595.49878338224,"d":"(118,595)"},{"v":-115302.70778927926,"d":"(115,303)"},{"v":-111792.14750193257,"d":"(111,792)"},{"v":-105994.31040532762,"d":"(105,994)"},{"v":-36958.460272037206,"d":"(36,958)"},{"v":167556.2859928414,"d":"167,556"},{"v":164941.44500806794,"d":"164,941"},{"v":145900.76564357727,"d":"145,901"},{"v":90786.46654581273,"d":"90,786"},{"v":90517.26196494752,"d":"90,517"},{"v":90028.91916695006,"d":"90,029"},{"v":90473.00865692277,"d":"90,473"},{"v":-4596.706520769602,"d":"(4,597)"},{"v":-290228.55166669155,"d":"(290,229)"},{"$nulls":3},{"$f":"SUM(AU59:AU62)","v":{"v":369367.9702062223,"d":"369,368"}},{"$f":"SUM(AV59:AV62)","v":{"v":-42455.12419377765,"d":"(42,455)"}},{"v":-42455.12419377771,"d":"(42,455)"},{"v":-41569.643605057645,"d":"(41,570)"},{"v":-41569.6436050577,"d":"(41,570)"},{"v":-41569.643605057645,"d":"(41,570)"},{"v":-41569.6436050577,"d":"(41,570)"},{"v":-41569.643605057645,"d":"(41,570)"},{"v":-28223.286124032038,"d":"(28,223)"},{"v":-23773.133807859605,"d":"(23,773)"},{"v":-22725.89183985594,"d":"(22,726)"},{"v":15996.191650670171,"d":"15,996"},{"v":-11345.586215654424,"d":"(11,346)"},{"v":-21521.62118551132,"d":"(21,522)"},{"v":-15828.239690243718,"d":"(15,828)"},{"v":-15358.198660771071,"d":"(15,358)"},{"v":-11986.666628800871,"d":"(11,987)"},{"v":-15388.344233818963,"d":"(15,388)"},{"v":-11430.2054762593,"d":"(11,430)"},{"v":-11443.71073548037,"d":"(11,444)"},{"v":-14843.842598960415,"d":"(14,844)"},{"v":-10889.067075957199,"d":"(10,889)"},{"v":-9837.610764083704,"d":"(9,838)"},{"v":-6463.040542393406,"d":"(6,463)"},{"v":-12004.868438218818,"d":"(12,005)"},{"v":-19277.123138402858,"d":"(19,277)"},{"v":-20598.728451321378,"d":"(20,599)"},{"v":-19406.06310428874,"d":"(19,406)"},{"v":-17847.54047456363,"d":"(17,848)"},{"v":-19428.637757066634,"d":"(19,429)"},{"v":-17870.198656843193,"d":"(17,870)"},{"v":-17881.59068192964,"d":"(17,882)"},{"v":-19462.813980362313,"d":"(19,463)"},{"v":-12045.33471051995,"d":"(12,045)"},{"v":-9176.642833772226,"d":"(9,177)"},{"v":-7618.415314479726,"d":"(7,618)"},{"v":-11677.817752067765,"d":"(11,678)"},{"v":-15975.001640966575,"d":"(15,975)"},{"v":-16150.887327320634,"d":"(16,151)"},{"v":-15228.133989699652,"d":"(15,228)"},{"v":-13810.891495710537,"d":"(13,811)"},{"v":-15250.804458994979,"d":"(15,251)"},{"v":-13744.157160272342,"d":"(13,744)"},{"v":-13755.266361941922,"d":"(13,755)"},{"v":-15194.973480703378,"d":"(15,195)"},{"v":-13712.705767765787,"d":"(13,713)"},{"v":-10702.255375867448,"d":"(10,702)"},{"v":-9284.73205695198,"d":"(9,285)"},{"v":-11914.146903246736,"d":"(11,914)"},{"v":-15928.08192966408,"d":"(15,928)"},{"v":-16385.645146828105,"d":"(16,386)"},{"v":-15751.808150080415,"d":"(15,752)"},{"v":-14427.833058266551,"d":"(14,428)"},{"v":-15772.70040692692,"d":"(15,773)"},{"v":-14333.275256768928,"d":"(14,333)"},{"v":-14343.390727534766,"d":"(14,343)"},{"v":-15687.945571493217,"d":"(15,688)"},{"v":-14280.482687231804,"d":"(14,280)"},{"v":-11174.804707045314,"d":"(11,175)"},{"v":-9850.35959986975,"d":"(9,850)"},{"v":-11151.73417247141,"d":"(11,152)"},{"v":-15018.435616248531,"d":"(15,018)"},{"v":-15620.965831736807,"d":"(15,621)"},{"v":-15267.00937946543,"d":"(15,267)"},{"v":-13990.569153481843,"d":"(13,991)"},{"$f":"SUM(DH59:DH62)","v":{"v":-15285.565437909696,"d":"(15,286)"}},{"v":-13887.504851127898,"d":"(13,888)"},{"v":-13896.418562931067,"d":"(13,896)"},{"v":-15191.066406836842,"d":"(15,191)"},{"v":-13825.802825832174,"d":"(13,826)"},{"v":-10670.189311589551,"d":"(10,670)"},{"v":-9393.20571824057,"d":"(9,393)"},{"v":-10405.245577413956,"d":"(10,405)"},{"v":-12907.052285905953,"d":"(12,907)"},{"v":-14871.927902964631,"d":"(14,872)"},{"v":-14745.237157246207,"d":"(14,745)"},{"v":-13506.442342449705,"d":"(13,506)"},{"v":-14761.157872865513,"d":"(14,761)"},{"v":-13392.5461104805,"d":"(13,393)"},{"v":-13400.09962743411,"d":"(13,400)"},{"v":-14654.421603254976,"d":"(14,654)"},{"v":-13319.471193794536,"d":"(13,319)"},{"v":-10123.494765374333,"d":"(10,123)"},{"v":-8884.064319566947,"d":"(8,884)"},{"v":-9369.905994955301,"d":"(9,370)"},{"v":-13053.6930897881,"d":"(13,054)"},{"v":-13833.684809861268,"d":"(13,834)"},{"v":-13901.43427353424,"d":"(13,901)"},{"v":-12682.245603178919,"d":"(12,682)"},{"v":-13914.354403682522,"d":"(13,914)"},{"v":-12556.699688883244,"d":"(12,557)"},{"v":-12562.707040342251,"d":"(12,563)"},{"v":-13794.373434260531,"d":"(13,794)"},{"v":-12470.808452528523,"d":"(12,471)"},{"v":-9252.13473296849,"d":"(9,252)"},{"v":-8032.208471577029,"d":"(8,032)"},{"v":-8460.609213120715,"d":"(8,461)"},{"v":-12084.31107137822,"d":"(12,084)"},{"v":-12921.093405386462,"d":"(12,921)"},{"v":-13143.869008424681,"d":"(13,144)"},{"v":-11942.46501288607,"d":"(11,942)"},{"v":-13153.391556662165,"d":"(13,153)"},{"v":-11804.394299473126,"d":"(11,804)"},{"v":-11808.65337883199,"d":"(11,809)"},{"v":-13019.084704060437,"d":"(13,019)"},{"v":-11703.958086163815,"d":"(11,704)"},{"v":-8464.00192628694,"d":"(8,464)"},{"v":-7261.74720294365,"d":"(7,262)"},{"v":-7491.1700302557,"d":"(7,491)"},{"v":-11074.054280734472,"d":"(11,074)"},{"v":-11947.933403274485,"d":"(11,948)"},{"v":-12298.693838074343,"d":"(12,299)"},{"v":-11108.365980558554,"d":"(11,108)"},{"v":-12304.387833622524,"d":"(12,304)"},{"v":-10958.930961862794,"d":"(10,959)"},{"v":-10961.230188190502,"d":"(10,961)"},{"v":-12156.707526607468,"d":"(12,157)"},{"v":-10846.569311545025,"d":"(10,847)"},{"v":-7591.622303809421,"d":"(7,592)"},{"v":-6400.343053781529,"d":"(6,400)"},{"v":-6739.186022243444,"d":"(6,739)"},{"v":-9094.472102318727,"d":"(9,094)"},{"v":-11192.019400674764,"d":"(11,192)"},{"v":-11803.400816081608,"d":"(11,803)"},{"v":-10627.8946620265,"d":"(10,628)"},{"v":-11806.265800270321,"d":"(11,806)"},{"v":-10630.770230813123,"d":"(10,631)"},{"v":-10632.215990663935,"d":"(10,632)"},{"v":-11810.6031168319,"d":"(11,811)"},{"$f":"SUM(FT59:FT62)","v":{"v":-10635.123609316955,"d":"(10,635)"}},{"v":-7363.521505128247,"d":"(7,364)"},{"v":-6188.052804265713,"d":"(6,188)"},{"v":-6377.294183738501,"d":"(6,377)"},{"v":-9890.100043546565,"d":"(9,890)"},{"v":-10830.25602069898,"d":"(10,830)"},{"v":-11537.264821839753,"d":"(11,537)"},{"v":-10368.316910690011,"d":"(10,368)"},{"v":-11540.25963389372,"d":"(11,540)"},{"v":-10371.32278845999,"d":"(10,371)"},{"v":-10372.834091397872,"d":"(10,373)"},{"v":-11544.79354270738,"d":"(11,545)"},{"v":-10375.873499397583,"d":"(10,376)"},{"v":-7097.844201468513,"d":"(7,098)"},{"v":-5928.935445929219,"d":"(5,929)"},{"v":-6071.301392779726,"d":"(6,071)"},{"v":-9569.563999029104,"d":"(9,570)"},{"v":-10524.397461686438,"d":"(10,524)"},{"v":-11310.289808199774,"d":"(11,310)"},{"v":-10146.279740682112,"d":"(10,146)"},{"v":-11313.420406581483,"d":"(11,313)"},{"v":-10149.421922906988,"d":"(10,149)"},{"v":-10151.001729658614,"d":"(10,151)"},{"v":-11318.159863845443,"d":"(11,318)"},{"v":-10154.178922476574,"d":"(10,154)"},{"v":-6871.348825551988,"d":"(6,871)"},{"v":-5707.3796530717045,"d":"(5,707)"},{"v":-5568.162439053864,"d":"(5,568)"},{"v":-9081.105343498497,"d":"(9,081)"},{"v":-10021.398846405587,"d":"(10,021)"},{"v":-10880.85443129163,"d":"(10,881)"},{"v":-9712.045082150886,"d":"(9,712)"},{"v":-10884.126885490776,"d":"(10,884)"},{"v":-9715.32963832037,"d":"(9,715)"},{"v":-9716.981057648762,"d":"(9,717)"},{"v":-10889.08114347595,"d":"(10,889)"},{"v":-9720.302252811012,"d":"(9,720)"},{"v":-6442.41462565395,"d":"(6,442)"},{"v":-5273.648059013853,"d":"(5,274)"},{"v":-5322.272429899796,"d":"(5,322)"},{"v":-7661.59925831178,"d":"(7,662)"},{"v":-9775.655541258906,"d":"(9,776)"},{"v":-10689.832072877205,"d":"(10,690)"},{"v":-9522.720101903667,"d":"(9,523)"},{"v":-10693.252859483413,"d":"(10,693)"},{"v":-9526.15354561648,"d":"(9,526)"},{"v":-9527.879797311896,"d":"(9,528)"},{"v":-10698.431651578787,"d":"(10,698)"},{"v":-9531.35150841716,"d":"(9,531)"},{"v":-6251.9162048360595,"d":"(6,252)"},{"v":-5084.8489778283,"d":"(5,085)"},{"v":17503.401710335023,"d":"17,503"},{"v":14014.659467138154,"d":"14,015"},{"v":13049.865270342563,"d":"13,050"},{"v":12095.963239747603,"d":"12,096"},{"v":13256.504384727335,"d":"13,257"},{"v":12092.387385081112,"d":"12,092"},{"v":13252.91528080891,"d":"13,253"},{"v":13251.110754901665,"d":"13,251"},{"v":12086.973807359374,"d":"12,087"},{"v":13247.48168117295,"d":"13,247"},{"v":16533.331299333313,"d":"16,533"},{"v":17693.825701840462,"d":"17,694"},{"v":17316.450254676227,"d":"17,316"},{"$f":"SUM(IF59:IF62)","v":{"v":13866.588674849696,"d":"13,867"}},{"v":12862.75352834269,"d":"12,863"},{"v":11883.921455738135,"d":"11,884"},{"v":13031.394818861114,"d":"13,031"},{"v":11880.183538294554,"d":"11,880"},{"v":13027.643060020266,"d":"13,028"},{"v":13025.756744038274,"d":"13,026"},{"v":11874.524590348556,"d":"11,875"},{"v":13021.963164932959,"d":"13,022"},{"v":16320.716947791472,"d":"16,321"},{"v":17468.141458924107,"d":"17,468"},{"v":17090.682704312683,"d":"17,091"},{"v":13679.698123957216,"d":"13,680"},{"v":12636.818400848608,"d":"12,637"},{"v":11639.86319626486,"d":"11,640"},{"v":12774.265113631809,"d":"12,774"},{"v":11635.955814227475,"d":"11,636"},{"v":12770.34329805182,"d":"12,770"},{"v":12768.371491086713,"d":"12,768"},{"v":11630.040393332121,"d":"11,630"},{"v":12764.405967778992,"d":"12,764"},{"v":16076.060177418221,"d":"16,076"},{"v":17210.411022249802,"d":"17,210"},{"v":11114.524998598014,"d":"11,115"},{"v":8856.038602787075,"d":"8,856"},{"v":6660.485568150349,"d":"6,660"},{"v":5646.1179429175845,"d":"5,646"},{"v":6772.314682592902,"d":"6,772"},{"v":5642.0334724151735,"d":"5,642"},{"v":6768.215112384389,"d":"6,768"},{"v":6766.1539284823775,"d":"6,766"},{"v":5635.849920709148,"d":"5,636"},{"v":6762.008652055612,"d":"6,762"},{"v":10081.689322521775,"d":"10,082"},{"v":11207.832658089455,"d":"11,208"},{"v":11111.848738758676,"d":"11,112"},{"v":7734.775927520332,"d":"7,735"},{"v":6657.626187365351,"d":"6,658"},{"v":5625.551506537047,"d":"5,626"},{"v":6748.409151539704,"d":"6,748"},{"v":5621.28191659847,"d":"5,621"},{"v":6744.12375872243,"d":"6,744"},{"v":6741.9691638934155,"d":"6,742"},{"v":5614.818095102343,"d":"5,615"},{"v":6737.635992349214,"d":"6,738"},{"v":10060.468898624948,"d":"10,060"},{"v":11183.270696920452,"d":"11,183"},{"v":11087.191627235727,"d":"11,087"},{"v":7719.763455552616,"d":"7,720"},{"v":6632.77770187111,"d":"6,633"},{"v":5586.746895541655,"d":"5,587"},{"v":6706.261226836117,"d":"6,706"},{"v":5582.283785104931,"d":"5,582"},{"v":6701.781573339027,"d":"6,702"},{"v":6699.529311538389,"d":"6,700"},{"v":5575.526962693948,"d":"5,576"},{"v":6694.999769796607,"d":"6,695"},{"v":10020.980655837298,"d":"10,021"},{"v":11140.436623806916,"d":"11,140"},{"v":11044.258073705487,"d":"11,044"},{"v":7686.470211514824,"d":"7,686"},{"v":6589.644077234925,"d":"6,590"},{"v":5532.7319702715295,"d":"5,533"},{"v":6648.898620785928,"d":"6,649"},{"$f":"SUM(KR59:KR62)","v":{"v":5528.066568183853,"d":"5,528"}},{"v":6644.215935456214,"d":"6,644"},{"v":6641.861602603008,"d":"6,642"},{"v":5521.003495606077,"d":"5,521"},{"v":6637.126734465417,"d":"6,637"},{"v":9966.251122171938,"d":"9,966"},{"v":11082.356781716571,"d":"11,082"},{"v":10986.074236090213,"d":"10,986"},{"v":8753.170488283797,"d":"8,753"},{"v":6531.251101288234,"d":"6,531"},{"v":5465.978078963666,"d":"5,466"},{"v":6578.7924595716395,"d":"6,579"},{"v":5461.101206972302,"d":"5,461"},{"v":6573.897527147476,"d":"6,574"},{"v":6571.436460097171,"d":"6,571"},{"v":5453.717968812304,"d":"5,454"},{"v":6566.4869762837825,"d":"6,566"},{"v":9898.750165502532,"d":"9,899"},{"v":11011.500779459464,"d":"11,012"},{"v":-21240.27006184542,"d":"(21,240)"},{"v":-21242.786272430287,"d":"(21,243)"},{"v":-25695.31180930422,"d":"(25,695)"},{"v":-25654.87847250191,"d":"(25,655)"},{"v":-25657.422735972148,"d":"(25,657)"},{"v":-25659.97639974962,"d":"(25,660)"},{"v":-25662.53953785249,"d":"(25,663)"},{"v":-25665.112150280765,"d":"(25,665)"},{"v":-25667.694274043526,"d":"(25,668)"},{"v":-25670.285946149852,"d":"(25,670)"},{"v":-21222.887240617914,"d":"(21,223)"},{"v":-21225.498157447717,"d":"(21,225)"},{"v":-21228.118733648334,"d":"(21,228)"},{"v":-21230.74900622886,"d":"(21,231)"},{"v":-25683.38901219837,"d":"(25,683)"},{"v":-25650.804864594393,"d":"(25,651)"},{"v":-25653.464448369123,"d":"(25,653)"},{"v":-25656.133876560096,"d":"(25,656)"},{"v":-25658.81318617639,"d":"(25,659)"},{"v":-25661.502414227085,"d":"(25,662)"},{"v":-25664.201597721272,"d":"(25,664)"},{"v":-25666.910736658945,"d":"(25,667)"},{"v":-21219.62990505828,"d":"(21,220)"},{"v":-21222.359139928347,"d":"(21,222)"}]
[]
[null,"Balance Sheet"]
[]
[{"$nulls":3},{"$f":"NTBInputs!C622","v":"Fixed Assets"}]
[{"$nulls":4},{"$f":"NTBInputs!D623","v":"Plant & machinery"},null,{"$f":"AQ69","v":0},{"$nulls":11},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU69:$MH69)","v":{"v":4916666.666666666,"d":"4,916,667"}},{"$f":"SUMIF($AU$6:$MH$6,T$6,$AU69:$MH69)","v":{"v":4583333.33333333,"d":"4,583,333"}},{"v":4249999.999999994,"d":"4,250,000"},{"v":3916666.6666666586,"d":"3,916,667"},{"v":3583333.333333323,"d":"3,583,333"},{"v":3249999.999999987,"d":"3,250,000"},{"v":2916666.666666651,"d":"2,916,667"},{"v":2583333.3333333153,"d":"2,583,333"},{"v":2249999.9999999795,"d":"2,250,000"},{"v":1916666.6666666453,"d":"1,916,667"},{"v":1583333.3333333123,"d":"1,583,333"},{"v":1249999.9999999793,"d":"1,250,000"},{"v":916666.6666666463,"d":"916,667"},{"v":583333.3333333132,"d":"583,333"},{"v":249999.99999998018,"d":"250,000"},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E7","v":{"v":5000000,"d":"5,000,000"}},{"$f":"'Calculations M'!AU647","v":{"v":4972222.222222222,"d":"4,972,222"}},{"$f":"'Calculations M'!AV647","v":{"v":4944444.444444444,"d":"4,944,444"}},{"$f":"'Calculations M'!AW647","v":{"v":4916666.666666666,"d":"4,916,667"}},{"$f":"'Calculations M'!AX647","v":{"v":4888888.888888888,"d":"4,888,889"}},{"$f":"'Calculations M'!AY647","v":{"v":4861111.11111111,"d":"4,861,111"}},{"$f":"'Calculations M'!AZ647","v":{"v":4833333.333333332,"d":"4,833,333"}},{"$f":"'Calculations M'!BA647","v":{"v":4805555.555555554,"d":"4,805,556"}},{"$f":"'Calculations M'!BB647","v":{"v":4777777.777777776,"d":"4,777,778"}},{"$f":"'Calculations M'!BC647","v":{"v":4749999.999999998,"d":"4,750,000"}},{"$f":"'Calculations M'!BD647","v":{"v":4722222.22222222,"d":"4,722,222"}},{"$f":"'Calculations M'!BE647","v":{"v":4694444.444444442,"d":"4,694,444"}},{"$f":"'Calculations M'!BF647","v":{"v":4666666.666666664,"d":"4,666,667"}},{"$f":"'Calculations M'!BG647","v":{"v":4638888.888888886,"d":"4,638,889"}},{"$f":"'Calculations M'!BH647","v":{"v":4611111.111111108,"d":"4,611,111"}},{"$f":"'Calculations M'!BI647","v":{"v":4583333.33333333,"d":"4,583,333"}},{"$f":"'Calculations M'!BJ647","v":{"v":4555555.555555552,"d":"4,555,556"}},{"$f":"'Calculations M'!BK647","v":{"v":4527777.777777774,"d":"4,527,778"}},{"$f":"'Calculations M'!BL647","v":{"v":4499999.999999996,"d":"4,500,000"}},{"$f":"'Calculations M'!BM647","v":{"v":4472222.222222218,"d":"4,472,222"}},{"$f":"'Calculations M'!BN647","v":{"v":4444444.44444444,"d":"4,444,444"}},{"$f":"'Calculations M'!BO647","v":{"v":4416666.666666662,"d":"4,416,667"}},{"$f":"'Calculations M'!BP647","v":{"v":4388888.888888884,"d":"4,388,889"}},{"$f":"'Calculations M'!BQ647","v":{"v":4361111.111111106,"d":"4,361,111"}},{"$f":"'Calculations M'!BR647","v":{"v":4333333.333333328,"d":"4,333,333"}},{"$f":"'Calculations M'!BS647","v":{"v":4305555.55555555,"d":"4,305,556"}},{"$f":"'Calculations M'!BT647","v":{"v":4277777.777777772,"d":"4,277,778"}},{"$f":"'Calculations M'!BU647","v":{"v":4249999.999999994,"d":"4,250,000"}},{"$f":"'Calculations M'!BV647","v":{"v":4222222.222222216,"d":"4,222,222"}},{"$f":"'Calculations M'!BW647","v":{"v":4194444.444444438,"d":"4,194,444"}},{"$f":"'Calculations M'!BX647","v":{"v":4166666.6666666605,"d":"4,166,667"}},{"$f":"'Calculations M'!BY647","v":{"v":4138888.8888888825,"d":"4,138,889"}},{"$f":"'Calculations M'!BZ647","v":{"v":4111111.1111111045,"d":"4,111,111"}},{"$f":"'Calculations M'!CA647","v":{"v":4083333.3333333265,"d":"4,083,333"}},{"$f":"'Calculations M'!CB647","v":{"v":4055555.5555555485,"d":"4,055,556"}},{"$f":"'Calculations M'!CC647","v":{"v":4027777.7777777705,"d":"4,027,778"}},{"$f":"'Calculations M'!CD647","v":{"v":3999999.9999999925,"d":"4,000,000"}},{"$f":"'Calculations M'!CE647","v":{"v":3972222.2222222146,"d":"3,972,222"}},{"$f":"'Calculations M'!CF647","v":{"v":3944444.4444444366,"d":"3,944,444"}},{"$f":"'Calculations M'!CG647","v":{"v":3916666.6666666586,"d":"3,916,667"}},{"$f":"'Calculations M'!CH647","v":{"v":3888888.8888888806,"d":"3,888,889"}},{"$f":"'Calculations M'!CI647","v":{"v":3861111.1111111026,"d":"3,861,111"}},{"$f":"'Calculations M'!CJ647","v":{"v":3833333.3333333246,"d":"3,833,333"}},{"$f":"'Calculations M'!CK647","v":{"v":3805555.5555555467,"d":"3,805,556"}},{"$f":"'Calculations M'!CL647","v":{"v":3777777.7777777687,"d":"3,777,778"}},{"$f":"'Calculations M'!CM647","v":{"v":3749999.9999999907,"d":"3,750,000"}},{"$f":"'Calculations M'!CN647","v":{"v":3722222.2222222127,"d":"3,722,222"}},{"$f":"'Calculations M'!CO647","v":{"v":3694444.4444444347,"d":"3,694,444"}},{"$f":"'Calculations M'!CP647","v":{"v":3666666.6666666567,"d":"3,666,667"}},{"$f":"'Calculations M'!CQ647","v":{"v":3638888.8888888787,"d":"3,638,889"}},{"$f":"'Calculations M'!CR647","v":{"v":3611111.1111111008,"d":"3,611,111"}},{"$f":"'Calculations M'!CS647","v":{"v":3583333.333333323,"d":"3,583,333"}},{"$f":"'Calculations M'!CT647","v":{"v":3555555.555555545,"d":"3,555,556"}},{"$f":"'Calculations M'!CU647","v":{"v":3527777.777777767,"d":"3,527,778"}},{"$f":"'Calculations M'!CV647","v":{"v":3499999.999999989,"d":"3,500,000"}},{"$f":"'Calculations M'!CW647","v":{"v":3472222.222222211,"d":"3,472,222"}},{"$f":"'Calculations M'!CX647","v":{"v":3444444.444444433,"d":"3,444,444"}},{"$f":"'Calculations M'!CY647","v":{"v":3416666.666666655,"d":"3,416,667"}},{"$f":"'Calculations M'!CZ647","v":{"v":3388888.888888877,"d":"3,388,889"}},{"$f":"'Calculations M'!DA647","v":{"v":3361111.111111099,"d":"3,361,111"}},{"$f":"'Calculations M'!DB647","v":{"v":3333333.333333321,"d":"3,333,333"}},{"$f":"'Calculations M'!DC647","v":{"v":3305555.555555543,"d":"3,305,556"}},{"$f":"'Calculations M'!DD647","v":{"v":3277777.777777765,"d":"3,277,778"}},{"$f":"'Calculations M'!DE647","v":{"v":3249999.999999987,"d":"3,250,000"}},{"$f":"'Calculations M'!DF647","v":{"v":3222222.222222209,"d":"3,222,222"}},{"$f":"'Calculations M'!DG647","v":{"v":3194444.444444431,"d":"3,194,444"}},{"$f":"'Calculations M'!DH647","v":{"v":3166666.666666653,"d":"3,166,667"}},{"$f":"'Calculations M'!DI647","v":{"v":3138888.888888875,"d":"3,138,889"}},{"$f":"'Calculations M'!DJ647","v":{"v":3111111.111111097,"d":"3,111,111"}},{"$f":"'Calculations M'!DK647","v":{"v":3083333.333333319,"d":"3,083,333"}},{"$f":"'Calculations M'!DL647","v":{"v":3055555.555555541,"d":"3,055,556"}},{"$f":"'Calculations M'!DM647","v":{"v":3027777.777777763,"d":"3,027,778"}},{"$f":"'Calculations M'!DN647","v":{"v":2999999.999999985,"d":"3,000,000"}},{"$f":"'Calculations M'!DO647","v":{"v":2972222.222222207,"d":"2,972,222"}},{"$f":"'Calculations M'!DP647","v":{"v":2944444.444444429,"d":"2,944,444"}},{"$f":"'Calculations M'!DQ647","v":{"v":2916666.666666651,"d":"2,916,667"}},{"$f":"'Calculations M'!DR647","v":{"v":2888888.888888873,"d":"2,888,889"}},{"$f":"'Calculations M'!DS647","v":{"v":2861111.111111095,"d":"2,861,111"}},{"$f":"'Calculations M'!DT647","v":{"v":2833333.333333317,"d":"2,833,333"}},{"$f":"'Calculations M'!DU647","v":{"v":2805555.555555539,"d":"2,805,556"}},{"$f":"'Calculations M'!DV647","v":{"v":2777777.777777761,"d":"2,777,778"}},{"$f":"'Calculations M'!DW647","v":{"v":2749999.9999999832,"d":"2,750,000"}},{"$f":"'Calculations M'!DX647","v":{"v":2722222.2222222053,"d":"2,722,222"}},{"$f":"'Calculations M'!DY647","v":{"v":2694444.4444444273,"d":"2,694,444"}},{"$f":"'Calculations M'!DZ647","v":{"v":2666666.6666666493,"d":"2,666,667"}},{"$f":"'Calculations M'!EA647","v":{"v":2638888.8888888713,"d":"2,638,889"}},{"$f":"'Calculations M'!EB647","v":{"v":2611111.1111110933,"d":"2,611,111"}},{"$f":"'Calculations M'!EC647","v":{"v":2583333.3333333153,"d":"2,583,333"}},{"$f":"'Calculations M'!ED647","v":{"v":2555555.5555555373,"d":"2,555,556"}},{"$f":"'Calculations M'!EE647","v":{"v":2527777.7777777594,"d":"2,527,778"}},{"$f":"'Calculations M'!EF647","v":{"v":2499999.9999999814,"d":"2,500,000"}},{"$f":"'Calculations M'!EG647","v":{"v":2472222.2222222034,"d":"2,472,222"}},{"$f":"'Calculations M'!EH647","v":{"v":2444444.4444444254,"d":"2,444,444"}},{"$f":"'Calculations M'!EI647","v":{"v":2416666.6666666474,"d":"2,416,667"}},{"$f":"'Calculations M'!EJ647","v":{"v":2388888.8888888694,"d":"2,388,889"}},{"$f":"'Calculations M'!EK647","v":{"v":2361111.1111110914,"d":"2,361,111"}},{"$f":"'Calculations M'!EL647","v":{"v":2333333.3333333135,"d":"2,333,333"}},{"$f":"'Calculations M'!EM647","v":{"v":2305555.5555555355,"d":"2,305,556"}},{"$f":"'Calculations M'!EN647","v":{"v":2277777.7777777575,"d":"2,277,778"}},{"$f":"'Calculations M'!EO647","v":{"v":2249999.9999999795,"d":"2,250,000"}},{"$f":"'Calculations M'!EP647","v":{"v":2222222.2222222015,"d":"2,222,222"}},{"$f":"'Calculations M'!EQ647","v":{"v":2194444.4444444235,"d":"2,194,444"}},{"$f":"'Calculations M'!ER647","v":{"v":2166666.6666666456,"d":"2,166,667"}},{"$f":"'Calculations M'!ES647","v":{"v":2138888.8888888676,"d":"2,138,889"}},{"$f":"'Calculations M'!ET647","v":{"v":2111111.1111110896,"d":"2,111,111"}},{"$f":"'Calculations M'!EU647","v":{"v":2083333.3333333118,"d":"2,083,333"}},{"$f":"'Calculations M'!EV647","v":{"v":2055555.555555534,"d":"2,055,556"}},{"$f":"'Calculations M'!EW647","v":{"v":2027777.7777777563,"d":"2,027,778"}},{"$f":"'Calculations M'!EX647","v":{"v":1999999.9999999786,"d":"2,000,000"}},{"$f":"'Calculations M'!EY647","v":{"v":1972222.2222222008,"d":"1,972,222"}},{"$f":"'Calculations M'!EZ647","v":{"v":1944444.444444423,"d":"1,944,444"}},{"$f":"'Calculations M'!FA647","v":{"v":1916666.6666666453,"d":"1,916,667"}},{"$f":"'Calculations M'!FB647","v":{"v":1888888.8888888676,"d":"1,888,889"}},{"$f":"'Calculations M'!FC647","v":{"v":1861111.1111110898,"d":"1,861,111"}},{"$f":"'Calculations M'!FD647","v":{"v":1833333.333333312,"d":"1,833,333"}},{"$f":"'Calculations M'!FE647","v":{"v":1805555.5555555343,"d":"1,805,556"}},{"$f":"'Calculations M'!FF647","v":{"v":1777777.7777777566,"d":"1,777,778"}},{"$f":"'Calculations M'!FG647","v":{"v":1749999.9999999788,"d":"1,750,000"}},{"$f":"'Calculations M'!FH647","v":{"v":1722222.222222201,"d":"1,722,222"}},{"$f":"'Calculations M'!FI647","v":{"v":1694444.4444444233,"d":"1,694,444"}},{"$f":"'Calculations M'!FJ647","v":{"v":1666666.6666666456,"d":"1,666,667"}},{"$f":"'Calculations M'!FK647","v":{"v":1638888.8888888678,"d":"1,638,889"}},{"$f":"'Calculations M'!FL647","v":{"v":1611111.11111109,"d":"1,611,111"}},{"$f":"'Calculations M'!FM647","v":{"v":1583333.3333333123,"d":"1,583,333"}},{"$f":"'Calculations M'!FN647","v":{"v":1555555.5555555345,"d":"1,555,556"}},{"$f":"'Calculations M'!FO647","v":{"v":1527777.7777777568,"d":"1,527,778"}},{"$f":"'Calculations M'!FP647","v":{"v":1499999.999999979,"d":"1,500,000"}},{"$f":"'Calculations M'!FQ647","v":{"v":1472222.2222222013,"d":"1,472,222"}},{"$f":"'Calculations M'!FR647","v":{"v":1444444.4444444235,"d":"1,444,444"}},{"$f":"'Calculations M'!FS647","v":{"v":1416666.6666666458,"d":"1,416,667"}},{"$f":"'Calculations M'!FT647","v":{"v":1388888.888888868,"d":"1,388,889"}},{"$f":"'Calculations M'!FU647","v":{"v":1361111.1111110903,"d":"1,361,111"}},{"$f":"'Calculations M'!FV647","v":{"v":1333333.3333333125,"d":"1,333,333"}},{"$f":"'Calculations M'!FW647","v":{"v":1305555.5555555348,"d":"1,305,556"}},{"$f":"'Calculations M'!FX647","v":{"v":1277777.777777757,"d":"1,277,778"}},{"$f":"'Calculations M'!FY647","v":{"v":1249999.9999999793,"d":"1,250,000"}},{"$f":"'Calculations M'!FZ647","v":{"v":1222222.2222222015,"d":"1,222,222"}},{"$f":"'Calculations M'!GA647","v":{"v":1194444.4444444238,"d":"1,194,444"}},{"$f":"'Calculations M'!GB647","v":{"v":1166666.666666646,"d":"1,166,667"}},{"$f":"'Calculations M'!GC647","v":{"v":1138888.8888888683,"d":"1,138,889"}},{"$f":"'Calculations M'!GD647","v":{"v":1111111.1111110905,"d":"1,111,111"}},{"$f":"'Calculations M'!GE647","v":{"v":1083333.3333333128,"d":"1,083,333"}},{"$f":"'Calculations M'!GF647","v":{"v":1055555.555555535,"d":"1,055,556"}},{"$f":"'Calculations M'!GG647","v":{"v":1027777.7777777573,"d":"1,027,778"}},{"$f":"'Calculations M'!GH647","v":{"v":999999.9999999795,"d":"1,000,000"}},{"$f":"'Calculations M'!GI647","v":{"v":972222.2222222018,"d":"972,222"}},{"$f":"'Calculations M'!GJ647","v":{"v":944444.444444424,"d":"944,444"}},{"$f":"'Calculations M'!GK647","v":{"v":916666.6666666463,"d":"916,667"}},{"$f":"'Calculations M'!GL647","v":{"v":888888.8888888685,"d":"888,889"}},{"$f":"'Calculations M'!GM647","v":{"v":861111.1111110908,"d":"861,111"}},{"$f":"'Calculations M'!GN647","v":{"v":833333.333333313,"d":"833,333"}},{"$f":"'Calculations M'!GO647","v":{"v":805555.5555555352,"d":"805,556"}},{"$f":"'Calculations M'!GP647","v":{"v":777777.7777777575,"d":"777,778"}},{"$f":"'Calculations M'!GQ647","v":{"v":749999.9999999797,"d":"750,000"}},{"$f":"'Calculations M'!GR647","v":{"v":722222.222222202,"d":"722,222"}},{"$f":"'Calculations M'!GS647","v":{"v":694444.4444444242,"d":"694,444"}},{"$f":"'Calculations M'!GT647","v":{"v":666666.6666666465,"d":"666,667"}},{"$f":"'Calculations M'!GU647","v":{"v":638888.8888888687,"d":"638,889"}},{"$f":"'Calculations M'!GV647","v":{"v":611111.111111091,"d":"611,111"}},{"$f":"'Calculations M'!GW647","v":{"v":583333.3333333132,"d":"583,333"}},{"$f":"'Calculations M'!GX647","v":{"v":555555.5555555355,"d":"555,556"}},{"$f":"'Calculations M'!GY647","v":{"v":527777.7777777577,"d":"527,778"}},{"$f":"'Calculations M'!GZ647","v":{"v":499999.99999998,"d":"500,000"}},{"$f":"'Calculations M'!HA647","v":{"v":472222.2222222022,"d":"472,222"}},{"$f":"'Calculations M'!HB647","v":{"v":444444.4444444245,"d":"444,444"}},{"$f":"'Calculations M'!HC647","v":{"v":416666.6666666467,"d":"416,667"}},{"$f":"'Calculations M'!HD647","v":{"v":388888.88888886897,"d":"388,889"}},{"$f":"'Calculations M'!HE647","v":{"v":361111.1111110912,"d":"361,111"}},{"$f":"'Calculations M'!HF647","v":{"v":333333.33333331347,"d":"333,333"}},{"$f":"'Calculations M'!HG647","v":{"v":305555.5555555357,"d":"305,556"}},{"$f":"'Calculations M'!HH647","v":{"v":277777.77777775796,"d":"277,778"}},{"$f":"'Calculations M'!HI647","v":{"v":249999.99999998018,"d":"250,000"}},{"$f":"'Calculations M'!HJ647","v":{"v":222222.2222222024,"d":"222,222"}},{"$f":"'Calculations M'!HK647","v":{"v":194444.44444442462,"d":"194,444"}},{"$f":"'Calculations M'!HL647","v":{"v":166666.66666664684,"d":"166,667"}},{"$f":"'Calculations M'!HM647","v":{"v":138888.88888886906,"d":"138,889"}},{"$f":"'Calculations M'!HN647","v":{"v":111111.11111109128,"d":"111,111"}},{"$f":"'Calculations M'!HO647","v":{"v":83333.3333333135,"d":"83,333"}},{"$f":"'Calculations M'!HP647","v":{"v":55555.55555553571,"d":"55,556"}},{"$f":"'Calculations M'!HQ647","v":{"v":27777.777777757936,"d":"27,778"}},{"$f":"'Calculations M'!HR647","v":0},{"$f":"'Calculations M'!HS647","v":0},{"$f":"'Calculations M'!HT647","v":0},{"$f":"'Calculations M'!HU647","v":0},{"$f":"'Calculations M'!HV647","v":0},{"$f":"'Calculations M'!HW647","v":0},{"$f":"'Calculations M'!HX647","v":0},{"$f":"'Calculations M'!HY647","v":0},{"$f":"'Calculations M'!HZ647","v":0},{"$f":"'Calculations M'!IA647","v":0},{"$f":"'Calculations M'!IB647","v":0},{"$f":"'Calculations M'!IC647","v":0},{"$f":"'Calculations M'!ID647","v":0},{"$f":"'Calculations M'!IE647","v":0},{"$f":"'Calculations M'!IF647","v":0},{"$f":"'Calculations M'!IG647","v":0},{"$f":"'Calculations M'!IH647","v":0},{"$f":"'Calculations M'!II647","v":0},{"$f":"'Calculations M'!IJ647","v":0},{"$f":"'Calculations M'!IK647","v":0},{"$f":"'Calculations M'!IL647","v":0},{"$f":"'Calculations M'!IM647","v":0},{"$f":"'Calculations M'!IN647","v":0},{"$f":"'Calculations M'!IO647","v":0},{"$f":"'Calculations M'!IP647","v":0},{"$f":"'Calculations M'!IQ647","v":0},{"$f":"'Calculations M'!IR647","v":0},{"$f":"'Calculations M'!IS647","v":0},{"$f":"'Calculations M'!IT647","v":0},{"$f":"'Calculations M'!IU647","v":0},{"$f":"'Calculations M'!IV647","v":0},{"$f":"'Calculations M'!IW647","v":0},{"$f":"'Calculations M'!IX647","v":0},{"$f":"'Calculations M'!IY647","v":0},{"$f":"'Calculations M'!IZ647","v":0},{"$f":"'Calculations M'!JA647","v":0},{"$f":"'Calculations M'!JB647","v":0},{"$f":"'Calculations M'!JC647","v":0},{"$f":"'Calculations M'!JD647","v":0},{"$f":"'Calculations M'!JE647","v":0},{"$f":"'Calculations M'!JF647","v":0},{"$f":"'Calculations M'!JG647","v":0},{"$f":"'Calculations M'!JH647","v":0},{"$f":"'Calculations M'!JI647","v":0},{"$f":"'Calculations M'!JJ647","v":0},{"$f":"'Calculations M'!JK647","v":0},{"$f":"'Calculations M'!JL647","v":0},{"$f":"'Calculations M'!JM647","v":0},{"$f":"'Calculations M'!JN647","v":0},{"$f":"'Calculations M'!JO647","v":0},{"$f":"'Calculations M'!JP647","v":0},{"$f":"'Calculations M'!JQ647","v":0},{"$f":"'Calculations M'!JR647","v":0},{"$f":"'Calculations M'!JS647","v":0},{"$f":"'Calculations M'!JT647","v":0},{"$f":"'Calculations M'!JU647","v":0},{"$f":"'Calculations M'!JV647","v":0},{"$f":"'Calculations M'!JW647","v":0},{"$f":"'Calculations M'!JX647","v":0},{"$f":"'Calculations M'!JY647","v":0},{"$f":"'Calculations M'!JZ647","v":0},{"$f":"'Calculations M'!KA647","v":0},{"$f":"'Calculations M'!KB647","v":0},{"$f":"'Calculations M'!KC647","v":0},{"$f":"'Calculations M'!KD647","v":0},{"$f":"'Calculations M'!KE647","v":0},{"$f":"'Calculations M'!KF647","v":0},{"$f":"'Calculations M'!KG647","v":0},{"$f":"'Calculations M'!KH647","v":0},{"$f":"'Calculations M'!KI647","v":0},{"$f":"'Calculations M'!KJ647","v":0},{"$f":"'Calculations M'!KK647","v":0},{"$f":"'Calculations M'!KL647","v":0},{"$f":"'Calculations M'!KM647","v":0},{"$f":"'Calculations M'!KN647","v":0},{"$f":"'Calculations M'!KO647","v":0},{"$f":"'Calculations M'!KP647","v":0},{"$f":"'Calculations M'!KQ647","v":0},{"$f":"'Calculations M'!KR647","v":0},{"$f":"'Calculations M'!KS647","v":0},{"$f":"'Calculations M'!KT647","v":0},{"$f":"'Calculations M'!KU647","v":0},{"$f":"'Calculations M'!KV647","v":0},{"$f":"'Calculations M'!KW647","v":0},{"$f":"'Calculations M'!KX647","v":0},{"$f":"'Calculations M'!KY647","v":0},{"$f":"'Calculations M'!KZ647","v":0},{"$f":"'Calculations M'!LA647","v":0},{"$f":"'Calculations M'!LB647","v":0},{"$f":"'Calculations M'!LC647","v":0},{"$f":"'Calculations M'!LD647","v":0},{"$f":"'Calculations M'!LE647","v":0},{"$f":"'Calculations M'!LF647","v":0},{"$f":"'Calculations M'!LG647","v":0},{"$f":"'Calculations M'!LH647","v":0},{"$f":"'Calculations M'!LI647","v":0},{"$f":"'Calculations M'!LJ647","v":0},{"$f":"'Calculations M'!LK647","v":0},{"$f":"'Calculations M'!LL647","v":0},{"$f":"'Calculations M'!LM647","v":0},{"$f":"'Calculations M'!LN647","v":0},{"$f":"'Calculations M'!LO647","v":0},{"$f":"'Calculations M'!LP647","v":0},{"$f":"'Calculations M'!LQ647","v":0},{"$f":"'Calculations M'!LR647","v":0},{"$f":"'Calculations M'!LS647","v":0},{"$f":"'Calculations M'!LT647","v":0},{"$f":"'Calculations M'!LU647","v":0},{"$f":"'Calculations M'!LV647","v":0},{"$f":"'Calculations M'!LW647","v":0},{"$f":"'Calculations M'!LX647","v":0},{"$f":"'Calculations M'!LY647","v":0},{"$f":"'Calculations M'!LZ647","v":0},{"$f":"'Calculations M'!MA647","v":0},{"$f":"'Calculations M'!MB647","v":0},{"$f":"'Calculations M'!MC647","v":0},{"$f":"'Calculations M'!MD647","v":0},{"$f":"'Calculations M'!ME647","v":0},{"$f":"'Calculations M'!MF647","v":0},{"$f":"'Calculations M'!MG647","v":0},{"$f":"'Calculations M'!MH647","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D624","v":"Fixed Assets"},null,{"$f":"SUM(G69)","v":0},{"$nulls":11},{"$f":"SUM(S69)","v":{"v":4916666.666666666,"d":"4,916,667"}},{"v":4583333.33333333,"d":"4,583,333"},{"v":4249999.999999994,"d":"4,250,000"},{"v":3916666.6666666586,"d":"3,916,667"},{"v":3583333.333333323,"d":"3,583,333"},{"v":3249999.999999987,"d":"3,250,000"},{"v":2916666.666666651,"d":"2,916,667"},{"v":2583333.3333333153,"d":"2,583,333"},{"v":2249999.9999999795,"d":"2,250,000"},{"v":1916666.6666666453,"d":"1,916,667"},{"v":1583333.3333333123,"d":"1,583,333"},{"v":1249999.9999999793,"d":"1,250,000"},{"v":916666.6666666463,"d":"916,667"},{"v":583333.3333333132,"d":"583,333"},{"v":249999.99999998018,"d":"250,000"},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(AT69)","v":{"v":5000000,"d":"5,000,000"}},{"$f":"SUM(AU69)","v":{"v":4972222.222222222,"d":"4,972,222"}},{"$f":"SUM(AV69)","v":{"v":4944444.444444444,"d":"4,944,444"}},{"v":4916666.666666666,"d":"4,916,667"},{"v":4888888.888888888,"d":"4,888,889"},{"v":4861111.11111111,"d":"4,861,111"},{"v":4833333.333333332,"d":"4,833,333"},{"v":4805555.555555554,"d":"4,805,556"},{"v":4777777.777777776,"d":"4,777,778"},{"v":4749999.999999998,"d":"4,750,000"},{"v":4722222.22222222,"d":"4,722,222"},{"v":4694444.444444442,"d":"4,694,444"},{"v":4666666.666666664,"d":"4,666,667"},{"v":4638888.888888886,"d":"4,638,889"},{"v":4611111.111111108,"d":"4,611,111"},{"v":4583333.33333333,"d":"4,583,333"},{"v":4555555.555555552,"d":"4,555,556"},{"v":4527777.777777774,"d":"4,527,778"},{"v":4499999.999999996,"d":"4,500,000"},{"v":4472222.222222218,"d":"4,472,222"},{"v":4444444.44444444,"d":"4,444,444"},{"v":4416666.666666662,"d":"4,416,667"},{"v":4388888.888888884,"d":"4,388,889"},{"v":4361111.111111106,"d":"4,361,111"},{"v":4333333.333333328,"d":"4,333,333"},{"v":4305555.55555555,"d":"4,305,556"},{"v":4277777.777777772,"d":"4,277,778"},{"v":4249999.999999994,"d":"4,250,000"},{"v":4222222.222222216,"d":"4,222,222"},{"v":4194444.444444438,"d":"4,194,444"},{"v":4166666.6666666605,"d":"4,166,667"},{"v":4138888.8888888825,"d":"4,138,889"},{"v":4111111.1111111045,"d":"4,111,111"},{"v":4083333.3333333265,"d":"4,083,333"},{"v":4055555.5555555485,"d":"4,055,556"},{"v":4027777.7777777705,"d":"4,027,778"},{"v":3999999.9999999925,"d":"4,000,000"},{"v":3972222.2222222146,"d":"3,972,222"},{"v":3944444.4444444366,"d":"3,944,444"},{"v":3916666.6666666586,"d":"3,916,667"},{"v":3888888.8888888806,"d":"3,888,889"},{"v":3861111.1111111026,"d":"3,861,111"},{"v":3833333.3333333246,"d":"3,833,333"},{"v":3805555.5555555467,"d":"3,805,556"},{"v":3777777.7777777687,"d":"3,777,778"},{"v":3749999.9999999907,"d":"3,750,000"},{"v":3722222.2222222127,"d":"3,722,222"},{"v":3694444.4444444347,"d":"3,694,444"},{"v":3666666.6666666567,"d":"3,666,667"},{"v":3638888.8888888787,"d":"3,638,889"},{"v":3611111.1111111008,"d":"3,611,111"},{"v":3583333.333333323,"d":"3,583,333"},{"v":3555555.555555545,"d":"3,555,556"},{"v":3527777.777777767,"d":"3,527,778"},{"v":3499999.999999989,"d":"3,500,000"},{"v":3472222.222222211,"d":"3,472,222"},{"v":3444444.444444433,"d":"3,444,444"},{"v":3416666.666666655,"d":"3,416,667"},{"v":3388888.888888877,"d":"3,388,889"},{"v":3361111.111111099,"d":"3,361,111"},{"v":3333333.333333321,"d":"3,333,333"},{"v":3305555.555555543,"d":"3,305,556"},{"v":3277777.777777765,"d":"3,277,778"},{"v":3249999.999999987,"d":"3,250,000"},{"v":3222222.222222209,"d":"3,222,222"},{"v":3194444.444444431,"d":"3,194,444"},{"$f":"SUM(DH69)","v":{"v":3166666.666666653,"d":"3,166,667"}},{"v":3138888.888888875,"d":"3,138,889"},{"v":3111111.111111097,"d":"3,111,111"},{"v":3083333.333333319,"d":"3,083,333"},{"v":3055555.555555541,"d":"3,055,556"},{"v":3027777.777777763,"d":"3,027,778"},{"v":2999999.999999985,"d":"3,000,000"},{"v":2972222.222222207,"d":"2,972,222"},{"v":2944444.444444429,"d":"2,944,444"},{"v":2916666.666666651,"d":"2,916,667"},{"v":2888888.888888873,"d":"2,888,889"},{"v":2861111.111111095,"d":"2,861,111"},{"v":2833333.333333317,"d":"2,833,333"},{"v":2805555.555555539,"d":"2,805,556"},{"v":2777777.777777761,"d":"2,777,778"},{"v":2749999.9999999832,"d":"2,750,000"},{"v":2722222.2222222053,"d":"2,722,222"},{"v":2694444.4444444273,"d":"2,694,444"},{"v":2666666.6666666493,"d":"2,666,667"},{"v":2638888.8888888713,"d":"2,638,889"},{"v":2611111.1111110933,"d":"2,611,111"},{"v":2583333.3333333153,"d":"2,583,333"},{"v":2555555.5555555373,"d":"2,555,556"},{"v":2527777.7777777594,"d":"2,527,778"},{"v":2499999.9999999814,"d":"2,500,000"},{"v":2472222.2222222034,"d":"2,472,222"},{"v":2444444.4444444254,"d":"2,444,444"},{"v":2416666.6666666474,"d":"2,416,667"},{"v":2388888.8888888694,"d":"2,388,889"},{"v":2361111.1111110914,"d":"2,361,111"},{"v":2333333.3333333135,"d":"2,333,333"},{"v":2305555.5555555355,"d":"2,305,556"},{"v":2277777.7777777575,"d":"2,277,778"},{"v":2249999.9999999795,"d":"2,250,000"},{"v":2222222.2222222015,"d":"2,222,222"},{"v":2194444.4444444235,"d":"2,194,444"},{"v":2166666.6666666456,"d":"2,166,667"},{"v":2138888.8888888676,"d":"2,138,889"},{"v":2111111.1111110896,"d":"2,111,111"},{"v":2083333.3333333118,"d":"2,083,333"},{"v":2055555.555555534,"d":"2,055,556"},{"v":2027777.7777777563,"d":"2,027,778"},{"v":1999999.9999999786,"d":"2,000,000"},{"v":1972222.2222222008,"d":"1,972,222"},{"v":1944444.444444423,"d":"1,944,444"},{"v":1916666.6666666453,"d":"1,916,667"},{"v":1888888.8888888676,"d":"1,888,889"},{"v":1861111.1111110898,"d":"1,861,111"},{"v":1833333.333333312,"d":"1,833,333"},{"v":1805555.5555555343,"d":"1,805,556"},{"v":1777777.7777777566,"d":"1,777,778"},{"v":1749999.9999999788,"d":"1,750,000"},{"v":1722222.222222201,"d":"1,722,222"},{"v":1694444.4444444233,"d":"1,694,444"},{"v":1666666.6666666456,"d":"1,666,667"},{"v":1638888.8888888678,"d":"1,638,889"},{"v":1611111.11111109,"d":"1,611,111"},{"v":1583333.3333333123,"d":"1,583,333"},{"v":1555555.5555555345,"d":"1,555,556"},{"v":1527777.7777777568,"d":"1,527,778"},{"v":1499999.999999979,"d":"1,500,000"},{"v":1472222.2222222013,"d":"1,472,222"},{"v":1444444.4444444235,"d":"1,444,444"},{"v":1416666.6666666458,"d":"1,416,667"},{"$f":"SUM(FT69)","v":{"v":1388888.888888868,"d":"1,388,889"}},{"v":1361111.1111110903,"d":"1,361,111"},{"v":1333333.3333333125,"d":"1,333,333"},{"v":1305555.5555555348,"d":"1,305,556"},{"v":1277777.777777757,"d":"1,277,778"},{"v":1249999.9999999793,"d":"1,250,000"},{"v":1222222.2222222015,"d":"1,222,222"},{"v":1194444.4444444238,"d":"1,194,444"},{"v":1166666.666666646,"d":"1,166,667"},{"v":1138888.8888888683,"d":"1,138,889"},{"v":1111111.1111110905,"d":"1,111,111"},{"v":1083333.3333333128,"d":"1,083,333"},{"v":1055555.555555535,"d":"1,055,556"},{"v":1027777.7777777573,"d":"1,027,778"},{"v":999999.9999999795,"d":"1,000,000"},{"v":972222.2222222018,"d":"972,222"},{"v":944444.444444424,"d":"944,444"},{"v":916666.6666666463,"d":"916,667"},{"v":888888.8888888685,"d":"888,889"},{"v":861111.1111110908,"d":"861,111"},{"v":833333.333333313,"d":"833,333"},{"v":805555.5555555352,"d":"805,556"},{"v":777777.7777777575,"d":"777,778"},{"v":749999.9999999797,"d":"750,000"},{"v":722222.222222202,"d":"722,222"},{"v":694444.4444444242,"d":"694,444"},{"v":666666.6666666465,"d":"666,667"},{"v":638888.8888888687,"d":"638,889"},{"v":611111.111111091,"d":"611,111"},{"v":583333.3333333132,"d":"583,333"},{"v":555555.5555555355,"d":"555,556"},{"v":527777.7777777577,"d":"527,778"},{"v":499999.99999998,"d":"500,000"},{"v":472222.2222222022,"d":"472,222"},{"v":444444.4444444245,"d":"444,444"},{"v":416666.6666666467,"d":"416,667"},{"v":388888.88888886897,"d":"388,889"},{"v":361111.1111110912,"d":"361,111"},{"v":333333.33333331347,"d":"333,333"},{"v":305555.5555555357,"d":"305,556"},{"v":277777.77777775796,"d":"277,778"},{"v":249999.99999998018,"d":"250,000"},{"v":222222.2222222024,"d":"222,222"},{"v":194444.44444442462,"d":"194,444"},{"v":166666.66666664684,"d":"166,667"},{"v":138888.88888886906,"d":"138,889"},{"v":111111.11111109128,"d":"111,111"},{"v":83333.3333333135,"d":"83,333"},{"v":55555.55555553571,"d":"55,556"},{"v":27777.777777757936,"d":"27,778"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},{"$f":"NTBInputs!C626","v":"Current Assets"}]
[{"$nulls":4},{"$f":"NTBInputs!D627","v":"Trade Debtors"},null,{"$f":"AQ73","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$nulls":11},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU73:$MH73)","v":0},{"v":134059.05707482737,"d":"134,059"},{"v":45393.068720000076,"d":"45,393"},{"v":50097.85080000003,"d":"50,098"},{"v":47375.205519999974,"d":"47,375"},{"v":45966.94071999992,"d":"45,967"},{"v":44840.328879999855,"d":"44,840"},{"v":44230.08079999978,"d":"44,230"},{"v":43666.774879999706,"d":"43,667"},{"v":43291.237599999644,"d":"43,291"},{"v":42821.815999999584,"d":"42,822"},{"v":42634.047359999524,"d":"42,634"},{"v":42493.22087999944,"d":"42,493"},{"v":42634.04735999938,"d":"42,634"},{"v":42587.10519999932,"d":"42,587"},{"v":42399.33655999917,"d":"42,399"},{"$f":"SUMIF($AU$6:$MH$6,AI$6,$AU73:$MH73)","v":{"v":42023.799279999104,"d":"42,024"}},{"v":41648.261999998955,"d":"41,648"},{"v":32624.80119999883,"d":"32,625"},{"v":32530.916879998826,"d":"32,531"},{"v":32437.032559998835,"d":"32,437"},{"v":32343.148239998838,"d":"32,343"},{"v":32249.263919998833,"d":"32,249"},{"v":-1.1641532182693481E-9,"d":"(0)"},{"v":-1.1641532182693481E-9,"d":"(0)"},null,null,{"$f":"'Opening BS'!E11","v":0},{"$f":"'Calculations M'!AU206","v":0},{"$f":"'Calculations M'!AV206","v":0},{"$f":"'Calculations M'!AW206","v":0},{"$f":"'Calculations M'!AX206","v":0},{"$f":"'Calculations M'!AY206","v":0},{"$f":"'Calculations M'!AZ206","v":0},{"$f":"'Calculations M'!BA206","v":0},{"$f":"'Calculations M'!BB206","v":0},{"$f":"'Calculations M'!BC206","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BD206","v":{"v":103787.73429743592,"d":"103,788"}},{"$f":"'Calculations M'!BE206","v":{"v":107780.73892307695,"d":"107,781"}},{"$f":"'Calculations M'!BF206","v":{"v":138509.05707482737,"d":"138,509"}},{"$f":"'Calculations M'!BG206","v":{"v":138509.05707482737,"d":"138,509"}},{"$f":"'Calculations M'!BH206","v":{"v":128349.32095175044,"d":"128,349"}},{"$f":"'Calculations M'!BI206","v":{"v":134059.05707482737,"d":"134,059"}},{"$f":"'Calculations M'!BJ206","v":{"v":130672.47836713505,"d":"130,672"}},{"$f":"'Calculations M'!BK206","v":{"v":134059.05707482737,"d":"134,059"}},{"$f":"'Calculations M'!BL206","v":{"v":130672.47836713505,"d":"130,672"}},{"$f":"'Calculations M'!BM206","v":{"v":106717.31763076926,"d":"106,717"}},{"$f":"'Calculations M'!BN206","v":{"v":106717.31763076928,"d":"106,717"}},{"$f":"'Calculations M'!BO206","v":{"v":103330.73892307698,"d":"103,331"}},{"$f":"'Calculations M'!BP206","v":{"v":106717.31763076932,"d":"106,717"}},{"$f":"'Calculations M'!BQ206","v":{"v":107780.738923077,"d":"107,781"}},{"$f":"'Calculations M'!BR206","v":{"v":111167.31763076932,"d":"111,167"}},{"$f":"'Calculations M'!BS206","v":{"v":105308.15096410265,"d":"105,308"}},{"$f":"'Calculations M'!BT206","v":{"v":46703.490480000066,"d":"46,703"}},{"$f":"'Calculations M'!BU206","v":{"v":45393.068720000076,"d":"45,393"}},{"$f":"'Calculations M'!BV206","v":{"v":43823.27960000007,"d":"43,823"}},{"$f":"'Calculations M'!BW206","v":{"v":45393.06872000007,"d":"45,393"}},{"$f":"'Calculations M'!BX206","v":{"v":43823.27960000007,"d":"43,823"}},{"$f":"'Calculations M'!BY206","v":{"v":45393.06872000007,"d":"45,393"}},{"$f":"'Calculations M'!BZ206","v":{"v":45393.06872000007,"d":"45,393"}},{"$f":"'Calculations M'!CA206","v":{"v":43823.27960000007,"d":"43,823"}},{"$f":"'Calculations M'!CB206","v":{"v":51252.235386666725,"d":"51,252"}},{"$f":"'Calculations M'!CC206","v":{"v":57062.02960000005,"d":"57,062"}},{"$f":"'Calculations M'!CD206","v":{"v":58631.818720000054,"d":"58,632"}},{"$f":"'Calculations M'!CE206","v":{"v":54547.85080000003,"d":"54,548"}},{"$f":"'Calculations M'!CF206","v":{"v":50262.18040000004,"d":"50,262"}},{"$f":"'Calculations M'!CG206","v":{"v":50097.85080000003,"d":"50,098"}},{"$f":"'Calculations M'!CH206","v":{"v":48669.29400000002,"d":"48,669"}},{"$f":"'Calculations M'!CI206","v":{"v":50097.85080000002,"d":"50,098"}},{"$f":"'Calculations M'!CJ206","v":{"v":48669.29400000002,"d":"48,669"}},{"$f":"'Calculations M'!CK206","v":{"v":50097.85080000002,"d":"50,098"}},{"$f":"'Calculations M'!CL206","v":{"v":50097.850800000015,"d":"50,098"}},{"$f":"'Calculations M'!CM206","v":{"v":48669.29400000001,"d":"48,669"}},{"$f":"'Calculations M'!CN206","v":{"v":50097.85079999999,"d":"50,098"}},{"$f":"'Calculations M'!CO206","v":{"v":53119.293999999994,"d":"53,119"}},{"$f":"'Calculations M'!CP206","v":{"v":54547.85079999999,"d":"54,548"}},{"$f":"'Calculations M'!CQ206","v":{"v":51825.20551999999,"d":"51,825"}},{"$f":"'Calculations M'!CR206","v":{"v":47821.99975999997,"d":"47,822"}},{"$f":"'Calculations M'!CS206","v":{"v":47375.205519999974,"d":"47,375"}},{"$f":"'Calculations M'!CT206","v":{"v":46040.80359999995,"d":"46,041"}},{"$f":"'Calculations M'!CU206","v":{"v":47375.20551999996,"d":"47,375"}},{"$f":"'Calculations M'!CV206","v":{"v":46040.80359999995,"d":"46,041"}},{"$f":"'Calculations M'!CW206","v":{"v":47375.20551999996,"d":"47,375"}},{"$f":"'Calculations M'!CX206","v":{"v":47375.20551999995,"d":"47,375"}},{"$f":"'Calculations M'!CY206","v":{"v":46040.803599999934,"d":"46,041"}},{"$f":"'Calculations M'!CZ206","v":{"v":47375.20551999993,"d":"47,375"}},{"$f":"'Calculations M'!DA206","v":{"v":50490.80359999992,"d":"50,491"}},{"$f":"'Calculations M'!DB206","v":{"v":51825.20551999993,"d":"51,825"}},{"$f":"'Calculations M'!DC206","v":{"v":50416.94071999992,"d":"50,417"}},{"$f":"'Calculations M'!DD206","v":{"v":46559.83735999991,"d":"46,560"}},{"$f":"'Calculations M'!DE206","v":{"v":45966.94071999992,"d":"45,967"}},{"$f":"'Calculations M'!DF206","v":{"v":44681.239599999906,"d":"44,681"}},{"$f":"'Calculations M'!DG206","v":{"v":45966.94071999991,"d":"45,967"}},{"$f":"'Calculations M'!DH206","v":{"v":44681.239599999906,"d":"44,681"}},{"$f":"'Calculations M'!DI206","v":{"v":45966.94071999991,"d":"45,967"}},{"$f":"'Calculations M'!DJ206","v":{"v":45966.940719999904,"d":"45,967"}},{"$f":"'Calculations M'!DK206","v":{"v":44681.23959999989,"d":"44,681"}},{"$f":"'Calculations M'!DL206","v":{"v":45966.94071999988,"d":"45,967"}},{"$f":"'Calculations M'!DM206","v":{"v":49131.23959999988,"d":"49,131"}},{"$f":"'Calculations M'!DN206","v":{"v":50416.94071999988,"d":"50,417"}},{"$f":"'Calculations M'!DO206","v":{"v":49290.32887999986,"d":"49,290"}},{"$f":"'Calculations M'!DP206","v":{"v":46796.84791999986,"d":"46,797"}},{"$f":"'Calculations M'!DQ206","v":{"v":44840.328879999855,"d":"44,840"}},{"$f":"'Calculations M'!DR206","v":{"v":43593.588399999855,"d":"43,594"}},{"$f":"'Calculations M'!DS206","v":{"v":44840.32887999983,"d":"44,840"}},{"$f":"'Calculations M'!DT206","v":{"v":43593.58839999984,"d":"43,594"}},{"$f":"'Calculations M'!DU206","v":{"v":44840.32887999983,"d":"44,840"}},{"$f":"'Calculations M'!DV206","v":{"v":44840.32887999982,"d":"44,840"}},{"$f":"'Calculations M'!DW206","v":{"v":43593.58839999981,"d":"43,594"}},{"$f":"'Calculations M'!DX206","v":{"v":44840.328879999804,"d":"44,840"}},{"$f":"'Calculations M'!DY206","v":{"v":48043.58839999981,"d":"48,044"}},{"$f":"'Calculations M'!DZ206","v":{"v":49290.328879999804,"d":"49,290"}},{"$f":"'Calculations M'!EA206","v":{"v":48680.0807999998,"d":"48,680"}},{"$f":"'Calculations M'!EB206","v":{"v":45003.17039999979,"d":"45,003"}},{"$f":"'Calculations M'!EC206","v":{"v":44230.08079999978,"d":"44,230"}},{"$f":"'Calculations M'!ED206","v":{"v":43004.44399999976,"d":"43,004"}},{"$f":"'Calculations M'!EE206","v":{"v":44230.08079999976,"d":"44,230"}},{"$f":"'Calculations M'!EF206","v":{"v":43004.44399999976,"d":"43,004"}},{"$f":"'Calculations M'!EG206","v":{"v":44230.08079999976,"d":"44,230"}},{"$f":"'Calculations M'!EH206","v":{"v":44230.080799999756,"d":"44,230"}},{"$f":"'Calculations M'!EI206","v":{"v":43004.44399999975,"d":"43,004"}},{"$f":"'Calculations M'!EJ206","v":{"v":44230.080799999734,"d":"44,230"}},{"$f":"'Calculations M'!EK206","v":{"v":47454.443999999734,"d":"47,454"}},{"$f":"'Calculations M'!EL206","v":{"v":48680.080799999734,"d":"48,680"}},{"$f":"'Calculations M'!EM206","v":{"v":48116.77487999973,"d":"48,117"}},{"$f":"'Calculations M'!EN206","v":{"v":44498.30543999972,"d":"44,498"}},{"$f":"'Calculations M'!EO206","v":{"v":43666.774879999706,"d":"43,667"}},{"$f":"'Calculations M'!EP206","v":{"v":42460.6183999997,"d":"42,461"}},{"$f":"'Calculations M'!EQ206","v":{"v":43666.774879999684,"d":"43,667"}},{"$f":"'Calculations M'!ER206","v":{"v":42460.61839999969,"d":"42,461"}},{"$f":"'Calculations M'!ES206","v":{"v":43666.774879999684,"d":"43,667"}},{"$f":"'Calculations M'!ET206","v":{"v":43666.77487999968,"d":"43,667"}},{"$f":"'Calculations M'!EU206","v":{"v":42460.61839999967,"d":"42,461"}},{"$f":"'Calculations M'!EV206","v":{"v":43666.774879999655,"d":"43,667"}},{"$f":"'Calculations M'!EW206","v":{"v":46910.61839999966,"d":"46,911"}},{"$f":"'Calculations M'!EX206","v":{"v":48116.774879999655,"d":"48,117"}},{"$f":"'Calculations M'!EY206","v":{"v":47741.237599999644,"d":"47,741"}},{"$f":"'Calculations M'!EZ206","v":{"v":44161.72879999964,"d":"44,162"}},{"$f":"'Calculations M'!FA206","v":{"v":43291.237599999644,"d":"43,291"}},{"$f":"'Calculations M'!FB206","v":{"v":42098.06799999963,"d":"42,098"}},{"$f":"'Calculations M'!FC206","v":{"v":43291.23759999963,"d":"43,291"}},{"$f":"'Calculations M'!FD206","v":{"v":42098.06799999963,"d":"42,098"}},{"$f":"'Calculations M'!FE206","v":{"v":43291.23759999963,"d":"43,291"}},{"$f":"'Calculations M'!FF206","v":{"v":43291.23759999962,"d":"43,291"}},{"$f":"'Calculations M'!FG206","v":{"v":42098.067999999614,"d":"42,098"}},{"$f":"'Calculations M'!FH206","v":{"v":43291.2375999996,"d":"43,291"}},{"$f":"'Calculations M'!FI206","v":{"v":46548.0679999996,"d":"46,548"}},{"$f":"'Calculations M'!FJ206","v":{"v":47741.2375999996,"d":"47,741"}},{"$f":"'Calculations M'!FK206","v":{"v":47271.81599999959,"d":"47,272"}},{"$f":"'Calculations M'!FL206","v":{"v":44917.94399999958,"d":"44,918"}},{"$f":"'Calculations M'!FM206","v":{"v":42821.815999999584,"d":"42,822"}},{"$f":"'Calculations M'!FN206","v":{"v":41644.87999999957,"d":"41,645"}},{"$f":"'Calculations M'!FO206","v":{"v":42821.81599999957,"d":"42,822"}},{"$f":"'Calculations M'!FP206","v":{"v":41644.87999999957,"d":"41,645"}},{"$f":"'Calculations M'!FQ206","v":{"v":42821.81599999957,"d":"42,822"}},{"$f":"'Calculations M'!FR206","v":{"v":42821.815999999555,"d":"42,822"}},{"$f":"'Calculations M'!FS206","v":{"v":41644.87999999954,"d":"41,645"}},{"$f":"'Calculations M'!FT206","v":{"v":42821.81599999954,"d":"42,822"}},{"$f":"'Calculations M'!FU206","v":{"v":46094.87999999954,"d":"46,095"}},{"$f":"'Calculations M'!FV206","v":{"v":47271.81599999954,"d":"47,272"}},{"$f":"'Calculations M'!FW206","v":{"v":47084.04735999953,"d":"47,084"}},{"$f":"'Calculations M'!FX206","v":{"v":43572.71967999952,"d":"43,573"}},{"$f":"'Calculations M'!FY206","v":{"v":42634.047359999524,"d":"42,634"}},{"$f":"'Calculations M'!FZ206","v":{"v":41463.60479999951,"d":"41,464"}},{"$f":"'Calculations M'!GA206","v":{"v":42634.04735999952,"d":"42,634"}},{"$f":"'Calculations M'!GB206","v":{"v":41463.60479999951,"d":"41,464"}},{"$f":"'Calculations M'!GC206","v":{"v":42634.04735999952,"d":"42,634"}},{"$f":"'Calculations M'!GD206","v":{"v":42634.04735999951,"d":"42,634"}},{"$f":"'Calculations M'!GE206","v":{"v":41463.6047999995,"d":"41,464"}},{"$f":"'Calculations M'!GF206","v":{"v":42634.04735999949,"d":"42,634"}},{"$f":"'Calculations M'!GG206","v":{"v":45913.604799999484,"d":"45,914"}},{"$f":"'Calculations M'!GH206","v":{"v":47084.04735999949,"d":"47,084"}},{"$f":"'Calculations M'!GI206","v":{"v":46943.22087999946,"d":"46,943"}},{"$f":"'Calculations M'!GJ206","v":{"v":43446.50343999946,"d":"43,447"}},{"$f":"'Calculations M'!GK206","v":{"v":42493.22087999944,"d":"42,493"}},{"$f":"'Calculations M'!GL206","v":{"v":41327.64839999944,"d":"41,328"}},{"$f":"'Calculations M'!GM206","v":{"v":42493.22087999942,"d":"42,493"}},{"$f":"'Calculations M'!GN206","v":{"v":41327.64839999942,"d":"41,328"}},{"$f":"'Calculations M'!GO206","v":{"v":42493.22087999942,"d":"42,493"}},{"$f":"'Calculations M'!GP206","v":{"v":42493.22087999941,"d":"42,493"}},{"$f":"'Calculations M'!GQ206","v":{"v":41327.64839999941,"d":"41,328"}},{"$f":"'Calculations M'!GR206","v":{"v":42493.22087999939,"d":"42,493"}},{"$f":"'Calculations M'!GS206","v":{"v":45777.648399999394,"d":"45,778"}},{"$f":"'Calculations M'!GT206","v":{"v":46943.22087999939,"d":"46,943"}},{"$f":"'Calculations M'!GU206","v":{"v":47084.047359999386,"d":"47,084"}},{"$f":"'Calculations M'!GV206","v":{"v":43572.719679999376,"d":"43,573"}},{"$f":"'Calculations M'!GW206","v":{"v":42634.04735999938,"d":"42,634"}},{"$f":"'Calculations M'!GX206","v":{"v":41463.60479999937,"d":"41,464"}},{"$f":"'Calculations M'!GY206","v":{"v":42634.04735999937,"d":"42,634"}},{"$f":"'Calculations M'!GZ206","v":{"v":41463.60479999937,"d":"41,464"}},{"$f":"'Calculations M'!HA206","v":{"v":42634.04735999937,"d":"42,634"}},{"$f":"'Calculations M'!HB206","v":{"v":42634.047359999364,"d":"42,634"}},{"$f":"'Calculations M'!HC206","v":{"v":41463.60479999935,"d":"41,464"}},{"$f":"'Calculations M'!HD206","v":{"v":42634.04735999934,"d":"42,634"}},{"$f":"'Calculations M'!HE206","v":{"v":45913.60479999934,"d":"45,914"}},{"$f":"'Calculations M'!HF206","v":{"v":47084.04735999934,"d":"47,084"}},{"$f":"'Calculations M'!HG206","v":{"v":47037.10519999933,"d":"47,037"}},{"$f":"'Calculations M'!HH206","v":{"v":44699.466799999325,"d":"44,699"}},{"$f":"'Calculations M'!HI206","v":{"v":42587.10519999932,"d":"42,587"}},{"$f":"'Calculations M'!HJ206","v":{"v":41418.28599999931,"d":"41,418"}},{"$f":"'Calculations M'!HK206","v":{"v":42587.10519999929,"d":"42,587"}},{"$f":"'Calculations M'!HL206","v":{"v":41418.28599999928,"d":"41,418"}},{"$f":"'Calculations M'!HM206","v":{"v":42587.10519999926,"d":"42,587"}},{"$f":"'Calculations M'!HN206","v":{"v":42587.10519999926,"d":"42,587"}},{"$f":"'Calculations M'!HO206","v":{"v":41418.28599999925,"d":"41,418"}},{"$f":"'Calculations M'!HP206","v":{"v":42587.105199999234,"d":"42,587"}},{"$f":"'Calculations M'!HQ206","v":{"v":45868.28599999922,"d":"45,868"}},{"$f":"'Calculations M'!HR206","v":{"v":47037.105199999205,"d":"47,037"}},{"$f":"'Calculations M'!HS206","v":{"v":46849.336559999196,"d":"46,849"}},{"$f":"'Calculations M'!HT206","v":{"v":43362.35927999918,"d":"43,362"}},{"$f":"'Calculations M'!HU206","v":{"v":42399.33655999917,"d":"42,399"}},{"$f":"'Calculations M'!HV206","v":{"v":41237.01079999915,"d":"41,237"}},{"$f":"'Calculations M'!HW206","v":{"v":42399.33655999915,"d":"42,399"}},{"$f":"'Calculations M'!HX206","v":{"v":41237.01079999915,"d":"41,237"}},{"$f":"'Calculations M'!HY206","v":{"v":42399.33655999915,"d":"42,399"}},{"$f":"'Calculations M'!HZ206","v":{"v":42399.336559999145,"d":"42,399"}},{"$f":"'Calculations M'!IA206","v":{"v":41237.01079999914,"d":"41,237"}},{"$f":"'Calculations M'!IB206","v":{"v":42399.33655999912,"d":"42,399"}},{"$f":"'Calculations M'!IC206","v":{"v":45687.01079999912,"d":"45,687"}},{"$f":"'Calculations M'!ID206","v":{"v":46849.33655999912,"d":"46,849"}},{"$f":"'Calculations M'!IE206","v":{"v":46473.79927999911,"d":"46,474"}},{"$f":"'Calculations M'!IF206","v":{"v":43025.7826399991,"d":"43,026"}},{"$f":"'Calculations M'!IG206","v":{"v":42023.799279999104,"d":"42,024"}},{"$f":"'Calculations M'!IH206","v":{"v":40874.460399999094,"d":"40,874"}},{"$f":"'Calculations M'!II206","v":{"v":42023.79927999909,"d":"42,024"}},{"$f":"'Calculations M'!IJ206","v":{"v":40874.46039999908,"d":"40,874"}},{"$f":"'Calculations M'!IK206","v":{"v":42023.79927999906,"d":"42,024"}},{"$f":"'Calculations M'!IL206","v":{"v":42023.79927999906,"d":"42,024"}},{"$f":"'Calculations M'!IM206","v":{"v":40874.46039999905,"d":"40,874"}},{"$f":"'Calculations M'!IN206","v":{"v":42023.79927999903,"d":"42,024"}},{"$f":"'Calculations M'!IO206","v":{"v":45324.46039999902,"d":"45,324"}},{"$f":"'Calculations M'!IP206","v":{"v":46473.799279999,"d":"46,474"}},{"$f":"'Calculations M'!IQ206","v":{"v":46098.261999998984,"d":"46,098"}},{"$f":"'Calculations M'!IR206","v":{"v":42689.20599999897,"d":"42,689"}},{"$f":"'Calculations M'!IS206","v":{"v":41648.261999998955,"d":"41,648"}},{"$f":"'Calculations M'!IT206","v":{"v":40511.90999999894,"d":"40,512"}},{"$f":"'Calculations M'!IU206","v":{"v":41648.261999998926,"d":"41,648"}},{"$f":"'Calculations M'!IV206","v":{"v":40511.90999999891,"d":"40,512"}},{"$f":"'Calculations M'!IW206","v":{"v":41648.2619999989,"d":"41,648"}},{"$f":"'Calculations M'!IX206","v":{"v":41648.26199999888,"d":"41,648"}},{"$f":"'Calculations M'!IY206","v":{"v":40511.90999999887,"d":"40,512"}},{"$f":"'Calculations M'!IZ206","v":{"v":41648.26199999887,"d":"41,648"}},{"$f":"'Calculations M'!JA206","v":{"v":44961.909999998854,"d":"44,962"}},{"$f":"'Calculations M'!JB206","v":{"v":46098.26199999884,"d":"46,098"}},{"$f":"'Calculations M'!JC206","v":{"v":40004.384533332166,"d":"40,004"}},{"$f":"'Calculations M'!JD206","v":{"v":34818.33079999883,"d":"34,818"}},{"$f":"'Calculations M'!JE206","v":{"v":32624.80119999883,"d":"32,625"}},{"$f":"'Calculations M'!JF206","v":{"v":31496.565999998824,"d":"31,497"}},{"$f":"'Calculations M'!JG206","v":{"v":32624.801199998827,"d":"32,625"}},{"$f":"'Calculations M'!JH206","v":{"v":31496.565999998824,"d":"31,497"}},{"$f":"'Calculations M'!JI206","v":{"v":32624.801199998827,"d":"32,625"}},{"$f":"'Calculations M'!JJ206","v":{"v":32624.801199998827,"d":"32,625"}},{"$f":"'Calculations M'!JK206","v":{"v":31496.565999998824,"d":"31,497"}},{"$f":"'Calculations M'!JL206","v":{"v":32624.801199998827,"d":"32,625"}},{"$f":"'Calculations M'!JM206","v":{"v":35946.56599999883,"d":"35,947"}},{"$f":"'Calculations M'!JN206","v":{"v":37074.80119999882,"d":"37,075"}},{"$f":"'Calculations M'!JO206","v":{"v":36980.916879998826,"d":"36,981"}},{"$f":"'Calculations M'!JP206","v":{"v":33605.951439998826,"d":"33,606"}},{"$f":"'Calculations M'!JQ206","v":{"v":32530.916879998826,"d":"32,531"}},{"$f":"'Calculations M'!JR206","v":{"v":31405.92839999883,"d":"31,406"}},{"$f":"'Calculations M'!JS206","v":{"v":32530.91687999883,"d":"32,531"}},{"$f":"'Calculations M'!JT206","v":{"v":31405.92839999883,"d":"31,406"}},{"$f":"'Calculations M'!JU206","v":{"v":32530.91687999883,"d":"32,531"}},{"$f":"'Calculations M'!JV206","v":{"v":32530.91687999883,"d":"32,531"}},{"$f":"'Calculations M'!JW206","v":{"v":31405.92839999883,"d":"31,406"}},{"$f":"'Calculations M'!JX206","v":{"v":32530.91687999883,"d":"32,531"}},{"$f":"'Calculations M'!JY206","v":{"v":35855.928399998826,"d":"35,856"}},{"$f":"'Calculations M'!JZ206","v":{"v":36980.916879998826,"d":"36,981"}},{"$f":"'Calculations M'!KA206","v":{"v":36887.03255999883,"d":"36,887"}},{"$f":"'Calculations M'!KB206","v":{"v":33521.80727999884,"d":"33,522"}},{"$f":"'Calculations M'!KC206","v":{"v":32437.032559998835,"d":"32,437"}},{"$f":"'Calculations M'!KD206","v":{"v":31315.29079999883,"d":"31,315"}},{"$f":"'Calculations M'!KE206","v":{"v":32437.032559998832,"d":"32,437"}},{"$f":"'Calculations M'!KF206","v":{"v":31315.29079999883,"d":"31,315"}},{"$f":"'Calculations M'!KG206","v":{"v":32437.032559998832,"d":"32,437"}},{"$f":"'Calculations M'!KH206","v":{"v":32437.032559998835,"d":"32,437"}},{"$f":"'Calculations M'!KI206","v":{"v":31315.29079999883,"d":"31,315"}},{"$f":"'Calculations M'!KJ206","v":{"v":32437.032559998832,"d":"32,437"}},{"$f":"'Calculations M'!KK206","v":{"v":35765.29079999883,"d":"35,765"}},{"$f":"'Calculations M'!KL206","v":{"v":36887.03255999883,"d":"36,887"}},{"$f":"'Calculations M'!KM206","v":{"v":36793.14823999884,"d":"36,793"}},{"$f":"'Calculations M'!KN206","v":{"v":33437.66311999884,"d":"33,438"}},{"$f":"'Calculations M'!KO206","v":{"v":32343.148239998838,"d":"32,343"}},{"$f":"'Calculations M'!KP206","v":{"v":31224.653199998836,"d":"31,225"}},{"$f":"'Calculations M'!KQ206","v":{"v":32343.148239998838,"d":"32,343"}},{"$f":"'Calculations M'!KR206","v":{"v":31224.653199998836,"d":"31,225"}},{"$f":"'Calculations M'!KS206","v":{"v":32343.148239998838,"d":"32,343"}},{"$f":"'Calculations M'!KT206","v":{"v":32343.148239998838,"d":"32,343"}},{"$f":"'Calculations M'!KU206","v":{"v":31224.653199998836,"d":"31,225"}},{"$f":"'Calculations M'!KV206","v":{"v":32343.148239998838,"d":"32,343"}},{"$f":"'Calculations M'!KW206","v":{"v":35674.653199998844,"d":"35,675"}},{"$f":"'Calculations M'!KX206","v":{"v":36793.148239998845,"d":"36,793"}},{"$f":"'Calculations M'!KY206","v":{"v":36699.26391999884,"d":"36,699"}},{"$f":"'Calculations M'!KZ206","v":{"v":34468.767279998836,"d":"34,469"}},{"$f":"'Calculations M'!LA206","v":{"v":32249.263919998833,"d":"32,249"}},{"$f":"'Calculations M'!LB206","v":{"v":31134.015599998835,"d":"31,134"}},{"$f":"'Calculations M'!LC206","v":{"v":32249.263919998833,"d":"32,249"}},{"$f":"'Calculations M'!LD206","v":{"v":31134.015599998835,"d":"31,134"}},{"$f":"'Calculations M'!LE206","v":{"v":32249.263919998833,"d":"32,249"}},{"$f":"'Calculations M'!LF206","v":{"v":32249.263919998833,"d":"32,249"}},{"$f":"'Calculations M'!LG206","v":{"v":31134.015599998835,"d":"31,134"}},{"$f":"'Calculations M'!LH206","v":{"v":32249.263919998833,"d":"32,249"}},{"$f":"'Calculations M'!LI206","v":{"v":35584.015599998835,"d":"35,584"}},{"$f":"'Calculations M'!LJ206","v":{"v":36699.26391999883,"d":"36,699"}},{"$f":"'Calculations M'!LK206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!LL206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!LM206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LN206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LO206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LP206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LQ206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LR206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LS206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LT206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LU206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!LV206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!LW206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!LX206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!LY206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!LZ206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!MA206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!MB206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!MC206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!MD206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!ME206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!MF206","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"'Calculations M'!MG206","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"'Calculations M'!MH206","v":{"v":4449.999999998836,"d":"4,450"}}]
[null,"CQ raised regarding the opening balance not being unwound ",null,null,{"$f":"NTBInputs!D628","v":"Prepayments"},null,{"v":11675.000000000002,"d":"11,675"},{"$nulls":11},{"v":5000,"d":"5,000"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},null,null,{"$f":"'Opening BS'!E12","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!AU525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!AV525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!AW525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!AX525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!AY525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!AZ525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!BA525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!BB525","v":{"v":5000,"d":"5,000"}},{"$f":"'Calculations M'!BC525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!BD525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!BE525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!BF525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!BG525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!BH525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!BI525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!BJ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!BK525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!BL525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!BM525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!BN525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!BO525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!BP525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!BQ525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!BR525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!BS525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!BT525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!BU525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!BV525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!BW525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!BX525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!BY525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!BZ525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!CA525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!CB525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!CC525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!CD525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!CE525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!CF525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!CG525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!CH525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!CI525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!CJ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!CK525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!CL525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!CM525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!CN525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!CO525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!CP525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!CQ525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!CR525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!CS525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!CT525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!CU525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!CV525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!CW525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!CX525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!CY525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!CZ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!DA525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DB525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!DC525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DD525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!DE525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DF525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!DG525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!DH525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!DI525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!DJ525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!DK525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!DL525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!DM525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DN525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!DO525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DP525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!DQ525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DR525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!DS525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!DT525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!DU525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!DV525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!DW525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!DX525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!DY525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!DZ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!EA525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!EB525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!EC525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!ED525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!EE525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!EF525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!EG525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!EH525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!EI525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!EJ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!EK525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!EL525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!EM525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!EN525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!EO525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!EP525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!EQ525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!ER525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!ES525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!ET525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!EU525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!EV525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!EW525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!EX525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!EY525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!EZ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FA525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FB525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FC525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!FD525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FE525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!FF525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!FG525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!FH525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!FI525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FJ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!FK525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FL525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FM525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FN525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FO525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!FP525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FQ525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!FR525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!FS525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!FT525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!FU525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FV525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!FW525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FX525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!FY525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!FZ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GA525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!GB525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GC525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!GD525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!GE525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!GF525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!GG525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!GH525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!GI525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!GJ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GK525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!GL525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GM525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!GN525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GO525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!GP525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!GQ525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!GR525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!GS525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!GT525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!GU525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!GV525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GW525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!GX525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!GY525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!GZ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HA525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!HB525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!HC525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!HD525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!HE525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!HF525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!HG525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!HH525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HI525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!HJ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HK525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!HL525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HM525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!HN525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!HO525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!HP525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!HQ525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!HR525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!HS525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!HT525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HU525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!HV525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HW525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!HX525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!HY525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!HZ525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!IA525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!IB525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!IC525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!ID525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!IE525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!IF525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!IG525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!IH525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!II525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!IJ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!IK525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!IL525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!IM525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!IN525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!IO525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!IP525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!IQ525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!IR525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!IS525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!IT525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!IU525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!IV525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!IW525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!IX525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!IY525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!IZ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!JA525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JB525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!JC525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JD525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!JE525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JF525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!JG525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!JH525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!JI525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!JJ525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!JK525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!JL525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!JM525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JN525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!JO525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JP525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!JQ525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JR525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!JS525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!JT525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!JU525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!JV525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!JW525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!JX525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!JY525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!JZ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!KA525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KB525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!KC525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KD525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!KE525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!KF525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!KG525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!KH525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!KI525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!KJ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!KK525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KL525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!KM525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KN525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!KO525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KP525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!KQ525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!KR525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!KS525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!KT525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!KU525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!KV525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!KW525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KX525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!KY525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!KZ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LA525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LB525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LC525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!LD525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LE525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!LF525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!LG525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!LH525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!LI525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LJ525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!LK525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LL525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LM525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LN525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LO525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!LP525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LQ525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!LR525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!LS525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!LT525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!LU525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LV525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!LW525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LX525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!LY525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!LZ525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!MA525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!MB525","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"'Calculations M'!MC525","v":{"v":7225.000000000002,"d":"7,225"}},{"$f":"'Calculations M'!MD525","v":{"v":5000.000000000002,"d":"5,000"}},{"$f":"'Calculations M'!ME525","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"'Calculations M'!MF525","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"'Calculations M'!MG525","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"'Calculations M'!MH525","v":{"v":13900.000000000002,"d":"13,900"}}]
[null,"Static",null,null,{"$f":"NTBInputs!D629","v":"Other Debtors"},null,{"v":500000,"d":"500,000"},{"$nulls":11},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},null,null,{"$f":"'Opening BS'!E13","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!AU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!AV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!AW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!AX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!AY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!AZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!BZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!CZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!DZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!ED219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!ER219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!ES219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!ET219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!EZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!FZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!GZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!HZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!ID219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!II219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!IZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!JZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!KZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LE219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LH219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LI219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LJ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LK219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LL219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LM219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LN219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LO219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LP219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LQ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LR219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LS219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LT219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LU219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LV219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LW219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LX219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LY219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!LZ219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MA219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MB219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MC219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MD219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!ME219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MF219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MG219","v":{"v":500000,"d":"500,000"}},{"$f":"'Calculations M'!MH219","v":{"v":500000,"d":"500,000"}}]
[null,"Only movement is manual adjustment",null,null,{"$f":"NTBInputs!D630","v":"Intercompany"},null,{"v":-2301480.9699999997,"d":"(2,301,481)"},{"$nulls":11},{"v":-4791480.97,"d":"(4,791,481)"},{"v":-3191480.9699999997,"d":"(3,191,481)"},{"v":-3041480.9699999997,"d":"(3,041,481)"},{"v":-2701480.9699999997,"d":"(2,701,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},null,null,{"$f":"'Opening BS'!E14","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!AU231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!AV231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!AW231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!AX231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!AY231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!AZ231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!BA231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!BB231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!BC231","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"'Calculations M'!BD231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BE231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BF231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BG231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BH231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BI231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BJ231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BK231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BL231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BM231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BN231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BO231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BP231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BQ231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BR231","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"'Calculations M'!BS231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BT231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BU231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BV231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BW231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BX231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BY231","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"'Calculations M'!BZ231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CA231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CB231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CC231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CD231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CE231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CF231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CG231","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"'Calculations M'!CH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!CZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!DZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!ED231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!ER231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!ES231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!ET231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!EZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!FZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!GZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!HZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!ID231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!II231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!IZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!JZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!KZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LE231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LI231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LJ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LK231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LL231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LM231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LN231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LO231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LP231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LQ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LR231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LS231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LT231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LU231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LV231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LW231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LX231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LY231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!LZ231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MA231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MB231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MC231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MD231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!ME231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MF231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MG231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"'Calculations M'!MH231","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}}]
[null,"Direct link to cash flow",null,null,{"$f":"NTBInputs!D631","v":"Free Cash/ (Overdraft)"},null,{"v":1349146.9135354396,"d":"1,349,147"},{"$nulls":11},0,{"v":-190074.22954307692,"d":"(190,074)"},{"v":-474663.8931183583,"d":"(474,664)"},{"v":-575457.681691734,"d":"(575,458)"},{"v":-804772.0487218068,"d":"(804,772)"},{"v":-680615.9599974103,"d":"(680,616)"},{"v":-578170.626812498,"d":"(578,171)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-300020.31678455847,"d":"(300,020)"},{"v":-109368.13374455851,"d":"(109,368)"},{"v":79165.29393544151,"d":"79,165"},{"v":266576.97985544143,"d":"266,577"},{"v":456457.25521544146,"d":"456,457"},{"v":644349.7262554413,"d":"644,350"},{"v":829678.3707354413,"d":"829,678"},{"v":1010591.4760154415,"d":"1,010,591"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1283657.5095354419,"d":"1,283,658"},{"v":1386515.5642554422,"d":"1,386,516"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1590035.267615441,"d":"1,590,035"},{"v":1628606.9135354406,"d":"1,628,607"},{"v":1349146.9135354396,"d":"1,349,147"},null,null,{"$f":"'Opening BS'!E15","v":"-"},{"$f":"AU239","v":0},{"$f":"AV239","v":0},0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.0103029211,"d":"(133,701)"},{"v":-117883.68941226174,"d":"(117,884)"},{"v":-80606.5865568771,"d":"(80,607)"},{"v":-43329.483701492456,"d":"(43,329)"},{"v":-190074.22954307692,"d":"(190,074)"},{"v":-157247.12668769227,"d":"(157,247)"},{"v":-127806.60253999995,"d":"(127,807)"},{"v":-302073.9951184615,"d":"(302,074)"},{"v":-245291.73152671105,"d":"(245,292)"},{"v":-212464.6286713264,"d":"(212,465)"},{"v":-393934.9972036341,"d":"(393,935)"},{"v":-364494.4730559418,"d":"(364,494)"},{"v":-331667.37020055717,"d":"(331,667)"},{"v":-415995.33930912754,"d":"(415,995)"},{"v":-528718.236453743,"d":"(528,718)"},{"v":-494370.7169316916,"d":"(494,371)"},{"v":-474663.8931183583,"d":"(474,664)"},{"v":-451817.4910650249,"d":"(451,817)"},{"v":-430540.8781316916,"d":"(430,541)"},{"v":-412144.47607835825,"d":"(412,144)"},{"v":-390867.8631450249,"d":"(390,868)"},{"v":-708021.4610916916,"d":"(708,021)"},{"v":-698525.0590383583,"d":"(698,525)"},{"v":-677248.4461050249,"d":"(677,248)"},{"v":-651472.4607183582,"d":"(651,472)"},{"v":-634109.9243408561,"d":"(634,110)"},{"v":-600954.3556208562,"d":"(600,954)"},{"v":-571882.7548208561,"d":"(571,883)"},{"v":-575457.681691734,"d":"(575,458)"},{"v":-950836.080891734,"d":"(950,836)"},{"v":-927643.036891734,"d":"(927,643)"},{"v":-931651.6328408874,"d":"(931,652)"},{"v":-908458.5888408874,"d":"(908,459)"},{"v":-883836.9880408874,"d":"(883,837)"},{"v":-890102.2901119007,"d":"(890,102)"},{"v":-866909.2461119007,"d":"(866,909)"},{"v":-842287.6453119006,"d":"(842,288)"},{"v":-847278.1533457848,"d":"(847,278)"},{"v":-818206.5525457847,"d":"(818,207)"},{"v":-791857.5970257848,"d":"(791,858)"},{"v":-804772.0487218068,"d":"(804,772)"},{"v":-782873.0932018069,"d":"(782,873)"},{"v":-762308.5396018069,"d":"(762,309)"},{"v":-776075.5384351577,"d":"(776,076)"},{"v":-755510.9848351578,"d":"(755,511)"},{"v":-733612.0293151578,"d":"(733,612)"},{"v":-747557.9401815895,"d":"(747,558)"},{"v":-726993.3865815895,"d":"(726,993)"},{"v":-705094.4310615895,"d":"(705,094)"},{"v":-716112.3586164159,"d":"(716,112)"},{"v":-689763.4030964159,"d":"(689,763)"},{"v":-664822.712376416,"d":"(664,823)"},{"v":-680615.9599974103,"d":"(680,616)"},{"v":-660125.2692774103,"d":"(660,125)"},{"v":-640920.2796774104,"d":"(640,920)"},{"$f":"DH239","v":{"v":-657760.4447071856,"d":"(657,760)"}},{"v":-638555.4551071856,"d":"(638,555)"},{"v":-618064.7643871857,"d":"(618,065)"},{"v":-634848.5504482441,"d":"(634,849)"},{"v":-615643.5608482441,"d":"(615,644)"},{"v":-595152.8701282442,"d":"(595,153)"},{"v":-609269.9022679089,"d":"(609,270)"},{"v":-584329.211547909,"d":"(584,329)"},{"v":-560515.1326679089,"d":"(560,515)"},{"v":-578170.626812498,"d":"(578,171)"},{"v":-558806.5479324979,"d":"(558,807)"},{"v":-540689.2095324979,"d":"(540,689)"},{"v":-560868.0933339009,"d":"(560,868)"},{"v":-542750.7549339009,"d":"(542,751)"},{"v":-523386.6760539009,"d":"(523,387)"},{"v":-543263.3921795166,"d":"(543,263)"},{"v":-525146.0537795166,"d":"(525,146)"},{"v":-505781.9748995166,"d":"(505,782)"},{"v":-523262.24861555523,"d":"(523,262)"},{"v":-499448.16973555525,"d":"(499,448)"},{"v":-476244.33893555525,"d":"(476,244)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-479296.84785383334,"d":"(479,297)"},{"v":-461768.6538538333,"d":"(461,769)"},{"v":-484891.8190157715,"d":"(484,892)"},{"v":-467363.6250157715,"d":"(467,364)"},{"v":-448609.7942157715,"d":"(448,610)"},{"v":-471301.7982624012,"d":"(471,302)"},{"v":-453773.6042624012,"d":"(453,774)"},{"v":-435019.7734624012,"d":"(435,020)"},{"v":-455492.216120804,"d":"(455,492)"},{"v":-432288.385320804,"d":"(432,288)"},{"v":-409647.86044080404,"d":"(409,648)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-416182.39664910105,"d":"(416,182)"},{"v":-399198.0282491011,"d":"(399,198)"},{"v":-425347.30401486915,"d":"(425,347)"},{"v":-408362.9356148692,"d":"(408,363)"},{"v":-390172.4107348692,"d":"(390,172)"},{"v":-415935.39643276,"d":"(415,935)"},{"v":-398951.02803276,"d":"(398,951)"},{"v":-380760.50315276004,"d":"(380,761)"},{"v":-404315.00804208475,"d":"(404,315)"},{"v":-381674.48316208477,"d":"(381,674)"},{"v":-359409.4955620848,"d":"(359,409)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-369070.85742397385,"d":"(369,071)"},{"v":-352449.0394239739,"d":"(352,449)"},{"v":-381006.2111318407,"d":"(381,006)"},{"v":-364384.39313184074,"d":"(364,384)"},{"v":-346569.40553184075,"d":"(346,569)"},{"v":-374335.66036679584,"d":"(374,336)"},{"v":-357713.84236679587,"d":"(357,714)"},{"v":-339898.8547667959,"d":"(339,899)"},{"v":-359072.5643845585,"d":"(359,073)"},{"v":-336807.5767845585,"d":"(336,808)"},{"v":-315012.0107845585,"d":"(315,012)"},{"v":-300020.31678455847,"d":"(300,020)"},{"v":-282674.7507845585,"d":"(282,675)"},{"v":-266506.1207845585,"d":"(266,506)"},{"v":-253610.55478455848,"d":"(253,611)"},{"v":-237441.92478455848,"d":"(237,442)"},{"v":-220096.35878455848,"d":"(220,096)"},{"v":-216100.7927845585,"d":"(216,101)"},{"$f":"FT239","v":{"v":-199932.1627845585,"d":"(199,932)"}},{"v":-182586.5967845585,"d":"(182,587)"},{"v":-166417.9667845585,"d":"(166,418)"},{"v":-144622.4007845585,"d":"(144,622)"},{"v":-123014.6034245585,"d":"(123,015)"},{"v":-109368.13374455851,"d":"(109,368)"},{"v":-92210.3363845585,"d":"(92,210)"},{"v":-76222.9815845585,"d":"(76,223)"},{"v":-63515.18422455849,"d":"(63,515)"},{"v":-47527.82942455849,"d":"(47,528)"},{"v":-30370.032064558487,"d":"(30,370)"},{"v":-26562.234704558483,"d":"(26,562)"},{"v":-10574.879904558484,"d":"(10,575)"},{"v":6582.91745544152,"d":"6,583"},{"v":22570.27225544152,"d":"22,570"},{"v":44178.06961544152,"d":"44,178"},{"v":65645.04049544151,"d":"65,645"},{"v":79165.29393544151,"d":"79,165"},{"v":96182.26481544151,"d":"96,182"},{"v":112033.6632154415,"d":"112,034"},{"v":124600.63409544149,"d":"124,601"},{"v":140452.0324954415,"d":"140,452"},{"v":157469.00337544148,"d":"157,469"},{"v":161135.97425544146,"d":"161,136"},{"v":176987.37265544146,"d":"176,987"},{"v":194004.34353544144,"d":"194,004"},{"v":209855.74193544145,"d":"209,856"},{"v":231322.71281544142,"d":"231,323"},{"v":252930.51017544142,"d":"252,931"},{"v":266576.97985544143,"d":"266,577"},{"v":283734.77721544146,"d":"283,735"},{"v":299722.1320154414,"d":"299,722"},{"v":312429.92937544145,"d":"312,430"},{"v":328417.2841754414,"d":"328,417"},{"v":345575.08153544145,"d":"345,575"},{"v":349382.8788954415,"d":"349,383"},{"v":365370.23369544145,"d":"365,370"},{"v":382528.0310554415,"d":"382,528"},{"v":398515.38585544145,"d":"398,515"},{"v":420123.1832154415,"d":"420,123"},{"v":441684.03841544146,"d":"441,684"},{"v":456457.25521544146,"d":"456,457"},{"v":473568.11041544145,"d":"473,568"},{"v":489510.1464154415,"d":"489,510"},{"v":502171.00161544146,"d":"502,171"},{"v":518113.0376154415,"d":"518,113"},{"v":535223.8928154415,"d":"535,224"},{"v":538984.7480154415,"d":"538,985"},{"v":554926.7840154414,"d":"554,927"},{"v":572037.6392154414,"d":"572,038"},{"v":587979.6752154414,"d":"587,980"},{"v":609540.5304154414,"d":"609,541"},{"v":630913.6169754413,"d":"630,914"},{"v":644349.7262554413,"d":"644,350"},{"v":661272.8128154413,"d":"661,273"},{"v":677033.5736154413,"d":"677,034"},{"v":689506.6601754413,"d":"689,507"},{"v":705267.4209754413,"d":"705,267"},{"v":722190.5075354413,"d":"722,191"},{"v":725763.5940954413,"d":"725,764"},{"v":741524.3548954413,"d":"741,524"},{"v":758447.4414554413,"d":"758,447"},{"v":774208.2022554413,"d":"774,208"},{"v":795581.2888154413,"d":"795,581"},{"$f":"IF239","v":{"v":816578.8380954413,"d":"816,579"}},{"v":829678.3707354413,"d":"829,678"},{"v":846225.9200154414,"d":"846,226"},{"v":861624.1304154414,"d":"861,624"},{"v":873721.6796954414,"d":"873,722"},{"v":889119.8900954414,"d":"889,120"},{"v":905667.4393754414,"d":"905,667"},{"v":908864.9886554414,"d":"908,865"},{"v":924263.1990554414,"d":"924,263"},{"v":940810.7483354415,"d":"940,811"},{"v":956208.9587354414,"d":"956,209"},{"v":977206.5080154415,"d":"977,207"},{"v":997828.5200154415,"d":"997,829"},{"v":1010591.4760154415,"d":"1,010,591"},{"v":1026763.4880154415,"d":"1,026,763"},{"v":1041799.1480154415,"d":"1,041,799"},{"v":1053521.1600154415,"d":"1,053,521"},{"v":1068556.8200154414,"d":"1,068,557"},{"v":1084728.8320154415,"d":"1,084,729"},{"v":1087550.8440154416,"d":"1,087,551"},{"v":1102586.5040154415,"d":"1,102,587"},{"v":1118758.5160154416,"d":"1,118,759"},{"v":1133794.1760154415,"d":"1,133,794"},{"v":1154416.1880154416,"d":"1,154,416"},{"v":1171873.9058821083,"d":"1,171,874"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1189773.704548775,"d":"1,189,774"},{"v":1198723.6038821083,"d":"1,198,724"},{"v":1204351.7384154417,"d":"1,204,352"},{"v":1213301.637748775,"d":"1,213,302"},{"v":1223379.7722821084,"d":"1,223,380"},{"v":1220107.9068154418,"d":"1,220,108"},{"v":1229057.8061487752,"d":"1,229,058"},{"v":1239135.9406821085,"d":"1,239,136"},{"v":1248085.8400154419,"d":"1,248,086"},{"v":1262613.9745487752,"d":"1,262,614"},{"v":1277048.2247621086,"d":"1,277,048"},{"v":1283657.5095354419,"d":"1,283,658"},{"v":1293641.7597487753,"d":"1,293,642"},{"v":1302501.0214821086,"d":"1,302,501"},{"v":1308035.271695442,"d":"1,308,035"},{"v":1316894.5334287754,"d":"1,316,895"},{"v":1326878.7836421088,"d":"1,326,879"},{"v":1323513.0338554422,"d":"1,323,513"},{"v":1332372.2955887755,"d":"1,332,372"},{"v":1342356.545802109,"d":"1,342,357"},{"v":1351215.8075354423,"d":"1,351,216"},{"v":1365650.0577487757,"d":"1,365,650"},{"v":1379990.423642109,"d":"1,379,990"},{"v":1386515.5642554422,"d":"1,386,516"},{"v":1396405.9301487755,"d":"1,396,406"},{"v":1405174.5542821088,"d":"1,405,175"},{"v":1410614.920175442,"d":"1,410,615"},{"v":1419383.5443087753,"d":"1,419,384"},{"v":1429273.9102021086,"d":"1,429,274"},{"v":1425814.2760954418,"d":"1,425,814"},{"v":1434582.900228775,"d":"1,434,583"},{"v":1444473.2661221083,"d":"1,444,473"},{"v":1453241.8902554417,"d":"1,453,242"},{"v":1467582.2561487749,"d":"1,467,582"},{"v":1481828.7377221081,"d":"1,481,829"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1498066.2157487748,"d":"1,498,066"},{"v":1506744.2022821081,"d":"1,506,744"},{"$f":"KR239","v":{"v":1512090.6838554414,"d":"1,512,091"}},{"v":1520768.6703887747,"d":"1,520,769"},{"v":1530565.151962108,"d":"1,530,565"},{"v":1527011.6335354412,"d":"1,527,012"},{"v":1535689.6200687746,"d":"1,535,690"},{"v":1545486.1016421078,"d":"1,545,486"},{"v":1554164.0881754411,"d":"1,554,164"},{"v":1568410.5697487744,"d":"1,568,411"},{"v":1582563.1670021077,"d":"1,582,563"},{"v":1590035.267615441,"d":"1,590,035"},{"v":1599737.8648687743,"d":"1,599,738"},{"v":1608325.2138021076,"d":"1,608,325"},{"v":1613577.811055441,"d":"1,613,578"},{"v":1622165.1599887742,"d":"1,622,165"},{"v":1631867.7572421075,"d":"1,631,868"},{"v":1628220.3544954408,"d":"1,628,220"},{"v":1636807.7034287741,"d":"1,636,808"},{"v":1646510.3006821075,"d":"1,646,510"},{"v":1655097.6496154408,"d":"1,655,098"},{"v":1669250.246868774,"d":"1,669,250"},{"v":1651153.5802021073,"d":"1,651,154"},{"v":1628606.9135354406,"d":"1,628,607"},{"v":1606060.2468687738,"d":"1,606,060"},{"v":1583513.580202107,"d":"1,583,514"},{"v":1556516.9135354403,"d":"1,556,517"},{"v":1533970.2468687736,"d":"1,533,970"},{"v":1511423.5802021069,"d":"1,511,424"},{"v":1475526.91353544,"d":"1,475,527"},{"v":1452980.2468687734,"d":"1,452,980"},{"v":1430433.5802021066,"d":"1,430,434"},{"v":1407886.9135354399,"d":"1,407,887"},{"v":1389790.2468687731,"d":"1,389,790"},{"v":1371693.5802021064,"d":"1,371,694"},{"v":1349146.9135354396,"d":"1,349,147"},{"v":1326600.246868773,"d":"1,326,600"},{"v":1304053.5802021062,"d":"1,304,054"},{"v":1277056.9135354394,"d":"1,277,057"},{"v":1254510.2468687727,"d":"1,254,510"},{"v":1231963.580202106,"d":"1,231,964"},{"v":1196066.9135354392,"d":"1,196,067"},{"v":1173520.2468687724,"d":"1,173,520"},{"v":1150973.5802021057,"d":"1,150,974"},{"v":1128426.913535439,"d":"1,128,427"}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D632","v":"Reserve Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E16","v":0},{"$f":"'Calculations M'!AU1466","v":0},{"$f":"'Calculations M'!AV1466","v":0},{"$f":"'Calculations M'!AW1466","v":0},{"$f":"'Calculations M'!AX1466","v":0},{"$f":"'Calculations M'!AY1466","v":0},{"$f":"'Calculations M'!AZ1466","v":0},{"$f":"'Calculations M'!BA1466","v":0},{"$f":"'Calculations M'!BB1466","v":0},{"$f":"'Calculations M'!BC1466","v":0},{"$f":"'Calculations M'!BD1466","v":0},{"$f":"'Calculations M'!BE1466","v":0},{"$f":"'Calculations M'!BF1466","v":0},{"$f":"'Calculations M'!BG1466","v":0},{"$f":"'Calculations M'!BH1466","v":0},{"$f":"'Calculations M'!BI1466","v":0},{"$f":"'Calculations M'!BJ1466","v":0},{"$f":"'Calculations M'!BK1466","v":0},{"$f":"'Calculations M'!BL1466","v":0},{"$f":"'Calculations M'!BM1466","v":0},{"$f":"'Calculations M'!BN1466","v":0},{"$f":"'Calculations M'!BO1466","v":0},{"$f":"'Calculations M'!BP1466","v":0},{"$f":"'Calculations M'!BQ1466","v":0},{"$f":"'Calculations M'!BR1466","v":0},{"$f":"'Calculations M'!BS1466","v":0},{"$f":"'Calculations M'!BT1466","v":0},{"$f":"'Calculations M'!BU1466","v":0},{"$f":"'Calculations M'!BV1466","v":0},{"$f":"'Calculations M'!BW1466","v":0},{"$f":"'Calculations M'!BX1466","v":0},{"$f":"'Calculations M'!BY1466","v":0},{"$f":"'Calculations M'!BZ1466","v":0},{"$f":"'Calculations M'!CA1466","v":0},{"$f":"'Calculations M'!CB1466","v":0},{"$f":"'Calculations M'!CC1466","v":0},{"$f":"'Calculations M'!CD1466","v":0},{"$f":"'Calculations M'!CE1466","v":0},{"$f":"'Calculations M'!CF1466","v":0},{"$f":"'Calculations M'!CG1466","v":0},{"$f":"'Calculations M'!CH1466","v":0},{"$f":"'Calculations M'!CI1466","v":0},{"$f":"'Calculations M'!CJ1466","v":0},{"$f":"'Calculations M'!CK1466","v":0},{"$f":"'Calculations M'!CL1466","v":0},{"$f":"'Calculations M'!CM1466","v":0},{"$f":"'Calculations M'!CN1466","v":0},{"$f":"'Calculations M'!CO1466","v":0},{"$f":"'Calculations M'!CP1466","v":0},{"$f":"'Calculations M'!CQ1466","v":0},{"$f":"'Calculations M'!CR1466","v":0},{"$f":"'Calculations M'!CS1466","v":0},{"$f":"'Calculations M'!CT1466","v":0},{"$f":"'Calculations M'!CU1466","v":0},{"$f":"'Calculations M'!CV1466","v":0},{"$f":"'Calculations M'!CW1466","v":0},{"$f":"'Calculations M'!CX1466","v":0},{"$f":"'Calculations M'!CY1466","v":0},{"$f":"'Calculations M'!CZ1466","v":0},{"$f":"'Calculations M'!DA1466","v":0},{"$f":"'Calculations M'!DB1466","v":0},{"$f":"'Calculations M'!DC1466","v":0},{"$f":"'Calculations M'!DD1466","v":0},{"$f":"'Calculations M'!DE1466","v":0},{"$f":"'Calculations M'!DF1466","v":0},{"$f":"'Calculations M'!DG1466","v":0},{"$f":"'Calculations M'!DH1466","v":0},{"$f":"'Calculations M'!DI1466","v":0},{"$f":"'Calculations M'!DJ1466","v":0},{"$f":"'Calculations M'!DK1466","v":0},{"$f":"'Calculations M'!DL1466","v":0},{"$f":"'Calculations M'!DM1466","v":0},{"$f":"'Calculations M'!DN1466","v":0},{"$f":"'Calculations M'!DO1466","v":0},{"$f":"'Calculations M'!DP1466","v":0},{"$f":"'Calculations M'!DQ1466","v":0},{"$f":"'Calculations M'!DR1466","v":0},{"$f":"'Calculations M'!DS1466","v":0},{"$f":"'Calculations M'!DT1466","v":0},{"$f":"'Calculations M'!DU1466","v":0},{"$f":"'Calculations M'!DV1466","v":0},{"$f":"'Calculations M'!DW1466","v":0},{"$f":"'Calculations M'!DX1466","v":0},{"$f":"'Calculations M'!DY1466","v":0},{"$f":"'Calculations M'!DZ1466","v":0},{"$f":"'Calculations M'!EA1466","v":0},{"$f":"'Calculations M'!EB1466","v":0},{"$f":"'Calculations M'!EC1466","v":0},{"$f":"'Calculations M'!ED1466","v":0},{"$f":"'Calculations M'!EE1466","v":0},{"$f":"'Calculations M'!EF1466","v":0},{"$f":"'Calculations M'!EG1466","v":0},{"$f":"'Calculations M'!EH1466","v":0},{"$f":"'Calculations M'!EI1466","v":0},{"$f":"'Calculations M'!EJ1466","v":0},{"$f":"'Calculations M'!EK1466","v":0},{"$f":"'Calculations M'!EL1466","v":0},{"$f":"'Calculations M'!EM1466","v":0},{"$f":"'Calculations M'!EN1466","v":0},{"$f":"'Calculations M'!EO1466","v":0},{"$f":"'Calculations M'!EP1466","v":0},{"$f":"'Calculations M'!EQ1466","v":0},{"$f":"'Calculations M'!ER1466","v":0},{"$f":"'Calculations M'!ES1466","v":0},{"$f":"'Calculations M'!ET1466","v":0},{"$f":"'Calculations M'!EU1466","v":0},{"$f":"'Calculations M'!EV1466","v":0},{"$f":"'Calculations M'!EW1466","v":0},{"$f":"'Calculations M'!EX1466","v":0},{"$f":"'Calculations M'!EY1466","v":0},{"$f":"'Calculations M'!EZ1466","v":0},{"$f":"'Calculations M'!FA1466","v":0},{"$f":"'Calculations M'!FB1466","v":0},{"$f":"'Calculations M'!FC1466","v":0},{"$f":"'Calculations M'!FD1466","v":0},{"$f":"'Calculations M'!FE1466","v":0},{"$f":"'Calculations M'!FF1466","v":0},{"$f":"'Calculations M'!FG1466","v":0},{"$f":"'Calculations M'!FH1466","v":0},{"$f":"'Calculations M'!FI1466","v":0},{"$f":"'Calculations M'!FJ1466","v":0},{"$f":"'Calculations M'!FK1466","v":0},{"$f":"'Calculations M'!FL1466","v":0},{"$f":"'Calculations M'!FM1466","v":0},{"$f":"'Calculations M'!FN1466","v":0},{"$f":"'Calculations M'!FO1466","v":0},{"$f":"'Calculations M'!FP1466","v":0},{"$f":"'Calculations M'!FQ1466","v":0},{"$f":"'Calculations M'!FR1466","v":0},{"$f":"'Calculations M'!FS1466","v":0},{"$f":"'Calculations M'!FT1466","v":0},{"$f":"'Calculations M'!FU1466","v":0},{"$f":"'Calculations M'!FV1466","v":0},{"$f":"'Calculations M'!FW1466","v":0},{"$f":"'Calculations M'!FX1466","v":0},{"$f":"'Calculations M'!FY1466","v":0},{"$f":"'Calculations M'!FZ1466","v":0},{"$f":"'Calculations M'!GA1466","v":0},{"$f":"'Calculations M'!GB1466","v":0},{"$f":"'Calculations M'!GC1466","v":0},{"$f":"'Calculations M'!GD1466","v":0},{"$f":"'Calculations M'!GE1466","v":0},{"$f":"'Calculations M'!GF1466","v":0},{"$f":"'Calculations M'!GG1466","v":0},{"$f":"'Calculations M'!GH1466","v":0},{"$f":"'Calculations M'!GI1466","v":0},{"$f":"'Calculations M'!GJ1466","v":0},{"$f":"'Calculations M'!GK1466","v":0},{"$f":"'Calculations M'!GL1466","v":0},{"$f":"'Calculations M'!GM1466","v":0},{"$f":"'Calculations M'!GN1466","v":0},{"$f":"'Calculations M'!GO1466","v":0},{"$f":"'Calculations M'!GP1466","v":0},{"$f":"'Calculations M'!GQ1466","v":0},{"$f":"'Calculations M'!GR1466","v":0},{"$f":"'Calculations M'!GS1466","v":0},{"$f":"'Calculations M'!GT1466","v":0},{"$f":"'Calculations M'!GU1466","v":0},{"$f":"'Calculations M'!GV1466","v":0},{"$f":"'Calculations M'!GW1466","v":0},{"$f":"'Calculations M'!GX1466","v":0},{"$f":"'Calculations M'!GY1466","v":0},{"$f":"'Calculations M'!GZ1466","v":0},{"$f":"'Calculations M'!HA1466","v":0},{"$f":"'Calculations M'!HB1466","v":0},{"$f":"'Calculations M'!HC1466","v":0},{"$f":"'Calculations M'!HD1466","v":0},{"$f":"'Calculations M'!HE1466","v":0},{"$f":"'Calculations M'!HF1466","v":0},{"$f":"'Calculations M'!HG1466","v":0},{"$f":"'Calculations M'!HH1466","v":0},{"$f":"'Calculations M'!HI1466","v":0},{"$f":"'Calculations M'!HJ1466","v":0},{"$f":"'Calculations M'!HK1466","v":0},{"$f":"'Calculations M'!HL1466","v":0},{"$f":"'Calculations M'!HM1466","v":0},{"$f":"'Calculations M'!HN1466","v":0},{"$f":"'Calculations M'!HO1466","v":0},{"$f":"'Calculations M'!HP1466","v":0},{"$f":"'Calculations M'!HQ1466","v":0},{"$f":"'Calculations M'!HR1466","v":0},{"$f":"'Calculations M'!HS1466","v":0},{"$f":"'Calculations M'!HT1466","v":0},{"$f":"'Calculations M'!HU1466","v":0},{"$f":"'Calculations M'!HV1466","v":0},{"$f":"'Calculations M'!HW1466","v":0},{"$f":"'Calculations M'!HX1466","v":0},{"$f":"'Calculations M'!HY1466","v":0},{"$f":"'Calculations M'!HZ1466","v":0},{"$f":"'Calculations M'!IA1466","v":0},{"$f":"'Calculations M'!IB1466","v":0},{"$f":"'Calculations M'!IC1466","v":0},{"$f":"'Calculations M'!ID1466","v":0},{"$f":"'Calculations M'!IE1466","v":0},{"$f":"'Calculations M'!IF1466","v":0},{"$f":"'Calculations M'!IG1466","v":0},{"$f":"'Calculations M'!IH1466","v":0},{"$f":"'Calculations M'!II1466","v":0},{"$f":"'Calculations M'!IJ1466","v":0},{"$f":"'Calculations M'!IK1466","v":0},{"$f":"'Calculations M'!IL1466","v":0},{"$f":"'Calculations M'!IM1466","v":0},{"$f":"'Calculations M'!IN1466","v":0},{"$f":"'Calculations M'!IO1466","v":0},{"$f":"'Calculations M'!IP1466","v":0},{"$f":"'Calculations M'!IQ1466","v":0},{"$f":"'Calculations M'!IR1466","v":0},{"$f":"'Calculations M'!IS1466","v":0},{"$f":"'Calculations M'!IT1466","v":0},{"$f":"'Calculations M'!IU1466","v":0},{"$f":"'Calculations M'!IV1466","v":0},{"$f":"'Calculations M'!IW1466","v":0},{"$f":"'Calculations M'!IX1466","v":0},{"$f":"'Calculations M'!IY1466","v":0},{"$f":"'Calculations M'!IZ1466","v":0},{"$f":"'Calculations M'!JA1466","v":0},{"$f":"'Calculations M'!JB1466","v":0},{"$f":"'Calculations M'!JC1466","v":0},{"$f":"'Calculations M'!JD1466","v":0},{"$f":"'Calculations M'!JE1466","v":0},{"$f":"'Calculations M'!JF1466","v":0},{"$f":"'Calculations M'!JG1466","v":0},{"$f":"'Calculations M'!JH1466","v":0},{"$f":"'Calculations M'!JI1466","v":0},{"$f":"'Calculations M'!JJ1466","v":0},{"$f":"'Calculations M'!JK1466","v":0},{"$f":"'Calculations M'!JL1466","v":0},{"$f":"'Calculations M'!JM1466","v":0},{"$f":"'Calculations M'!JN1466","v":0},{"$f":"'Calculations M'!JO1466","v":0},{"$f":"'Calculations M'!JP1466","v":0},{"$f":"'Calculations M'!JQ1466","v":0},{"$f":"'Calculations M'!JR1466","v":0},{"$f":"'Calculations M'!JS1466","v":0},{"$f":"'Calculations M'!JT1466","v":0},{"$f":"'Calculations M'!JU1466","v":0},{"$f":"'Calculations M'!JV1466","v":0},{"$f":"'Calculations M'!JW1466","v":0},{"$f":"'Calculations M'!JX1466","v":0},{"$f":"'Calculations M'!JY1466","v":0},{"$f":"'Calculations M'!JZ1466","v":0},{"$f":"'Calculations M'!KA1466","v":0},{"$f":"'Calculations M'!KB1466","v":0},{"$f":"'Calculations M'!KC1466","v":0},{"$f":"'Calculations M'!KD1466","v":0},{"$f":"'Calculations M'!KE1466","v":0},{"$f":"'Calculations M'!KF1466","v":0},{"$f":"'Calculations M'!KG1466","v":0},{"$f":"'Calculations M'!KH1466","v":0},{"$f":"'Calculations M'!KI1466","v":0},{"$f":"'Calculations M'!KJ1466","v":0},{"$f":"'Calculations M'!KK1466","v":0},{"$f":"'Calculations M'!KL1466","v":0},{"$f":"'Calculations M'!KM1466","v":0},{"$f":"'Calculations M'!KN1466","v":0},{"$f":"'Calculations M'!KO1466","v":0},{"$f":"'Calculations M'!KP1466","v":0},{"$f":"'Calculations M'!KQ1466","v":0},{"$f":"'Calculations M'!KR1466","v":0},{"$f":"'Calculations M'!KS1466","v":0},{"$f":"'Calculations M'!KT1466","v":0},{"$f":"'Calculations M'!KU1466","v":0},{"$f":"'Calculations M'!KV1466","v":0},{"$f":"'Calculations M'!KW1466","v":0},{"$f":"'Calculations M'!KX1466","v":0},{"$f":"'Calculations M'!KY1466","v":0},{"$f":"'Calculations M'!KZ1466","v":0},{"$f":"'Calculations M'!LA1466","v":0},{"$f":"'Calculations M'!LB1466","v":0},{"$f":"'Calculations M'!LC1466","v":0},{"$f":"'Calculations M'!LD1466","v":0},{"$f":"'Calculations M'!LE1466","v":0},{"$f":"'Calculations M'!LF1466","v":0},{"$f":"'Calculations M'!LG1466","v":0},{"$f":"'Calculations M'!LH1466","v":0},{"$f":"'Calculations M'!LI1466","v":0},{"$f":"'Calculations M'!LJ1466","v":0},{"$f":"'Calculations M'!LK1466","v":0},{"$f":"'Calculations M'!LL1466","v":0},{"$f":"'Calculations M'!LM1466","v":0},{"$f":"'Calculations M'!LN1466","v":0},{"$f":"'Calculations M'!LO1466","v":0},{"$f":"'Calculations M'!LP1466","v":0},{"$f":"'Calculations M'!LQ1466","v":0},{"$f":"'Calculations M'!LR1466","v":0},{"$f":"'Calculations M'!LS1466","v":0},{"$f":"'Calculations M'!LT1466","v":0},{"$f":"'Calculations M'!LU1466","v":0},{"$f":"'Calculations M'!LV1466","v":0},{"$f":"'Calculations M'!LW1466","v":0},{"$f":"'Calculations M'!LX1466","v":0},{"$f":"'Calculations M'!LY1466","v":0},{"$f":"'Calculations M'!LZ1466","v":0},{"$f":"'Calculations M'!MA1466","v":0},{"$f":"'Calculations M'!MB1466","v":0},{"$f":"'Calculations M'!MC1466","v":0},{"$f":"'Calculations M'!MD1466","v":0},{"$f":"'Calculations M'!ME1466","v":0},{"$f":"'Calculations M'!MF1466","v":0},{"$f":"'Calculations M'!MG1466","v":0},{"$f":"'Calculations M'!MH1466","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D633","v":"Current Assets"},null,{"$f":"SUM(G73:G78)","v":{"v":-440659.05646456126,"d":"(440,659)"}},{"$nulls":11},{"$f":"SUM(S73:S78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"v":-2735821.1424682494,"d":"(2,735,821)"},{"v":-2959076.794398358,"d":"(2,959,077)"},{"v":-2715165.8008917337,"d":"(2,715,166)"},{"v":-2547202.8132018065,"d":"(2,547,203)"},{"v":-2424454.9892774103,"d":"(2,424,455)"},{"v":-2323136.267932498,"d":"(2,323,136)"},{"v":-2243626.5678538335,"d":"(2,243,627)"},{"v":-2180512.116649101,"d":"(2,180,512)"},{"v":-2133400.577423974,"d":"(2,133,401)"},{"v":-2047004.4707845584,"d":"(2,047,004)"},{"v":-1856540.0563845588,"d":"(1,856,540)"},{"v":-1668147.4551845589,"d":"(1,668,147)"},{"v":-1480594.942784559,"d":"(1,480,595)"},{"v":-1290761.6095845592,"d":"(1,290,762)"},{"v":-1103056.9071845592,"d":"(1,103,057)"},{"v":-918103.7999845594,"d":"(918,104)"},{"v":-737566.2319845593,"d":"(737,566)"},{"v":-577485.5987845594,"d":"(577,486)"},{"v":-473617.5435845589,"d":"(473,618)"},{"v":-370853.3731845587,"d":"(370,853)"},{"v":-269193.08758455934,"d":"(269,193)"},{"v":-167521.43846455985,"d":"(167,521)"},{"v":-161199.05646456033,"d":"(161,199)"},{"v":-440659.05646456126,"d":"(440,659)"},null,null,{"$f":"SUM(AT73:AT78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"$f":"SUM(AU73:AU78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"$f":"SUM(AV73:AV78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"v":-4286480.97,"d":"(4,286,481)"},{"v":-4286480.97,"d":"(4,286,481)"},{"v":-4286480.97,"d":"(4,286,481)"},{"v":-4286480.97,"d":"(4,286,481)"},{"v":-4286480.97,"d":"(4,286,481)"},{"v":-4286480.97,"d":"(4,286,481)"},{"v":-2751973.8683829205,"d":"(2,751,974)"},{"v":-2729381.765527536,"d":"(2,729,382)"},{"v":-2705726.241379844,"d":"(2,705,726)"},{"v":-2656955.6023374344,"d":"(2,656,956)"},{"v":-2621903.4994820496,"d":"(2,621,903)"},{"v":-2597011.132749742,"d":"(2,597,011)"},{"v":-2735821.1424682494,"d":"(2,735,821)"},{"v":-2708605.6183205573,"d":"(2,708,606)"},{"v":-2678003.5154651725,"d":"(2,678,004)"},{"v":-2853432.4867513264,"d":"(2,853,432)"},{"v":-2822830.3838959415,"d":"(2,822,830)"},{"v":-2792228.2810405567,"d":"(2,792,228)"},{"v":-2965960.228280557,"d":"(2,965,960)"},{"v":-2935358.1254251725,"d":"(2,935,358)"},{"v":-2903692.60127748,"d":"(2,903,693)"},{"v":-2982408.991678358,"d":"(2,982,409)"},{"v":-2953216.0554896398,"d":"(2,953,216)"},{"v":-2979698.196451691,"d":"(2,979,698)"},{"v":-2959076.794398358,"d":"(2,959,077)"},{"v":-2940025.1814650246,"d":"(2,940,025)"},{"v":-2919403.7794116912,"d":"(2,919,404)"},{"v":-2900352.166478358,"d":"(2,900,352)"},{"v":-2879730.764425025,"d":"(2,879,731)"},{"v":-2859109.3623716915,"d":"(2,859,109)"},{"v":-2840057.749438358,"d":"(2,840,058)"},{"v":-2813577.1807183577,"d":"(2,813,577)"},{"v":-2784216.4011183577,"d":"(2,784,216)"},{"v":-2763059.075620856,"d":"(2,763,059)"},{"v":-2736212.474820856,"d":"(2,736,212)"},{"v":-2713651.544420856,"d":"(2,713,652)"},{"v":-2715165.8008917337,"d":"(2,715,166)"},{"v":-2694197.756891734,"d":"(2,694,198)"},{"v":-2671801.156091734,"d":"(2,671,801)"},{"v":-2675013.308840887,"d":"(2,675,013)"},{"v":-2652616.708040887,"d":"(2,652,617)"},{"v":-2630220.107240887,"d":"(2,630,220)"},{"v":-2626788.9661119003,"d":"(2,626,789)"},{"v":-2604392.3653119,"d":"(2,604,392)"},{"v":-2578974.3213119004,"d":"(2,578,974)"},{"v":-2580311.2725457842,"d":"(2,580,311)"},{"v":-2556187.3170257844,"d":"(2,556,187)"},{"v":-2536066.5672657844,"d":"(2,536,067)"},{"v":-2547202.8132018065,"d":"(2,547,203)"},{"v":-2528863.2596018068,"d":"(2,528,863)"},{"v":-2509189.304081807,"d":"(2,509,189)"},{"v":-2522065.7048351574,"d":"(2,522,066)"},{"v":-2502391.7493151575,"d":"(2,502,392)"},{"v":-2482717.7937951577,"d":"(2,482,718)"},{"v":-2486873.106581589,"d":"(2,486,873)"},{"v":-2467199.1510615894,"d":"(2,467,199)"},{"v":-2444409.5974615896,"d":"(2,444,410)"},{"v":-2451868.123096416,"d":"(2,451,868)"},{"v":-2429152.432376416,"d":"(2,429,152)"},{"v":-2410293.845016416,"d":"(2,410,294)"},{"v":-2424454.9892774103,"d":"(2,424,455)"},{"v":-2407474.9996774103,"d":"(2,407,475)"},{"v":-2389209.30895741,"d":"(2,389,209)"},{"$f":"SUM(DH73:DH78)","v":{"v":-2405110.1751071853,"d":"(2,405,110)"}},{"v":-2386844.4843871854,"d":"(2,386,844)"},{"v":-2368578.7936671856,"d":"(2,368,579)"},{"v":-2375523.2808482437,"d":"(2,375,523)"},{"v":-2357257.590128244,"d":"(2,357,258)"},{"v":-2335827.600528244,"d":"(2,335,828)"},{"v":-2346433.931547909,"d":"(2,346,434)"},{"v":-2324844.8526679086,"d":"(2,324,845)"},{"v":-2305749.2547479086,"d":"(2,305,749)"},{"v":-2323136.267932498,"d":"(2,323,136)"},{"v":-2307243.929532498,"d":"(2,307,244)"},{"v":-2290104.8506524977,"d":"(2,290,105)"},{"v":-2309305.474933901,"d":"(2,309,305)"},{"v":-2292166.396053901,"d":"(2,292,166)"},{"v":-2275027.3171739005,"d":"(2,275,027)"},{"v":-2285025.7737795166,"d":"(2,285,026)"},{"v":-2267886.694899516,"d":"(2,267,887)"},{"v":-2247544.3564995164,"d":"(2,247,544)"},{"v":-2261552.8897355553,"d":"(2,261,553)"},{"v":-2240574.058935555,"d":"(2,240,574)"},{"v":-2223272.1385355555,"d":"(2,223,272)"},{"v":-2243626.5678538335,"d":"(2,243,627)"},{"v":-2228323.3738538334,"d":"(2,228,323)"},{"v":-2211794.5430538333,"d":"(2,211,795)"},{"v":-2233918.3450157717,"d":"(2,233,918)"},{"v":-2217389.5142157716,"d":"(2,217,390)"},{"v":-2200860.6834157715,"d":"(2,200,861)"},{"v":-2213653.324262401,"d":"(2,213,653)"},{"v":-2197124.4934624014,"d":"(2,197,124)"},{"v":-2177371.2994624013,"d":"(2,177,371)"},{"v":-2194393.1053208043,"d":"(2,194,393)"},{"v":-2173977.580440804,"d":"(2,173,978)"},{"v":-2157180.525000804,"d":"(2,157,181)"},{"v":-2180512.116649101,"d":"(2,180,512)"},{"v":-2165752.7482491015,"d":"(2,165,753)"},{"v":-2149787.223369101,"d":"(2,149,787)"},{"v":-2174917.655614869,"d":"(2,174,918)"},{"v":-2158952.1307348693,"d":"(2,158,952)"},{"v":-2142986.6058548694,"d":"(2,142,987)"},{"v":-2158830.7480327603,"d":"(2,158,831)"},{"v":-2142865.22315276,"d":"(2,142,865)"},{"v":-2123655.8547527604,"d":"(2,123,656)"},{"v":-2143779.203162085,"d":"(2,143,779)"},{"v":-2123739.2155620847,"d":"(2,123,739)"},{"v":-2107278.736762085,"d":"(2,107,279)"},{"v":-2133400.577423974,"d":"(2,133,401)"},{"v":-2119003.759423974,"d":"(2,119,004)"},{"v":-2103413.771823974,"d":"(2,103,414)"},{"v":-2130939.1131318407,"d":"(2,130,939)"},{"v":-2115349.125531841,"d":"(2,115,349)"},{"v":-2099759.137931841,"d":"(2,099,759)"},{"v":-2117593.562366796,"d":"(2,117,594)"},{"v":-2102003.574766796,"d":"(2,102,004)"},{"v":-2083156.756766796,"d":"(2,083,157)"},{"v":-2098912.2967845583,"d":"(2,098,912)"},{"v":-2079341.7307845587,"d":"(2,079,342)"},{"v":-2062125.0367845586,"d":"(2,062,125)"},{"v":-2047004.4707845584,"d":"(2,047,004)"},{"v":-2033060.8407845588,"d":"(2,033,061)"},{"v":-2017940.2747845585,"d":"(2,017,940)"},{"v":-2003996.6447845588,"d":"(2,003,997)"},{"v":-1988876.0787845585,"d":"(1,988,876)"},{"v":-1973755.5127845586,"d":"(1,973,756)"},{"v":-1959811.882784559,"d":"(1,959,812)"},{"$f":"SUM(FT73:FT78)","v":{"v":-1944691.3167845586,"d":"(1,944,691)"}},{"v":-1926297.686784559,"d":"(1,926,298)"},{"v":-1906727.1207845586,"d":"(1,906,727)"},{"v":-1887344.3234245586,"d":"(1,887,344)"},{"v":-1871472.8537445585,"d":"(1,871,473)"},{"v":-1856540.0563845588,"d":"(1,856,540)"},{"v":-1842777.701584559,"d":"(1,842,778)"},{"v":-1827844.9042245587,"d":"(1,827,845)"},{"v":-1814082.5494245589,"d":"(1,814,083)"},{"v":-1799149.7520645587,"d":"(1,799,150)"},{"v":-1784216.9547045587,"d":"(1,784,217)"},{"v":-1770454.5999045589,"d":"(1,770,455)"},{"v":-1755521.8025445587,"d":"(1,755,522)"},{"v":-1737309.4477445588,"d":"(1,737,309)"},{"v":-1717926.6503845588,"d":"(1,717,927)"},{"v":-1698684.6795045587,"d":"(1,698,685)"},{"v":-1682939.4260645588,"d":"(1,682,939)"},{"v":-1668147.4551845589,"d":"(1,668,147)"},{"v":-1654521.0567845588,"d":"(1,654,521)"},{"v":-1639729.085904559,"d":"(1,639,729)"},{"v":-1626102.6875045588,"d":"(1,626,103)"},{"v":-1611310.716624559,"d":"(1,611,311)"},{"v":-1596518.7457445587,"d":"(1,596,519)"},{"v":-1582892.347344559,"d":"(1,582,892)"},{"v":-1568100.3764645588,"d":"(1,568,100)"},{"v":-1550023.978064559,"d":"(1,550,024)"},{"v":-1530782.0071845588,"d":"(1,530,782)"},{"v":-1511399.209824559,"d":"(1,511,399)"},{"v":-1495527.740144559,"d":"(1,495,528)"},{"v":-1480594.942784559,"d":"(1,480,595)"},{"v":-1466832.587984559,"d":"(1,466,833)"},{"v":-1451899.790624559,"d":"(1,451,900)"},{"v":-1438137.4358245588,"d":"(1,438,137)"},{"v":-1423204.638464559,"d":"(1,423,205)"},{"v":-1408271.8411045591,"d":"(1,408,272)"},{"v":-1394509.4863045588,"d":"(1,394,509)"},{"v":-1379576.688944559,"d":"(1,379,577)"},{"v":-1361364.3341445588,"d":"(1,361,364)"},{"v":-1341981.536784559,"d":"(1,341,982)"},{"v":-1322645.6815845591,"d":"(1,322,646)"},{"v":-1305647.4647845589,"d":"(1,305,647)"},{"v":-1290761.6095845592,"d":"(1,290,762)"},{"v":-1277044.573584559,"d":"(1,277,045)"},{"v":-1262158.718384559,"d":"(1,262,159)"},{"v":-1248441.682384559,"d":"(1,248,442)"},{"v":-1233555.827184559,"d":"(1,233,556)"},{"v":-1218669.9719845592,"d":"(1,218,670)"},{"v":-1204952.935984559,"d":"(1,204,953)"},{"v":-1190067.0807845592,"d":"(1,190,067)"},{"v":-1171900.044784559,"d":"(1,171,900)"},{"v":-1152564.1895845593,"d":"(1,152,564)"},{"v":-1133416.103024559,"d":"(1,133,416)"},{"v":-1117754.9937445594,"d":"(1,117,755)"},{"v":-1103056.9071845592,"d":"(1,103,057)"},{"v":-1089521.1463845593,"d":"(1,089,521)"},{"v":-1074823.0598245591,"d":"(1,074,823)"},{"v":-1061287.2990245593,"d":"(1,061,287)"},{"v":-1046589.2124645591,"d":"(1,046,589)"},{"v":-1031891.1259045592,"d":"(1,031,891)"},{"v":-1018355.3651045593,"d":"(1,018,355)"},{"v":-1003657.2785445591,"d":"(1,003,657)"},{"v":-985671.5177445593,"d":"(985,672)"},{"v":-966523.4311845591,"d":"(966,523)"},{"v":-947750.8819045594,"d":"(947,751)"},{"$f":"SUM(IF73:IF78)","v":{"v":-932426.3492645595,"d":"(932,426)"}},{"v":-918103.7999845594,"d":"(918,104)"},{"v":-904930.5895845593,"d":"(904,931)"},{"v":-890608.0403045594,"d":"(890,608)"},{"v":-877434.8299045593,"d":"(877,435)"},{"v":-863112.2806245594,"d":"(863,112)"},{"v":-848789.7313445593,"d":"(848,790)"},{"v":-835616.5209445592,"d":"(835,617)"},{"v":-821293.9716645593,"d":"(821,294)"},{"v":-803670.7612645592,"d":"(803,671)"},{"v":-784898.2119845593,"d":"(784,898)"},{"v":-766501.1999845593,"d":"(766,501)"},{"v":-751513.2439845594,"d":"(751,513)"},{"v":-737566.2319845593,"d":"(737,566)"},{"v":-724755.5719845593,"d":"(724,756)"},{"v":-710808.5599845593,"d":"(710,809)"},{"v":-697997.8999845595,"d":"(697,998)"},{"v":-684050.8879845594,"d":"(684,051)"},{"v":-670103.8759845593,"d":"(670,104)"},{"v":-657293.2159845594,"d":"(657,293)"},{"v":-643346.2039845595,"d":"(643,346)"},{"v":-626085.5439845594,"d":"(626,086)"},{"v":-607688.5319845595,"d":"(607,689)"},{"v":-595385.3974512259,"d":"(595,385)"},{"v":-585338.7333178928,"d":"(585,339)"},{"v":-577485.5987845594,"d":"(577,486)"},{"v":-570760.699451226,"d":"(570,761)"},{"v":-562907.5649178927,"d":"(562,908)"},{"v":-556182.6655845593,"d":"(556,183)"},{"v":-548329.531051226,"d":"(548,330)"},{"v":-540476.3965178926,"d":"(540,476)"},{"v":-533751.4971845592,"d":"(533,751)"},{"v":-525898.3626512259,"d":"(525,898)"},{"v":-514723.4633178925,"d":"(514,723)"},{"v":-502420.32878455915,"d":"(502,420)"},{"v":-490211.0785712255,"d":"(490,211)"},{"v":-481376.7937978923,"d":"(481,377)"},{"v":-473617.5435845589,"d":"(473,618)"},{"v":-466983.28185122577,"d":"(466,983)"},{"v":-459224.0316378921,"d":"(459,224)"},{"v":-452589.769904559,"d":"(452,590)"},{"v":-444830.5196912254,"d":"(444,831)"},{"v":-437071.26947789197,"d":"(437,071)"},{"v":-430437.00774455885,"d":"(430,437)"},{"v":-422677.7575312252,"d":"(422,678)"},{"v":-411593.4957978921,"d":"(411,593)"},{"v":-399384.24558455846,"d":"(399,384)"},{"v":-387268.87969122524,"d":"(387,269)"},{"v":-378518.7390778919,"d":"(378,519)"},{"v":-370853.3731845587,"d":"(370,853)"},{"v":-364309.7490512256,"d":"(364,310)"},{"v":-356644.38315789215,"d":"(356,644)"},{"v":-350100.75902455905,"d":"(350,101)"},{"v":-342435.3931312256,"d":"(342,435)"},{"v":-334770.0272378924,"d":"(334,770)"},{"v":-328226.4031045593,"d":"(328,226)"},{"v":-320561.03721122583,"d":"(320,561)"},{"v":-309567.41307789274,"d":"(309,567)"},{"v":-297452.0471845593,"d":"(297,452)"},{"v":-285430.565611226,"d":"(285,431)"},{"v":-276764.56915789284,"d":"(276,765)"},{"v":-269193.08758455934,"d":"(269,193)"},{"v":-262740.101051226,"d":"(262,740)"},{"v":-255168.61947789276,"d":"(255,169)"},{"$f":"SUM(KR73:KR78)","v":{"v":-248715.63294455945,"d":"(248,716)"}},{"v":-241144.15137122618,"d":"(241,144)"},{"v":-233572.66979789292,"d":"(233,573)"},{"v":-227119.6832645596,"d":"(227,120)"},{"v":-219548.20169122634,"d":"(219,548)"},{"v":-208645.21515789302,"d":"(208,645)"},{"v":-196623.73358455976,"d":"(196,624)"},{"v":-184696.13633122644,"d":"(184,696)"},{"v":-174999.03571789316,"d":"(174,999)"},{"v":-167521.43846455985,"d":"(167,521)"},{"v":-161159.08953122655,"d":"(161,159)"},{"v":-153681.49227789324,"d":"(153,681)"},{"v":-147319.14334455994,"d":"(147,319)"},{"v":-139841.54609122663,"d":"(139,842)"},{"v":-132363.94883789332,"d":"(132,364)"},{"v":-126001.59990456002,"d":"(126,002)"},{"v":-118524.0026512267,"d":"(118,524)"},{"v":-107711.65371789341,"d":"(107,712)"},{"v":-95784.0564645601,"d":"(95,784)"},{"v":-116105.72313122684,"d":"(116,106)"},{"v":-136427.3897978936,"d":"(136,427)"},{"v":-161199.05646456033,"d":"(161,199)"},{"v":-185970.72313122707,"d":"(185,971)"},{"v":-210742.38979789382,"d":"(210,742)"},{"v":-235514.05646456056,"d":"(235,514)"},{"v":-260285.7231312273,"d":"(260,286)"},{"v":-285057.38979789405,"d":"(285,057)"},{"v":-309829.0564645608,"d":"(309,829)"},{"v":-334600.72313122754,"d":"(334,601)"},{"v":-354922.3897978943,"d":"(354,922)"},{"v":-375244.056464561,"d":"(375,244)"},{"v":-395565.7231312278,"d":"(395,566)"},{"v":-415887.3897978945,"d":"(415,887)"},{"v":-440659.05646456126,"d":"(440,659)"},{"v":-465430.723131228,"d":"(465,431)"},{"v":-490202.38979789475,"d":"(490,202)"},{"v":-514974.0564645615,"d":"(514,974)"},{"v":-539745.7231312282,"d":"(539,746)"},{"v":-564517.389797895,"d":"(564,517)"},{"v":-589289.0564645617,"d":"(589,289)"},{"v":-614060.7231312285,"d":"(614,061)"},{"v":-634382.3897978952,"d":"(634,382)"},{"v":-654704.056464562,"d":"(654,704)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C635","v":"Current Liabilities"}]
[{"$nulls":4},{"$f":"NTBInputs!D636","v":"Trade Creditors"},null,{"$f":"AQ82","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$nulls":11},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU82:$MH82)","v":0},{"v":-70960.63144205128,"d":"(70,961)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"$f":"SUMIF($AU$6:$MH$6,AI$6,$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},null,null,{"$f":"'Opening BS'!E20","v":0},{"$f":"'Calculations M'!AU442","v":0},{"$f":"'Calculations M'!AV442","v":0},{"$f":"'Calculations M'!AW442","v":0},{"$f":"'Calculations M'!AX442","v":0},{"$f":"'Calculations M'!AY442","v":0},{"$f":"'Calculations M'!AZ442","v":0},{"$f":"'Calculations M'!BA442","v":0},{"$f":"'Calculations M'!BB442","v":0},{"$f":"'Calculations M'!BC442","v":{"v":-78970.63144205126,"d":"(78,971)"}},{"$f":"'Calculations M'!BD442","v":{"v":-78970.63144205128,"d":"(78,971)"}},{"$f":"'Calculations M'!BE442","v":{"v":-78970.63144205128,"d":"(78,971)"}},{"$f":"'Calculations M'!BF442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BG442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BH442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BI442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BJ442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BK442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BL442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BM442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BN442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BO442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BP442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BQ442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BR442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BS442","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"'Calculations M'!BT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!BU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!BV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!BW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!BX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!BY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!BZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!CZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!DZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!ED442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!ER442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!ES442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!ET442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!EZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!FZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!GZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!HZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!ID442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!II442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!IZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!JZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!KZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LE442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LH442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LI442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LJ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LK442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LL442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LM442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LN442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LO442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LP442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LQ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LR442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LS442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LT442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LU442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LV442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LW442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LX442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LY442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!LZ442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MA442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MB442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MC442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MD442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!ME442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MF442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MG442","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"'Calculations M'!MH442","v":{"v":-22546.66666666667,"d":"(22,547)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D637","v":"Other Creditors"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E21","v":0},{"$f":"'Calculations M'!AU454","v":0},{"$f":"'Calculations M'!AV454","v":0},{"$f":"'Calculations M'!AW454","v":0},{"$f":"'Calculations M'!AX454","v":0},{"$f":"'Calculations M'!AY454","v":0},{"$f":"'Calculations M'!AZ454","v":0},{"$f":"'Calculations M'!BA454","v":0},{"$f":"'Calculations M'!BB454","v":0},{"$f":"'Calculations M'!BC454","v":0},{"$f":"'Calculations M'!BD454","v":0},{"$f":"'Calculations M'!BE454","v":0},{"$f":"'Calculations M'!BF454","v":0},{"$f":"'Calculations M'!BG454","v":0},{"$f":"'Calculations M'!BH454","v":0},{"$f":"'Calculations M'!BI454","v":0},{"$f":"'Calculations M'!BJ454","v":0},{"$f":"'Calculations M'!BK454","v":0},{"$f":"'Calculations M'!BL454","v":0},{"$f":"'Calculations M'!BM454","v":0},{"$f":"'Calculations M'!BN454","v":0},{"$f":"'Calculations M'!BO454","v":0},{"$f":"'Calculations M'!BP454","v":0},{"$f":"'Calculations M'!BQ454","v":0},{"$f":"'Calculations M'!BR454","v":0},{"$f":"'Calculations M'!BS454","v":0},{"$f":"'Calculations M'!BT454","v":0},{"$f":"'Calculations M'!BU454","v":0},{"$f":"'Calculations M'!BV454","v":0},{"$f":"'Calculations M'!BW454","v":0},{"$f":"'Calculations M'!BX454","v":0},{"$f":"'Calculations M'!BY454","v":0},{"$f":"'Calculations M'!BZ454","v":0},{"$f":"'Calculations M'!CA454","v":0},{"$f":"'Calculations M'!CB454","v":0},{"$f":"'Calculations M'!CC454","v":0},{"$f":"'Calculations M'!CD454","v":0},{"$f":"'Calculations M'!CE454","v":0},{"$f":"'Calculations M'!CF454","v":0},{"$f":"'Calculations M'!CG454","v":0},{"$f":"'Calculations M'!CH454","v":0},{"$f":"'Calculations M'!CI454","v":0},{"$f":"'Calculations M'!CJ454","v":0},{"$f":"'Calculations M'!CK454","v":0},{"$f":"'Calculations M'!CL454","v":0},{"$f":"'Calculations M'!CM454","v":0},{"$f":"'Calculations M'!CN454","v":0},{"$f":"'Calculations M'!CO454","v":0},{"$f":"'Calculations M'!CP454","v":0},{"$f":"'Calculations M'!CQ454","v":0},{"$f":"'Calculations M'!CR454","v":0},{"$f":"'Calculations M'!CS454","v":0},{"$f":"'Calculations M'!CT454","v":0},{"$f":"'Calculations M'!CU454","v":0},{"$f":"'Calculations M'!CV454","v":0},{"$f":"'Calculations M'!CW454","v":0},{"$f":"'Calculations M'!CX454","v":0},{"$f":"'Calculations M'!CY454","v":0},{"$f":"'Calculations M'!CZ454","v":0},{"$f":"'Calculations M'!DA454","v":0},{"$f":"'Calculations M'!DB454","v":0},{"$f":"'Calculations M'!DC454","v":0},{"$f":"'Calculations M'!DD454","v":0},{"$f":"'Calculations M'!DE454","v":0},{"$f":"'Calculations M'!DF454","v":0},{"$f":"'Calculations M'!DG454","v":0},{"$f":"'Calculations M'!DH454","v":0},{"$f":"'Calculations M'!DI454","v":0},{"$f":"'Calculations M'!DJ454","v":0},{"$f":"'Calculations M'!DK454","v":0},{"$f":"'Calculations M'!DL454","v":0},{"$f":"'Calculations M'!DM454","v":0},{"$f":"'Calculations M'!DN454","v":0},{"$f":"'Calculations M'!DO454","v":0},{"$f":"'Calculations M'!DP454","v":0},{"$f":"'Calculations M'!DQ454","v":0},{"$f":"'Calculations M'!DR454","v":0},{"$f":"'Calculations M'!DS454","v":0},{"$f":"'Calculations M'!DT454","v":0},{"$f":"'Calculations M'!DU454","v":0},{"$f":"'Calculations M'!DV454","v":0},{"$f":"'Calculations M'!DW454","v":0},{"$f":"'Calculations M'!DX454","v":0},{"$f":"'Calculations M'!DY454","v":0},{"$f":"'Calculations M'!DZ454","v":0},{"$f":"'Calculations M'!EA454","v":0},{"$f":"'Calculations M'!EB454","v":0},{"$f":"'Calculations M'!EC454","v":0},{"$f":"'Calculations M'!ED454","v":0},{"$f":"'Calculations M'!EE454","v":0},{"$f":"'Calculations M'!EF454","v":0},{"$f":"'Calculations M'!EG454","v":0},{"$f":"'Calculations M'!EH454","v":0},{"$f":"'Calculations M'!EI454","v":0},{"$f":"'Calculations M'!EJ454","v":0},{"$f":"'Calculations M'!EK454","v":0},{"$f":"'Calculations M'!EL454","v":0},{"$f":"'Calculations M'!EM454","v":0},{"$f":"'Calculations M'!EN454","v":0},{"$f":"'Calculations M'!EO454","v":0},{"$f":"'Calculations M'!EP454","v":0},{"$f":"'Calculations M'!EQ454","v":0},{"$f":"'Calculations M'!ER454","v":0},{"$f":"'Calculations M'!ES454","v":0},{"$f":"'Calculations M'!ET454","v":0},{"$f":"'Calculations M'!EU454","v":0},{"$f":"'Calculations M'!EV454","v":0},{"$f":"'Calculations M'!EW454","v":0},{"$f":"'Calculations M'!EX454","v":0},{"$f":"'Calculations M'!EY454","v":0},{"$f":"'Calculations M'!EZ454","v":0},{"$f":"'Calculations M'!FA454","v":0},{"$f":"'Calculations M'!FB454","v":0},{"$f":"'Calculations M'!FC454","v":0},{"$f":"'Calculations M'!FD454","v":0},{"$f":"'Calculations M'!FE454","v":0},{"$f":"'Calculations M'!FF454","v":0},{"$f":"'Calculations M'!FG454","v":0},{"$f":"'Calculations M'!FH454","v":0},{"$f":"'Calculations M'!FI454","v":0},{"$f":"'Calculations M'!FJ454","v":0},{"$f":"'Calculations M'!FK454","v":0},{"$f":"'Calculations M'!FL454","v":0},{"$f":"'Calculations M'!FM454","v":0},{"$f":"'Calculations M'!FN454","v":0},{"$f":"'Calculations M'!FO454","v":0},{"$f":"'Calculations M'!FP454","v":0},{"$f":"'Calculations M'!FQ454","v":0},{"$f":"'Calculations M'!FR454","v":0},{"$f":"'Calculations M'!FS454","v":0},{"$f":"'Calculations M'!FT454","v":0},{"$f":"'Calculations M'!FU454","v":0},{"$f":"'Calculations M'!FV454","v":0},{"$f":"'Calculations M'!FW454","v":0},{"$f":"'Calculations M'!FX454","v":0},{"$f":"'Calculations M'!FY454","v":0},{"$f":"'Calculations M'!FZ454","v":0},{"$f":"'Calculations M'!GA454","v":0},{"$f":"'Calculations M'!GB454","v":0},{"$f":"'Calculations M'!GC454","v":0},{"$f":"'Calculations M'!GD454","v":0},{"$f":"'Calculations M'!GE454","v":0},{"$f":"'Calculations M'!GF454","v":0},{"$f":"'Calculations M'!GG454","v":0},{"$f":"'Calculations M'!GH454","v":0},{"$f":"'Calculations M'!GI454","v":0},{"$f":"'Calculations M'!GJ454","v":0},{"$f":"'Calculations M'!GK454","v":0},{"$f":"'Calculations M'!GL454","v":0},{"$f":"'Calculations M'!GM454","v":0},{"$f":"'Calculations M'!GN454","v":0},{"$f":"'Calculations M'!GO454","v":0},{"$f":"'Calculations M'!GP454","v":0},{"$f":"'Calculations M'!GQ454","v":0},{"$f":"'Calculations M'!GR454","v":0},{"$f":"'Calculations M'!GS454","v":0},{"$f":"'Calculations M'!GT454","v":0},{"$f":"'Calculations M'!GU454","v":0},{"$f":"'Calculations M'!GV454","v":0},{"$f":"'Calculations M'!GW454","v":0},{"$f":"'Calculations M'!GX454","v":0},{"$f":"'Calculations M'!GY454","v":0},{"$f":"'Calculations M'!GZ454","v":0},{"$f":"'Calculations M'!HA454","v":0},{"$f":"'Calculations M'!HB454","v":0},{"$f":"'Calculations M'!HC454","v":0},{"$f":"'Calculations M'!HD454","v":0},{"$f":"'Calculations M'!HE454","v":0},{"$f":"'Calculations M'!HF454","v":0},{"$f":"'Calculations M'!HG454","v":0},{"$f":"'Calculations M'!HH454","v":0},{"$f":"'Calculations M'!HI454","v":0},{"$f":"'Calculations M'!HJ454","v":0},{"$f":"'Calculations M'!HK454","v":0},{"$f":"'Calculations M'!HL454","v":0},{"$f":"'Calculations M'!HM454","v":0},{"$f":"'Calculations M'!HN454","v":0},{"$f":"'Calculations M'!HO454","v":0},{"$f":"'Calculations M'!HP454","v":0},{"$f":"'Calculations M'!HQ454","v":0},{"$f":"'Calculations M'!HR454","v":0},{"$f":"'Calculations M'!HS454","v":0},{"$f":"'Calculations M'!HT454","v":0},{"$f":"'Calculations M'!HU454","v":0},{"$f":"'Calculations M'!HV454","v":0},{"$f":"'Calculations M'!HW454","v":0},{"$f":"'Calculations M'!HX454","v":0},{"$f":"'Calculations M'!HY454","v":0},{"$f":"'Calculations M'!HZ454","v":0},{"$f":"'Calculations M'!IA454","v":0},{"$f":"'Calculations M'!IB454","v":0},{"$f":"'Calculations M'!IC454","v":0},{"$f":"'Calculations M'!ID454","v":0},{"$f":"'Calculations M'!IE454","v":0},{"$f":"'Calculations M'!IF454","v":0},{"$f":"'Calculations M'!IG454","v":0},{"$f":"'Calculations M'!IH454","v":0},{"$f":"'Calculations M'!II454","v":0},{"$f":"'Calculations M'!IJ454","v":0},{"$f":"'Calculations M'!IK454","v":0},{"$f":"'Calculations M'!IL454","v":0},{"$f":"'Calculations M'!IM454","v":0},{"$f":"'Calculations M'!IN454","v":0},{"$f":"'Calculations M'!IO454","v":0},{"$f":"'Calculations M'!IP454","v":0},{"$f":"'Calculations M'!IQ454","v":0},{"$f":"'Calculations M'!IR454","v":0},{"$f":"'Calculations M'!IS454","v":0},{"$f":"'Calculations M'!IT454","v":0},{"$f":"'Calculations M'!IU454","v":0},{"$f":"'Calculations M'!IV454","v":0},{"$f":"'Calculations M'!IW454","v":0},{"$f":"'Calculations M'!IX454","v":0},{"$f":"'Calculations M'!IY454","v":0},{"$f":"'Calculations M'!IZ454","v":0},{"$f":"'Calculations M'!JA454","v":0},{"$f":"'Calculations M'!JB454","v":0},{"$f":"'Calculations M'!JC454","v":0},{"$f":"'Calculations M'!JD454","v":0},{"$f":"'Calculations M'!JE454","v":0},{"$f":"'Calculations M'!JF454","v":0},{"$f":"'Calculations M'!JG454","v":0},{"$f":"'Calculations M'!JH454","v":0},{"$f":"'Calculations M'!JI454","v":0},{"$f":"'Calculations M'!JJ454","v":0},{"$f":"'Calculations M'!JK454","v":0},{"$f":"'Calculations M'!JL454","v":0},{"$f":"'Calculations M'!JM454","v":0},{"$f":"'Calculations M'!JN454","v":0},{"$f":"'Calculations M'!JO454","v":0},{"$f":"'Calculations M'!JP454","v":0},{"$f":"'Calculations M'!JQ454","v":0},{"$f":"'Calculations M'!JR454","v":0},{"$f":"'Calculations M'!JS454","v":0},{"$f":"'Calculations M'!JT454","v":0},{"$f":"'Calculations M'!JU454","v":0},{"$f":"'Calculations M'!JV454","v":0},{"$f":"'Calculations M'!JW454","v":0},{"$f":"'Calculations M'!JX454","v":0},{"$f":"'Calculations M'!JY454","v":0},{"$f":"'Calculations M'!JZ454","v":0},{"$f":"'Calculations M'!KA454","v":0},{"$f":"'Calculations M'!KB454","v":0},{"$f":"'Calculations M'!KC454","v":0},{"$f":"'Calculations M'!KD454","v":0},{"$f":"'Calculations M'!KE454","v":0},{"$f":"'Calculations M'!KF454","v":0},{"$f":"'Calculations M'!KG454","v":0},{"$f":"'Calculations M'!KH454","v":0},{"$f":"'Calculations M'!KI454","v":0},{"$f":"'Calculations M'!KJ454","v":0},{"$f":"'Calculations M'!KK454","v":0},{"$f":"'Calculations M'!KL454","v":0},{"$f":"'Calculations M'!KM454","v":0},{"$f":"'Calculations M'!KN454","v":0},{"$f":"'Calculations M'!KO454","v":0},{"$f":"'Calculations M'!KP454","v":0},{"$f":"'Calculations M'!KQ454","v":0},{"$f":"'Calculations M'!KR454","v":0},{"$f":"'Calculations M'!KS454","v":0},{"$f":"'Calculations M'!KT454","v":0},{"$f":"'Calculations M'!KU454","v":0},{"$f":"'Calculations M'!KV454","v":0},{"$f":"'Calculations M'!KW454","v":0},{"$f":"'Calculations M'!KX454","v":0},{"$f":"'Calculations M'!KY454","v":0},{"$f":"'Calculations M'!KZ454","v":0},{"$f":"'Calculations M'!LA454","v":0},{"$f":"'Calculations M'!LB454","v":0},{"$f":"'Calculations M'!LC454","v":0},{"$f":"'Calculations M'!LD454","v":0},{"$f":"'Calculations M'!LE454","v":0},{"$f":"'Calculations M'!LF454","v":0},{"$f":"'Calculations M'!LG454","v":0},{"$f":"'Calculations M'!LH454","v":0},{"$f":"'Calculations M'!LI454","v":0},{"$f":"'Calculations M'!LJ454","v":0},{"$f":"'Calculations M'!LK454","v":0},{"$f":"'Calculations M'!LL454","v":0},{"$f":"'Calculations M'!LM454","v":0},{"$f":"'Calculations M'!LN454","v":0},{"$f":"'Calculations M'!LO454","v":0},{"$f":"'Calculations M'!LP454","v":0},{"$f":"'Calculations M'!LQ454","v":0},{"$f":"'Calculations M'!LR454","v":0},{"$f":"'Calculations M'!LS454","v":0},{"$f":"'Calculations M'!LT454","v":0},{"$f":"'Calculations M'!LU454","v":0},{"$f":"'Calculations M'!LV454","v":0},{"$f":"'Calculations M'!LW454","v":0},{"$f":"'Calculations M'!LX454","v":0},{"$f":"'Calculations M'!LY454","v":0},{"$f":"'Calculations M'!LZ454","v":0},{"$f":"'Calculations M'!MA454","v":0},{"$f":"'Calculations M'!MB454","v":0},{"$f":"'Calculations M'!MC454","v":0},{"$f":"'Calculations M'!MD454","v":0},{"$f":"'Calculations M'!ME454","v":0},{"$f":"'Calculations M'!MF454","v":0},{"$f":"'Calculations M'!MG454","v":0},{"$f":"'Calculations M'!MH454","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D638","v":"Other Creditor 2"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$MH$6,AB$6,$AU84:$MH84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E22","v":0},{"$f":"'Calculations M'!AU466","v":0},{"$f":"'Calculations M'!AV466","v":0},{"$f":"'Calculations M'!AW466","v":0},{"$f":"'Calculations M'!AX466","v":0},{"$f":"'Calculations M'!AY466","v":0},{"$f":"'Calculations M'!AZ466","v":0},{"$f":"'Calculations M'!BA466","v":0},{"$f":"'Calculations M'!BB466","v":0},{"$f":"'Calculations M'!BC466","v":0},{"$f":"'Calculations M'!BD466","v":0},{"$f":"'Calculations M'!BE466","v":0},{"$f":"'Calculations M'!BF466","v":0},{"$f":"'Calculations M'!BG466","v":0},{"$f":"'Calculations M'!BH466","v":0},{"$f":"'Calculations M'!BI466","v":0},{"$f":"'Calculations M'!BJ466","v":0},{"$f":"'Calculations M'!BK466","v":0},{"$f":"'Calculations M'!BL466","v":0},{"$f":"'Calculations M'!BM466","v":0},{"$f":"'Calculations M'!BN466","v":0},{"$f":"'Calculations M'!BO466","v":0},{"$f":"'Calculations M'!BP466","v":0},{"$f":"'Calculations M'!BQ466","v":0},{"$f":"'Calculations M'!BR466","v":0},{"$f":"'Calculations M'!BS466","v":0},{"$f":"'Calculations M'!BT466","v":0},{"$f":"'Calculations M'!BU466","v":0},{"$f":"'Calculations M'!BV466","v":0},{"$f":"'Calculations M'!BW466","v":0},{"$f":"'Calculations M'!BX466","v":0},{"$f":"'Calculations M'!BY466","v":0},{"$f":"'Calculations M'!BZ466","v":0},{"$f":"'Calculations M'!CA466","v":0},{"$f":"'Calculations M'!CB466","v":0},{"$f":"'Calculations M'!CC466","v":0},{"$f":"'Calculations M'!CD466","v":0},{"$f":"'Calculations M'!CE466","v":0},{"$f":"'Calculations M'!CF466","v":0},{"$f":"'Calculations M'!CG466","v":0},{"$f":"'Calculations M'!CH466","v":0},{"$f":"'Calculations M'!CI466","v":0},{"$f":"'Calculations M'!CJ466","v":0},{"$f":"'Calculations M'!CK466","v":0},{"$f":"'Calculations M'!CL466","v":0},{"$f":"'Calculations M'!CM466","v":0},{"$f":"'Calculations M'!CN466","v":0},{"$f":"'Calculations M'!CO466","v":0},{"$f":"'Calculations M'!CP466","v":0},{"$f":"'Calculations M'!CQ466","v":0},{"$f":"'Calculations M'!CR466","v":0},{"$f":"'Calculations M'!CS466","v":0},{"$f":"'Calculations M'!CT466","v":0},{"$f":"'Calculations M'!CU466","v":0},{"$f":"'Calculations M'!CV466","v":0},{"$f":"'Calculations M'!CW466","v":0},{"$f":"'Calculations M'!CX466","v":0},{"$f":"'Calculations M'!CY466","v":0},{"$f":"'Calculations M'!CZ466","v":0},{"$f":"'Calculations M'!DA466","v":0},{"$f":"'Calculations M'!DB466","v":0},{"$f":"'Calculations M'!DC466","v":0},{"$f":"'Calculations M'!DD466","v":0},{"$f":"'Calculations M'!DE466","v":0},{"$f":"'Calculations M'!DF466","v":0},{"$f":"'Calculations M'!DG466","v":0},{"$f":"'Calculations M'!DH466","v":0},{"$f":"'Calculations M'!DI466","v":0},{"$f":"'Calculations M'!DJ466","v":0},{"$f":"'Calculations M'!DK466","v":0},{"$f":"'Calculations M'!DL466","v":0},{"$f":"'Calculations M'!DM466","v":0},{"$f":"'Calculations M'!DN466","v":0},{"$f":"'Calculations M'!DO466","v":0},{"$f":"'Calculations M'!DP466","v":0},{"$f":"'Calculations M'!DQ466","v":0},{"$f":"'Calculations M'!DR466","v":0},{"$f":"'Calculations M'!DS466","v":0},{"$f":"'Calculations M'!DT466","v":0},{"$f":"'Calculations M'!DU466","v":0},{"$f":"'Calculations M'!DV466","v":0},{"$f":"'Calculations M'!DW466","v":0},{"$f":"'Calculations M'!DX466","v":0},{"$f":"'Calculations M'!DY466","v":0},{"$f":"'Calculations M'!DZ466","v":0},{"$f":"'Calculations M'!EA466","v":0},{"$f":"'Calculations M'!EB466","v":0},{"$f":"'Calculations M'!EC466","v":0},{"$f":"'Calculations M'!ED466","v":0},{"$f":"'Calculations M'!EE466","v":0},{"$f":"'Calculations M'!EF466","v":0},{"$f":"'Calculations M'!EG466","v":0},{"$f":"'Calculations M'!EH466","v":0},{"$f":"'Calculations M'!EI466","v":0},{"$f":"'Calculations M'!EJ466","v":0},{"$f":"'Calculations M'!EK466","v":0},{"$f":"'Calculations M'!EL466","v":0},{"$f":"'Calculations M'!EM466","v":0},{"$f":"'Calculations M'!EN466","v":0},{"$f":"'Calculations M'!EO466","v":0},{"$f":"'Calculations M'!EP466","v":0},{"$f":"'Calculations M'!EQ466","v":0},{"$f":"'Calculations M'!ER466","v":0},{"$f":"'Calculations M'!ES466","v":0},{"$f":"'Calculations M'!ET466","v":0},{"$f":"'Calculations M'!EU466","v":0},{"$f":"'Calculations M'!EV466","v":0},{"$f":"'Calculations M'!EW466","v":0},{"$f":"'Calculations M'!EX466","v":0},{"$f":"'Calculations M'!EY466","v":0},{"$f":"'Calculations M'!EZ466","v":0},{"$f":"'Calculations M'!FA466","v":0},{"$f":"'Calculations M'!FB466","v":0},{"$f":"'Calculations M'!FC466","v":0},{"$f":"'Calculations M'!FD466","v":0},{"$f":"'Calculations M'!FE466","v":0},{"$f":"'Calculations M'!FF466","v":0},{"$f":"'Calculations M'!FG466","v":0},{"$f":"'Calculations M'!FH466","v":0},{"$f":"'Calculations M'!FI466","v":0},{"$f":"'Calculations M'!FJ466","v":0},{"$f":"'Calculations M'!FK466","v":0},{"$f":"'Calculations M'!FL466","v":0},{"$f":"'Calculations M'!FM466","v":0},{"$f":"'Calculations M'!FN466","v":0},{"$f":"'Calculations M'!FO466","v":0},{"$f":"'Calculations M'!FP466","v":0},{"$f":"'Calculations M'!FQ466","v":0},{"$f":"'Calculations M'!FR466","v":0},{"$f":"'Calculations M'!FS466","v":0},{"$f":"'Calculations M'!FT466","v":0},{"$f":"'Calculations M'!FU466","v":0},{"$f":"'Calculations M'!FV466","v":0},{"$f":"'Calculations M'!FW466","v":0},{"$f":"'Calculations M'!FX466","v":0},{"$f":"'Calculations M'!FY466","v":0},{"$f":"'Calculations M'!FZ466","v":0},{"$f":"'Calculations M'!GA466","v":0},{"$f":"'Calculations M'!GB466","v":0},{"$f":"'Calculations M'!GC466","v":0},{"$f":"'Calculations M'!GD466","v":0},{"$f":"'Calculations M'!GE466","v":0},{"$f":"'Calculations M'!GF466","v":0},{"$f":"'Calculations M'!GG466","v":0},{"$f":"'Calculations M'!GH466","v":0},{"$f":"'Calculations M'!GI466","v":0},{"$f":"'Calculations M'!GJ466","v":0},{"$f":"'Calculations M'!GK466","v":0},{"$f":"'Calculations M'!GL466","v":0},{"$f":"'Calculations M'!GM466","v":0},{"$f":"'Calculations M'!GN466","v":0},{"$f":"'Calculations M'!GO466","v":0},{"$f":"'Calculations M'!GP466","v":0},{"$f":"'Calculations M'!GQ466","v":0},{"$f":"'Calculations M'!GR466","v":0},{"$f":"'Calculations M'!GS466","v":0},{"$f":"'Calculations M'!GT466","v":0},{"$f":"'Calculations M'!GU466","v":0},{"$f":"'Calculations M'!GV466","v":0},{"$f":"'Calculations M'!GW466","v":0},{"$f":"'Calculations M'!GX466","v":0},{"$f":"'Calculations M'!GY466","v":0},{"$f":"'Calculations M'!GZ466","v":0},{"$f":"'Calculations M'!HA466","v":0},{"$f":"'Calculations M'!HB466","v":0},{"$f":"'Calculations M'!HC466","v":0},{"$f":"'Calculations M'!HD466","v":0},{"$f":"'Calculations M'!HE466","v":0},{"$f":"'Calculations M'!HF466","v":0},{"$f":"'Calculations M'!HG466","v":0},{"$f":"'Calculations M'!HH466","v":0},{"$f":"'Calculations M'!HI466","v":0},{"$f":"'Calculations M'!HJ466","v":0},{"$f":"'Calculations M'!HK466","v":0},{"$f":"'Calculations M'!HL466","v":0},{"$f":"'Calculations M'!HM466","v":0},{"$f":"'Calculations M'!HN466","v":0},{"$f":"'Calculations M'!HO466","v":0},{"$f":"'Calculations M'!HP466","v":0},{"$f":"'Calculations M'!HQ466","v":0},{"$f":"'Calculations M'!HR466","v":0},{"$f":"'Calculations M'!HS466","v":0},{"$f":"'Calculations M'!HT466","v":0},{"$f":"'Calculations M'!HU466","v":0},{"$f":"'Calculations M'!HV466","v":0},{"$f":"'Calculations M'!HW466","v":0},{"$f":"'Calculations M'!HX466","v":0},{"$f":"'Calculations M'!HY466","v":0},{"$f":"'Calculations M'!HZ466","v":0},{"$f":"'Calculations M'!IA466","v":0},{"$f":"'Calculations M'!IB466","v":0},{"$f":"'Calculations M'!IC466","v":0},{"$f":"'Calculations M'!ID466","v":0},{"$f":"'Calculations M'!IE466","v":0},{"$f":"'Calculations M'!IF466","v":0},{"$f":"'Calculations M'!IG466","v":0},{"$f":"'Calculations M'!IH466","v":0},{"$f":"'Calculations M'!II466","v":0},{"$f":"'Calculations M'!IJ466","v":0},{"$f":"'Calculations M'!IK466","v":0},{"$f":"'Calculations M'!IL466","v":0},{"$f":"'Calculations M'!IM466","v":0},{"$f":"'Calculations M'!IN466","v":0},{"$f":"'Calculations M'!IO466","v":0},{"$f":"'Calculations M'!IP466","v":0},{"$f":"'Calculations M'!IQ466","v":0},{"$f":"'Calculations M'!IR466","v":0},{"$f":"'Calculations M'!IS466","v":0},{"$f":"'Calculations M'!IT466","v":0},{"$f":"'Calculations M'!IU466","v":0},{"$f":"'Calculations M'!IV466","v":0},{"$f":"'Calculations M'!IW466","v":0},{"$f":"'Calculations M'!IX466","v":0},{"$f":"'Calculations M'!IY466","v":0},{"$f":"'Calculations M'!IZ466","v":0},{"$f":"'Calculations M'!JA466","v":0},{"$f":"'Calculations M'!JB466","v":0},{"$f":"'Calculations M'!JC466","v":0},{"$f":"'Calculations M'!JD466","v":0},{"$f":"'Calculations M'!JE466","v":0},{"$f":"'Calculations M'!JF466","v":0},{"$f":"'Calculations M'!JG466","v":0},{"$f":"'Calculations M'!JH466","v":0},{"$f":"'Calculations M'!JI466","v":0},{"$f":"'Calculations M'!JJ466","v":0},{"$f":"'Calculations M'!JK466","v":0},{"$f":"'Calculations M'!JL466","v":0},{"$f":"'Calculations M'!JM466","v":0},{"$f":"'Calculations M'!JN466","v":0},{"$f":"'Calculations M'!JO466","v":0},{"$f":"'Calculations M'!JP466","v":0},{"$f":"'Calculations M'!JQ466","v":0},{"$f":"'Calculations M'!JR466","v":0},{"$f":"'Calculations M'!JS466","v":0},{"$f":"'Calculations M'!JT466","v":0},{"$f":"'Calculations M'!JU466","v":0},{"$f":"'Calculations M'!JV466","v":0},{"$f":"'Calculations M'!JW466","v":0},{"$f":"'Calculations M'!JX466","v":0},{"$f":"'Calculations M'!JY466","v":0},{"$f":"'Calculations M'!JZ466","v":0},{"$f":"'Calculations M'!KA466","v":0},{"$f":"'Calculations M'!KB466","v":0},{"$f":"'Calculations M'!KC466","v":0},{"$f":"'Calculations M'!KD466","v":0},{"$f":"'Calculations M'!KE466","v":0},{"$f":"'Calculations M'!KF466","v":0},{"$f":"'Calculations M'!KG466","v":0},{"$f":"'Calculations M'!KH466","v":0},{"$f":"'Calculations M'!KI466","v":0},{"$f":"'Calculations M'!KJ466","v":0},{"$f":"'Calculations M'!KK466","v":0},{"$f":"'Calculations M'!KL466","v":0},{"$f":"'Calculations M'!KM466","v":0},{"$f":"'Calculations M'!KN466","v":0},{"$f":"'Calculations M'!KO466","v":0},{"$f":"'Calculations M'!KP466","v":0},{"$f":"'Calculations M'!KQ466","v":0},{"$f":"'Calculations M'!KR466","v":0},{"$f":"'Calculations M'!KS466","v":0},{"$f":"'Calculations M'!KT466","v":0},{"$f":"'Calculations M'!KU466","v":0},{"$f":"'Calculations M'!KV466","v":0},{"$f":"'Calculations M'!KW466","v":0},{"$f":"'Calculations M'!KX466","v":0},{"$f":"'Calculations M'!KY466","v":0},{"$f":"'Calculations M'!KZ466","v":0},{"$f":"'Calculations M'!LA466","v":0},{"$f":"'Calculations M'!LB466","v":0},{"$f":"'Calculations M'!LC466","v":0},{"$f":"'Calculations M'!LD466","v":0},{"$f":"'Calculations M'!LE466","v":0},{"$f":"'Calculations M'!LF466","v":0},{"$f":"'Calculations M'!LG466","v":0},{"$f":"'Calculations M'!LH466","v":0},{"$f":"'Calculations M'!LI466","v":0},{"$f":"'Calculations M'!LJ466","v":0},{"$f":"'Calculations M'!LK466","v":0},{"$f":"'Calculations M'!LL466","v":0},{"$f":"'Calculations M'!LM466","v":0},{"$f":"'Calculations M'!LN466","v":0},{"$f":"'Calculations M'!LO466","v":0},{"$f":"'Calculations M'!LP466","v":0},{"$f":"'Calculations M'!LQ466","v":0},{"$f":"'Calculations M'!LR466","v":0},{"$f":"'Calculations M'!LS466","v":0},{"$f":"'Calculations M'!LT466","v":0},{"$f":"'Calculations M'!LU466","v":0},{"$f":"'Calculations M'!LV466","v":0},{"$f":"'Calculations M'!LW466","v":0},{"$f":"'Calculations M'!LX466","v":0},{"$f":"'Calculations M'!LY466","v":0},{"$f":"'Calculations M'!LZ466","v":0},{"$f":"'Calculations M'!MA466","v":0},{"$f":"'Calculations M'!MB466","v":0},{"$f":"'Calculations M'!MC466","v":0},{"$f":"'Calculations M'!MD466","v":0},{"$f":"'Calculations M'!ME466","v":0},{"$f":"'Calculations M'!MF466","v":0},{"$f":"'Calculations M'!MG466","v":0},{"$f":"'Calculations M'!MH466","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D639","v":"Deferred Tax"},null,{"v":10700.673206177335,"d":"10,701"},{"$nulls":11},{"v":367791.0551520003,"d":"367,791"},{"v":202288.6652246416,"d":"202,289"},{"v":77376.70548420589,"d":"77,377"},{"v":-14251.101502950378,"d":"(14,251)"},{"v":-78585.90323241903,"d":"(78,586)"},{"v":-120540.44065058268,"d":"(120,540)"},{"v":-144143.16133347675,"d":"(144,143)"},{"v":-152697.39229345007,"d":"(152,697)"},{"v":-148911.86168062806,"d":"(148,912)"},{"v":-135007.72657811423,"d":"(135,008)"},{"v":-112806.33579405304,"d":"(112,806)"},{"v":-83801.19535112279,"d":"(83,801)"},{"v":-49216.98018791997,"d":"(49,217)"},{"v":-10057.923754093694,"d":"(10,058)"},{"v":32852.502521643706,"d":"32,853"},{"v":63839.05206774491,"d":"63,839"},{"v":52348.02269555081,"d":"52,348"},{"v":42925.37861035163,"d":"42,925"},{"v":35198.81046048835,"d":"35,199"},{"v":28863.02457760043,"d":"28,863"},{"v":23667.680153632333,"d":"23,668"},{"v":19407.49772597852,"d":"19,407"},{"v":15914.148135302381,"d":"15,914"},{"v":13049.601470947968,"d":"13,050"},{"v":10700.673206177335,"d":"10,701"},null,null,{"$f":"'Opening BS'!E23","v":0},{"$f":"-'Calculations M'!AU800","v":{"v":397145.7479840001,"d":"397,146"}},{"$f":"-'Calculations M'!AV800","v":{"v":382468.4015680002,"d":"382,468"}},{"$f":"-'Calculations M'!AW800","v":{"v":367791.0551520003,"d":"367,791"}},{"$f":"-'Calculations M'!AX800","v":{"v":353999.1893247204,"d":"353,999"}},{"$f":"-'Calculations M'!AY800","v":{"v":340207.3234974405,"d":"340,207"}},{"$f":"-'Calculations M'!AZ800","v":{"v":326415.4576701606,"d":"326,415"}},{"$f":"-'Calculations M'!BA800","v":{"v":312623.5918428807,"d":"312,624"}},{"$f":"-'Calculations M'!BB800","v":{"v":298831.72601560084,"d":"298,832"}},{"$f":"-'Calculations M'!BC800","v":{"v":285039.8601883209,"d":"285,040"}},{"$f":"-'Calculations M'!BD800","v":{"v":271247.99436104106,"d":"271,248"}},{"$f":"-'Calculations M'!BE800","v":{"v":257456.12853376116,"d":"257,456"}},{"$f":"-'Calculations M'!BF800","v":{"v":243664.26270648127,"d":"243,664"}},{"$f":"-'Calculations M'!BG800","v":{"v":229872.39687920138,"d":"229,872"}},{"$f":"-'Calculations M'!BH800","v":{"v":216080.53105192148,"d":"216,081"}},{"$f":"-'Calculations M'!BI800","v":{"v":202288.6652246416,"d":"202,289"}},{"$f":"-'Calculations M'!BJ800","v":{"v":191879.33524627195,"d":"191,879"}},{"$f":"-'Calculations M'!BK800","v":{"v":181470.0052679023,"d":"181,470"}},{"$f":"-'Calculations M'!BL800","v":{"v":171060.67528953266,"d":"171,061"}},{"$f":"-'Calculations M'!BM800","v":{"v":160651.34531116302,"d":"160,651"}},{"$f":"-'Calculations M'!BN800","v":{"v":150242.01533279338,"d":"150,242"}},{"$f":"-'Calculations M'!BO800","v":{"v":139832.68535442374,"d":"139,833"}},{"$f":"-'Calculations M'!BP800","v":{"v":129423.3553760541,"d":"129,423"}},{"$f":"-'Calculations M'!BQ800","v":{"v":119014.02539768445,"d":"119,014"}},{"$f":"-'Calculations M'!BR800","v":{"v":108604.69541931481,"d":"108,605"}},{"$f":"-'Calculations M'!BS800","v":{"v":98195.36544094517,"d":"98,195"}},{"$f":"-'Calculations M'!BT800","v":{"v":87786.03546257553,"d":"87,786"}},{"$f":"-'Calculations M'!BU800","v":{"v":77376.70548420589,"d":"77,377"}},{"$f":"-'Calculations M'!BV800","v":{"v":69741.05490194287,"d":"69,741"}},{"$f":"-'Calculations M'!BW800","v":{"v":62105.404319679845,"d":"62,105"}},{"$f":"-'Calculations M'!BX800","v":{"v":54469.753737416824,"d":"54,470"}},{"$f":"-'Calculations M'!BY800","v":{"v":46834.1031551538,"d":"46,834"}},{"$f":"-'Calculations M'!BZ800","v":{"v":39198.45257289078,"d":"39,198"}},{"$f":"-'Calculations M'!CA800","v":{"v":31562.80199062776,"d":"31,563"}},{"$f":"-'Calculations M'!CB800","v":{"v":23927.151408364734,"d":"23,927"}},{"$f":"-'Calculations M'!CC800","v":{"v":16291.500826101712,"d":"16,292"}},{"$f":"-'Calculations M'!CD800","v":{"v":8655.85024383869,"d":"8,656"}},{"$f":"-'Calculations M'!CE800","v":{"v":1020.1996615756675,"d":"1,020"}},{"$f":"-'Calculations M'!CF800","v":{"v":-6615.4509206873545,"d":"(6,615)"}},{"$f":"-'Calculations M'!CG800","v":{"v":-14251.101502950378,"d":"(14,251)"}},{"$f":"-'Calculations M'!CH800","v":{"v":-19612.3349804061,"d":"(19,612)"}},{"$f":"-'Calculations M'!CI800","v":{"v":-24973.56845786182,"d":"(24,974)"}},{"$f":"-'Calculations M'!CJ800","v":{"v":-30334.801935317544,"d":"(30,335)"}},{"$f":"-'Calculations M'!CK800","v":{"v":-35696.035412773264,"d":"(35,696)"}},{"$f":"-'Calculations M'!CL800","v":{"v":-41057.26889022899,"d":"(41,057)"}},{"$f":"-'Calculations M'!CM800","v":{"v":-46418.50236768471,"d":"(46,419)"}},{"$f":"-'Calculations M'!CN800","v":{"v":-51779.73584514043,"d":"(51,780)"}},{"$f":"-'Calculations M'!CO800","v":{"v":-57140.96932259615,"d":"(57,141)"}},{"$f":"-'Calculations M'!CP800","v":{"v":-62502.20280005188,"d":"(62,502)"}},{"$f":"-'Calculations M'!CQ800","v":{"v":-67863.4362775076,"d":"(67,863)"}},{"$f":"-'Calculations M'!CR800","v":{"v":-73224.66975496332,"d":"(73,225)"}},{"$f":"-'Calculations M'!CS800","v":{"v":-78585.90323241903,"d":"(78,586)"}},{"$f":"-'Calculations M'!CT800","v":{"v":-82082.11468393268,"d":"(82,082)"}},{"$f":"-'Calculations M'!CU800","v":{"v":-85578.32613544632,"d":"(85,578)"}},{"$f":"-'Calculations M'!CV800","v":{"v":-89074.53758695995,"d":"(89,075)"}},{"$f":"-'Calculations M'!CW800","v":{"v":-92570.74903847359,"d":"(92,571)"}},{"$f":"-'Calculations M'!CX800","v":{"v":-96066.96048998722,"d":"(96,067)"}},{"$f":"-'Calculations M'!CY800","v":{"v":-99563.17194150086,"d":"(99,563)"}},{"$f":"-'Calculations M'!CZ800","v":{"v":-103059.3833930145,"d":"(103,059)"}},{"$f":"-'Calculations M'!DA800","v":{"v":-106555.59484452814,"d":"(106,556)"}},{"$f":"-'Calculations M'!DB800","v":{"v":-110051.80629604177,"d":"(110,052)"}},{"$f":"-'Calculations M'!DC800","v":{"v":-113548.01774755541,"d":"(113,548)"}},{"$f":"-'Calculations M'!DD800","v":{"v":-117044.22919906904,"d":"(117,044)"}},{"$f":"-'Calculations M'!DE800","v":{"v":-120540.44065058268,"d":"(120,540)"}},{"$f":"-'Calculations M'!DF800","v":{"v":-122507.33404082386,"d":"(122,507)"}},{"$f":"-'Calculations M'!DG800","v":{"v":-124474.22743106502,"d":"(124,474)"}},{"$f":"-'Calculations M'!DH800","v":{"v":-126441.12082130619,"d":"(126,441)"}},{"$f":"-'Calculations M'!DI800","v":{"v":-128408.01421154737,"d":"(128,408)"}},{"$f":"-'Calculations M'!DJ800","v":{"v":-130374.90760178854,"d":"(130,375)"}},{"$f":"-'Calculations M'!DK800","v":{"v":-132341.80099202972,"d":"(132,342)"}},{"$f":"-'Calculations M'!DL800","v":{"v":-134308.69438227089,"d":"(134,309)"}},{"$f":"-'Calculations M'!DM800","v":{"v":-136275.58777251205,"d":"(136,276)"}},{"$f":"-'Calculations M'!DN800","v":{"v":-138242.48116275322,"d":"(138,242)"}},{"$f":"-'Calculations M'!DO800","v":{"v":-140209.3745529944,"d":"(140,209)"}},{"$f":"-'Calculations M'!DP800","v":{"v":-142176.26794323558,"d":"(142,176)"}},{"$f":"-'Calculations M'!DQ800","v":{"v":-144143.16133347675,"d":"(144,143)"}},{"$f":"-'Calculations M'!DR800","v":{"v":-144856.0139134745,"d":"(144,856)"}},{"$f":"-'Calculations M'!DS800","v":{"v":-145568.8664934723,"d":"(145,569)"}},{"$f":"-'Calculations M'!DT800","v":{"v":-146281.71907347007,"d":"(146,282)"}},{"$f":"-'Calculations M'!DU800","v":{"v":-146994.57165346786,"d":"(146,995)"}},{"$f":"-'Calculations M'!DV800","v":{"v":-147707.42423346563,"d":"(147,707)"}},{"$f":"-'Calculations M'!DW800","v":{"v":-148420.27681346342,"d":"(148,420)"}},{"$f":"-'Calculations M'!DX800","v":{"v":-149133.1293934612,"d":"(149,133)"}},{"$f":"-'Calculations M'!DY800","v":{"v":-149845.98197345898,"d":"(149,846)"}},{"$f":"-'Calculations M'!DZ800","v":{"v":-150558.83455345675,"d":"(150,559)"}},{"$f":"-'Calculations M'!EA800","v":{"v":-151271.6871334545,"d":"(151,272)"}},{"$f":"-'Calculations M'!EB800","v":{"v":-151984.5397134523,"d":"(151,985)"}},{"$f":"-'Calculations M'!EC800","v":{"v":-152697.39229345007,"d":"(152,697)"}},{"$f":"-'Calculations M'!ED800","v":{"v":-152381.93140904824,"d":"(152,382)"}},{"$f":"-'Calculations M'!EE800","v":{"v":-152066.4705246464,"d":"(152,066)"}},{"$f":"-'Calculations M'!EF800","v":{"v":-151751.00964024456,"d":"(151,751)"}},{"$f":"-'Calculations M'!EG800","v":{"v":-151435.54875584273,"d":"(151,436)"}},{"$f":"-'Calculations M'!EH800","v":{"v":-151120.0878714409,"d":"(151,120)"}},{"$f":"-'Calculations M'!EI800","v":{"v":-150804.62698703908,"d":"(150,805)"}},{"$f":"-'Calculations M'!EJ800","v":{"v":-150489.16610263725,"d":"(150,489)"}},{"$f":"-'Calculations M'!EK800","v":{"v":-150173.7052182354,"d":"(150,174)"}},{"$f":"-'Calculations M'!EL800","v":{"v":-149858.24433383357,"d":"(149,858)"}},{"$f":"-'Calculations M'!EM800","v":{"v":-149542.78344943174,"d":"(149,543)"}},{"$f":"-'Calculations M'!EN800","v":{"v":-149227.3225650299,"d":"(149,227)"}},{"$f":"-'Calculations M'!EO800","v":{"v":-148911.86168062806,"d":"(148,912)"}},{"$f":"-'Calculations M'!EP800","v":{"v":-147753.18375541855,"d":"(147,753)"}},{"$f":"-'Calculations M'!EQ800","v":{"v":-146594.50583020903,"d":"(146,595)"}},{"$f":"-'Calculations M'!ER800","v":{"v":-145435.82790499952,"d":"(145,436)"}},{"$f":"-'Calculations M'!ES800","v":{"v":-144277.14997979,"d":"(144,277)"}},{"$f":"-'Calculations M'!ET800","v":{"v":-143118.47205458052,"d":"(143,118)"}},{"$f":"-'Calculations M'!EU800","v":{"v":-141959.79412937103,"d":"(141,960)"}},{"$f":"-'Calculations M'!EV800","v":{"v":-140801.11620416158,"d":"(140,801)"}},{"$f":"-'Calculations M'!EW800","v":{"v":-139642.4382789521,"d":"(139,642)"}},{"$f":"-'Calculations M'!EX800","v":{"v":-138483.76035374263,"d":"(138,484)"}},{"$f":"-'Calculations M'!EY800","v":{"v":-137325.08242853318,"d":"(137,325)"}},{"$f":"-'Calculations M'!EZ800","v":{"v":-136166.4045033237,"d":"(136,166)"}},{"$f":"-'Calculations M'!FA800","v":{"v":-135007.72657811423,"d":"(135,008)"}},{"$f":"-'Calculations M'!FB800","v":{"v":-133157.61067944247,"d":"(133,158)"}},{"$f":"-'Calculations M'!FC800","v":{"v":-131307.4947807707,"d":"(131,307)"}},{"$f":"-'Calculations M'!FD800","v":{"v":-129457.37888209896,"d":"(129,457)"}},{"$f":"-'Calculations M'!FE800","v":{"v":-127607.26298342721,"d":"(127,607)"}},{"$f":"-'Calculations M'!FF800","v":{"v":-125757.14708475544,"d":"(125,757)"}},{"$f":"-'Calculations M'!FG800","v":{"v":-123907.0311860837,"d":"(123,907)"}},{"$f":"-'Calculations M'!FH800","v":{"v":-122056.91528741192,"d":"(122,057)"}},{"$f":"-'Calculations M'!FI800","v":{"v":-120206.79938874014,"d":"(120,207)"}},{"$f":"-'Calculations M'!FJ800","v":{"v":-118356.68349006836,"d":"(118,357)"}},{"$f":"-'Calculations M'!FK800","v":{"v":-116506.56759139658,"d":"(116,507)"}},{"$f":"-'Calculations M'!FL800","v":{"v":-114656.45169272482,"d":"(114,656)"}},{"$f":"-'Calculations M'!FM800","v":{"v":-112806.33579405304,"d":"(112,806)"}},{"$f":"-'Calculations M'!FN800","v":{"v":-110389.24075714218,"d":"(110,389)"}},{"$f":"-'Calculations M'!FO800","v":{"v":-107972.14572023133,"d":"(107,972)"}},{"$f":"-'Calculations M'!FP800","v":{"v":-105555.05068332047,"d":"(105,555)"}},{"$f":"-'Calculations M'!FQ800","v":{"v":-103137.95564640962,"d":"(103,138)"}},{"$f":"-'Calculations M'!FR800","v":{"v":-100720.86060949876,"d":"(100,721)"}},{"$f":"-'Calculations M'!FS800","v":{"v":-98303.76557258792,"d":"(98,304)"}},{"$f":"-'Calculations M'!FT800","v":{"v":-95886.67053567705,"d":"(95,887)"}},{"$f":"-'Calculations M'!FU800","v":{"v":-93469.57549876621,"d":"(93,470)"}},{"$f":"-'Calculations M'!FV800","v":{"v":-91052.48046185535,"d":"(91,052)"}},{"$f":"-'Calculations M'!FW800","v":{"v":-88635.3854249445,"d":"(88,635)"}},{"$f":"-'Calculations M'!FX800","v":{"v":-86218.29038803365,"d":"(86,218)"}},{"$f":"-'Calculations M'!FY800","v":{"v":-83801.19535112279,"d":"(83,801)"}},{"$f":"-'Calculations M'!FZ800","v":{"v":-80919.17742085589,"d":"(80,919)"}},{"$f":"-'Calculations M'!GA800","v":{"v":-78037.159490589,"d":"(78,037)"}},{"$f":"-'Calculations M'!GB800","v":{"v":-75155.14156032208,"d":"(75,155)"}},{"$f":"-'Calculations M'!GC800","v":{"v":-72273.12363005518,"d":"(72,273)"}},{"$f":"-'Calculations M'!GD800","v":{"v":-69391.10569978828,"d":"(69,391)"}},{"$f":"-'Calculations M'!GE800","v":{"v":-66509.08776952139,"d":"(66,509)"}},{"$f":"-'Calculations M'!GF800","v":{"v":-63627.06983925448,"d":"(63,627)"}},{"$f":"-'Calculations M'!GG800","v":{"v":-60745.05190898758,"d":"(60,745)"}},{"$f":"-'Calculations M'!GH800","v":{"v":-57863.03397872068,"d":"(57,863)"}},{"$f":"-'Calculations M'!GI800","v":{"v":-54981.01604845378,"d":"(54,981)"}},{"$f":"-'Calculations M'!GJ800","v":{"v":-52098.99811818688,"d":"(52,099)"}},{"$f":"-'Calculations M'!GK800","v":{"v":-49216.98018791997,"d":"(49,217)"}},{"$f":"-'Calculations M'!GL800","v":{"v":-45953.72548510112,"d":"(45,954)"}},{"$f":"-'Calculations M'!GM800","v":{"v":-42690.47078228226,"d":"(42,690)"}},{"$f":"-'Calculations M'!GN800","v":{"v":-39427.216079463404,"d":"(39,427)"}},{"$f":"-'Calculations M'!GO800","v":{"v":-36163.96137664455,"d":"(36,164)"}},{"$f":"-'Calculations M'!GP800","v":{"v":-32900.70667382569,"d":"(32,901)"}},{"$f":"-'Calculations M'!GQ800","v":{"v":-29637.451971006834,"d":"(29,637)"}},{"$f":"-'Calculations M'!GR800","v":{"v":-26374.197268187978,"d":"(26,374)"}},{"$f":"-'Calculations M'!GS800","v":{"v":-23110.94256536912,"d":"(23,111)"}},{"$f":"-'Calculations M'!GT800","v":{"v":-19847.687862550265,"d":"(19,848)"}},{"$f":"-'Calculations M'!GU800","v":{"v":-16584.43315973141,"d":"(16,584)"}},{"$f":"-'Calculations M'!GV800","v":{"v":-13321.17845691255,"d":"(13,321)"}},{"$f":"-'Calculations M'!GW800","v":{"v":-10057.923754093694,"d":"(10,058)"}},{"$f":"-'Calculations M'!GX800","v":{"v":-6482.054897782244,"d":"(6,482)"}},{"$f":"-'Calculations M'!GY800","v":{"v":-2906.186041470794,"d":"(2,906)"}},{"$f":"-'Calculations M'!GZ800","v":{"v":669.6828148406557,"d":"670"}},{"$f":"-'Calculations M'!HA800","v":{"v":4245.551671152105,"d":"4,246"}},{"$f":"-'Calculations M'!HB800","v":{"v":7821.420527463555,"d":"7,821"}},{"$f":"-'Calculations M'!HC800","v":{"v":11397.289383775005,"d":"11,397"}},{"$f":"-'Calculations M'!HD800","v":{"v":14973.158240086454,"d":"14,973"}},{"$f":"-'Calculations M'!HE800","v":{"v":18549.027096397906,"d":"18,549"}},{"$f":"-'Calculations M'!HF800","v":{"v":22124.895952709354,"d":"22,125"}},{"$f":"-'Calculations M'!HG800","v":{"v":25700.764809020802,"d":"25,701"}},{"$f":"-'Calculations M'!HH800","v":{"v":29276.633665332254,"d":"29,277"}},{"$f":"-'Calculations M'!HI800","v":{"v":32852.502521643706,"d":"32,853"}},{"$f":"-'Calculations M'!HJ800","v":{"v":36684.7149838191,"d":"36,685"}},{"$f":"-'Calculations M'!HK800","v":{"v":40516.9274459945,"d":"40,517"}},{"$f":"-'Calculations M'!HL800","v":{"v":44349.139908169906,"d":"44,349"}},{"$f":"-'Calculations M'!HM800","v":{"v":48181.352370345296,"d":"48,181"}},{"$f":"-'Calculations M'!HN800","v":{"v":52013.5648325207,"d":"52,014"}},{"$f":"-'Calculations M'!HO800","v":{"v":55845.777294696105,"d":"55,846"}},{"$f":"-'Calculations M'!HP800","v":{"v":59677.989756871495,"d":"59,678"}},{"$f":"-'Calculations M'!HQ800","v":{"v":63510.202219046885,"d":"63,510"}},{"$f":"-'Calculations M'!HR800","v":{"v":67342.41468121872,"d":"67,342"}},{"$f":"-'Calculations M'!HS800","v":{"v":66174.62714339411,"d":"66,175"}},{"$f":"-'Calculations M'!HT800","v":{"v":65006.83960556951,"d":"65,007"}},{"$f":"-'Calculations M'!HU800","v":{"v":63839.05206774491,"d":"63,839"}},{"$f":"-'Calculations M'!HV800","v":{"v":62881.46628672873,"d":"62,881"}},{"$f":"-'Calculations M'!HW800","v":{"v":61923.88050571256,"d":"61,924"}},{"$f":"-'Calculations M'!HX800","v":{"v":60966.29472469639,"d":"60,966"}},{"$f":"-'Calculations M'!HY800","v":{"v":60008.70894368021,"d":"60,009"}},{"$f":"-'Calculations M'!HZ800","v":{"v":59051.12316266404,"d":"59,051"}},{"$f":"-'Calculations M'!IA800","v":{"v":58093.53738164786,"d":"58,094"}},{"$f":"-'Calculations M'!IB800","v":{"v":57135.951600631684,"d":"57,136"}},{"$f":"-'Calculations M'!IC800","v":{"v":56178.36581961551,"d":"56,178"}},{"$f":"-'Calculations M'!ID800","v":{"v":55220.78003859933,"d":"55,221"}},{"$f":"-'Calculations M'!IE800","v":{"v":54263.194257583156,"d":"54,263"}},{"$f":"-'Calculations M'!IF800","v":{"v":53305.60847656699,"d":"53,306"}},{"$f":"-'Calculations M'!IG800","v":{"v":52348.02269555081,"d":"52,348"}},{"$f":"-'Calculations M'!IH800","v":{"v":51562.80235511754,"d":"51,563"}},{"$f":"-'Calculations M'!II800","v":{"v":50777.582014684274,"d":"50,778"}},{"$f":"-'Calculations M'!IJ800","v":{"v":49992.361674251006,"d":"49,992"}},{"$f":"-'Calculations M'!IK800","v":{"v":49207.14133381774,"d":"49,207"}},{"$f":"-'Calculations M'!IL800","v":{"v":48421.920993384476,"d":"48,422"}},{"$f":"-'Calculations M'!IM800","v":{"v":47636.70065295121,"d":"47,637"}},{"$f":"-'Calculations M'!IN800","v":{"v":46851.480312517946,"d":"46,851"}},{"$f":"-'Calculations M'!IO800","v":{"v":46066.25997208468,"d":"46,066"}},{"$f":"-'Calculations M'!IP800","v":{"v":45281.039631651416,"d":"45,281"}},{"$f":"-'Calculations M'!IQ800","v":{"v":44495.819291218155,"d":"44,496"}},{"$f":"-'Calculations M'!IR800","v":{"v":43710.59895078489,"d":"43,711"}},{"$f":"-'Calculations M'!IS800","v":{"v":42925.37861035163,"d":"42,925"}},{"$f":"-'Calculations M'!IT800","v":{"v":42281.49793119636,"d":"42,281"}},{"$f":"-'Calculations M'!IU800","v":{"v":41637.617252041084,"d":"41,638"}},{"$f":"-'Calculations M'!IV800","v":{"v":40993.73657288581,"d":"40,994"}},{"$f":"-'Calculations M'!IW800","v":{"v":40349.855893730535,"d":"40,350"}},{"$f":"-'Calculations M'!IX800","v":{"v":39705.975214575265,"d":"39,706"}},{"$f":"-'Calculations M'!IY800","v":{"v":39062.09453541999,"d":"39,062"}},{"$f":"-'Calculations M'!IZ800","v":{"v":38418.213856264716,"d":"38,418"}},{"$f":"-'Calculations M'!JA800","v":{"v":37774.333177109445,"d":"37,774"}},{"$f":"-'Calculations M'!JB800","v":{"v":37130.45249795417,"d":"37,130"}},{"$f":"-'Calculations M'!JC800","v":{"v":36486.5718187989,"d":"36,487"}},{"$f":"-'Calculations M'!JD800","v":{"v":35842.69113964362,"d":"35,843"}},{"$f":"-'Calculations M'!JE800","v":{"v":35198.81046048835,"d":"35,199"}},{"$f":"-'Calculations M'!JF800","v":{"v":34670.828303581024,"d":"34,671"}},{"$f":"-'Calculations M'!JG800","v":{"v":34142.84614667369,"d":"34,143"}},{"$f":"-'Calculations M'!JH800","v":{"v":33614.86398976637,"d":"33,615"}},{"$f":"-'Calculations M'!JI800","v":{"v":33086.88183285904,"d":"33,087"}},{"$f":"-'Calculations M'!JJ800","v":{"v":32558.899675951714,"d":"32,559"}},{"$f":"-'Calculations M'!JK800","v":{"v":32030.91751904439,"d":"32,031"}},{"$f":"-'Calculations M'!JL800","v":{"v":31502.93536213706,"d":"31,503"}},{"$f":"-'Calculations M'!JM800","v":{"v":30974.953205229736,"d":"30,975"}},{"$f":"-'Calculations M'!JN800","v":{"v":30446.971048322408,"d":"30,447"}},{"$f":"-'Calculations M'!JO800","v":{"v":29918.988891415083,"d":"29,919"}},{"$f":"-'Calculations M'!JP800","v":{"v":29391.006734507755,"d":"29,391"}},{"$f":"-'Calculations M'!JQ800","v":{"v":28863.02457760043,"d":"28,863"}},{"$f":"-'Calculations M'!JR800","v":{"v":28430.079208936422,"d":"28,430"}},{"$f":"-'Calculations M'!JS800","v":{"v":27997.133840272414,"d":"27,997"}},{"$f":"-'Calculations M'!JT800","v":{"v":27564.188471608406,"d":"27,564"}},{"$f":"-'Calculations M'!JU800","v":{"v":27131.243102944398,"d":"27,131"}},{"$f":"-'Calculations M'!JV800","v":{"v":26698.29773428039,"d":"26,698"}},{"$f":"-'Calculations M'!JW800","v":{"v":26265.35236561638,"d":"26,265"}},{"$f":"-'Calculations M'!JX800","v":{"v":25832.406996952373,"d":"25,832"}},{"$f":"-'Calculations M'!JY800","v":{"v":25399.461628288365,"d":"25,399"}},{"$f":"-'Calculations M'!JZ800","v":{"v":24966.516259624357,"d":"24,967"}},{"$f":"-'Calculations M'!KA800","v":{"v":24533.57089096035,"d":"24,534"}},{"$f":"-'Calculations M'!KB800","v":{"v":24100.62552229634,"d":"24,101"}},{"$f":"-'Calculations M'!KC800","v":{"v":23667.680153632333,"d":"23,668"}},{"$f":"-'Calculations M'!KD800","v":{"v":23312.66495132785,"d":"23,313"}},{"$f":"-'Calculations M'!KE800","v":{"v":22957.649749023367,"d":"22,958"}},{"$f":"-'Calculations M'!KF800","v":{"v":22602.63454671888,"d":"22,603"}},{"$f":"-'Calculations M'!KG800","v":{"v":22247.619344414397,"d":"22,248"}},{"$f":"-'Calculations M'!KH800","v":{"v":21892.60414210991,"d":"21,893"}},{"$f":"-'Calculations M'!KI800","v":{"v":21537.588939805428,"d":"21,538"}},{"$f":"-'Calculations M'!KJ800","v":{"v":21182.57373750094,"d":"21,183"}},{"$f":"-'Calculations M'!KK800","v":{"v":20827.55853519646,"d":"20,828"}},{"$f":"-'Calculations M'!KL800","v":{"v":20472.54333289197,"d":"20,473"}},{"$f":"-'Calculations M'!KM800","v":{"v":20117.52813058749,"d":"20,118"}},{"$f":"-'Calculations M'!KN800","v":{"v":19762.512928283006,"d":"19,763"}},{"$f":"-'Calculations M'!KO800","v":{"v":19407.49772597852,"d":"19,407"}},{"$f":"-'Calculations M'!KP800","v":{"v":19116.385260088842,"d":"19,116"}},{"$f":"-'Calculations M'!KQ800","v":{"v":18825.27279419916,"d":"18,825"}},{"$f":"-'Calculations M'!KR800","v":{"v":18534.160328309485,"d":"18,534"}},{"$f":"-'Calculations M'!KS800","v":{"v":18243.047862419808,"d":"18,243"}},{"$f":"-'Calculations M'!KT800","v":{"v":17951.935396530127,"d":"17,952"}},{"$f":"-'Calculations M'!KU800","v":{"v":17660.82293064045,"d":"17,661"}},{"$f":"-'Calculations M'!KV800","v":{"v":17369.710464750773,"d":"17,370"}},{"$f":"-'Calculations M'!KW800","v":{"v":17078.597998861092,"d":"17,079"}},{"$f":"-'Calculations M'!KX800","v":{"v":16787.485532971416,"d":"16,787"}},{"$f":"-'Calculations M'!KY800","v":{"v":16496.37306708174,"d":"16,496"}},{"$f":"-'Calculations M'!KZ800","v":{"v":16205.260601192058,"d":"16,205"}},{"$f":"-'Calculations M'!LA800","v":{"v":15914.148135302381,"d":"15,914"}},{"$f":"-'Calculations M'!LB800","v":{"v":15675.435913272846,"d":"15,675"}},{"$f":"-'Calculations M'!LC800","v":{"v":15436.72369124331,"d":"15,437"}},{"$f":"-'Calculations M'!LD800","v":{"v":15198.011469213778,"d":"15,198"}},{"$f":"-'Calculations M'!LE800","v":{"v":14959.299247184243,"d":"14,959"}},{"$f":"-'Calculations M'!LF800","v":{"v":14720.587025154708,"d":"14,721"}},{"$f":"-'Calculations M'!LG800","v":{"v":14481.874803125174,"d":"14,482"}},{"$f":"-'Calculations M'!LH800","v":{"v":14243.16258109564,"d":"14,243"}},{"$f":"-'Calculations M'!LI800","v":{"v":14004.450359066104,"d":"14,004"}},{"$f":"-'Calculations M'!LJ800","v":{"v":13765.738137036571,"d":"13,766"}},{"$f":"-'Calculations M'!LK800","v":{"v":13527.025915007036,"d":"13,527"}},{"$f":"-'Calculations M'!LL800","v":{"v":13288.313692977501,"d":"13,288"}},{"$f":"-'Calculations M'!LM800","v":{"v":13049.601470947968,"d":"13,050"}},{"$f":"-'Calculations M'!LN800","v":{"v":12853.857448883748,"d":"12,854"}},{"$f":"-'Calculations M'!LO800","v":{"v":12658.113426819527,"d":"12,658"}},{"$f":"-'Calculations M'!LP800","v":{"v":12462.369404755309,"d":"12,462"}},{"$f":"-'Calculations M'!LQ800","v":{"v":12266.625382691089,"d":"12,267"}},{"$f":"-'Calculations M'!LR800","v":{"v":12070.88136062687,"d":"12,071"}},{"$f":"-'Calculations M'!LS800","v":{"v":11875.13733856265,"d":"11,875"}},{"$f":"-'Calculations M'!LT800","v":{"v":11679.39331649843,"d":"11,679"}},{"$f":"-'Calculations M'!LU800","v":{"v":11483.649294434212,"d":"11,484"}},{"$f":"-'Calculations M'!LV800","v":{"v":11287.905272369992,"d":"11,288"}},{"$f":"-'Calculations M'!LW800","v":{"v":11092.161250305773,"d":"11,092"}},{"$f":"-'Calculations M'!LX800","v":{"v":10896.417228241553,"d":"10,896"}},{"$f":"-'Calculations M'!LY800","v":{"v":10700.673206177335,"d":"10,701"}},{"$f":"-'Calculations M'!LZ800","v":{"v":10540.163108084673,"d":"10,540"}},{"$f":"-'Calculations M'!MA800","v":{"v":10379.653009992013,"d":"10,380"}},{"$f":"-'Calculations M'!MB800","v":{"v":10219.142911899353,"d":"10,219"}},{"$f":"-'Calculations M'!MC800","v":{"v":10058.632813806691,"d":"10,059"}},{"$f":"-'Calculations M'!MD800","v":{"v":9898.122715714031,"d":"9,898"}},{"$f":"-'Calculations M'!ME800","v":{"v":9737.612617621371,"d":"9,738"}},{"$f":"-'Calculations M'!MF800","v":{"v":9577.102519528711,"d":"9,577"}},{"$f":"-'Calculations M'!MG800","v":{"v":9416.59242143605,"d":"9,417"}},{"$f":"-'Calculations M'!MH800","v":{"v":9256.08232334339,"d":"9,256"}}]
[{"$nulls":4},{"$f":"NTBInputs!D640","v":"VAT Control Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E24","v":0},{"$f":"'Calculations M'!AU559","v":0},{"$f":"'Calculations M'!AV559","v":0},{"$f":"'Calculations M'!AW559","v":0},{"$f":"'Calculations M'!AX559","v":0},{"$f":"'Calculations M'!AY559","v":0},{"$f":"'Calculations M'!AZ559","v":0},{"$f":"'Calculations M'!BA559","v":0},{"$f":"'Calculations M'!BB559","v":0},{"$f":"'Calculations M'!BC559","v":0},{"$f":"'Calculations M'!BD559","v":0},{"$f":"'Calculations M'!BE559","v":0},{"$f":"'Calculations M'!BF559","v":0},{"$f":"'Calculations M'!BG559","v":0},{"$f":"'Calculations M'!BH559","v":0},{"$f":"'Calculations M'!BI559","v":0},{"$f":"'Calculations M'!BJ559","v":0},{"$f":"'Calculations M'!BK559","v":0},{"$f":"'Calculations M'!BL559","v":0},{"$f":"'Calculations M'!BM559","v":0},{"$f":"'Calculations M'!BN559","v":0},{"$f":"'Calculations M'!BO559","v":0},{"$f":"'Calculations M'!BP559","v":0},{"$f":"'Calculations M'!BQ559","v":0},{"$f":"'Calculations M'!BR559","v":0},{"$f":"'Calculations M'!BS559","v":0},{"$f":"'Calculations M'!BT559","v":0},{"$f":"'Calculations M'!BU559","v":0},{"$f":"'Calculations M'!BV559","v":0},{"$f":"'Calculations M'!BW559","v":0},{"$f":"'Calculations M'!BX559","v":0},{"$f":"'Calculations M'!BY559","v":0},{"$f":"'Calculations M'!BZ559","v":0},{"$f":"'Calculations M'!CA559","v":0},{"$f":"'Calculations M'!CB559","v":0},{"$f":"'Calculations M'!CC559","v":0},{"$f":"'Calculations M'!CD559","v":0},{"$f":"'Calculations M'!CE559","v":0},{"$f":"'Calculations M'!CF559","v":0},{"$f":"'Calculations M'!CG559","v":0},{"$f":"'Calculations M'!CH559","v":0},{"$f":"'Calculations M'!CI559","v":0},{"$f":"'Calculations M'!CJ559","v":0},{"$f":"'Calculations M'!CK559","v":0},{"$f":"'Calculations M'!CL559","v":0},{"$f":"'Calculations M'!CM559","v":0},{"$f":"'Calculations M'!CN559","v":0},{"$f":"'Calculations M'!CO559","v":0},{"$f":"'Calculations M'!CP559","v":0},{"$f":"'Calculations M'!CQ559","v":0},{"$f":"'Calculations M'!CR559","v":0},{"$f":"'Calculations M'!CS559","v":0},{"$f":"'Calculations M'!CT559","v":0},{"$f":"'Calculations M'!CU559","v":0},{"$f":"'Calculations M'!CV559","v":0},{"$f":"'Calculations M'!CW559","v":0},{"$f":"'Calculations M'!CX559","v":0},{"$f":"'Calculations M'!CY559","v":0},{"$f":"'Calculations M'!CZ559","v":0},{"$f":"'Calculations M'!DA559","v":0},{"$f":"'Calculations M'!DB559","v":0},{"$f":"'Calculations M'!DC559","v":0},{"$f":"'Calculations M'!DD559","v":0},{"$f":"'Calculations M'!DE559","v":0},{"$f":"'Calculations M'!DF559","v":0},{"$f":"'Calculations M'!DG559","v":0},{"$f":"'Calculations M'!DH559","v":0},{"$f":"'Calculations M'!DI559","v":0},{"$f":"'Calculations M'!DJ559","v":0},{"$f":"'Calculations M'!DK559","v":0},{"$f":"'Calculations M'!DL559","v":0},{"$f":"'Calculations M'!DM559","v":0},{"$f":"'Calculations M'!DN559","v":0},{"$f":"'Calculations M'!DO559","v":0},{"$f":"'Calculations M'!DP559","v":0},{"$f":"'Calculations M'!DQ559","v":0},{"$f":"'Calculations M'!DR559","v":0},{"$f":"'Calculations M'!DS559","v":0},{"$f":"'Calculations M'!DT559","v":0},{"$f":"'Calculations M'!DU559","v":0},{"$f":"'Calculations M'!DV559","v":0},{"$f":"'Calculations M'!DW559","v":0},{"$f":"'Calculations M'!DX559","v":0},{"$f":"'Calculations M'!DY559","v":0},{"$f":"'Calculations M'!DZ559","v":0},{"$f":"'Calculations M'!EA559","v":0},{"$f":"'Calculations M'!EB559","v":0},{"$f":"'Calculations M'!EC559","v":0},{"$f":"'Calculations M'!ED559","v":0},{"$f":"'Calculations M'!EE559","v":0},{"$f":"'Calculations M'!EF559","v":0},{"$f":"'Calculations M'!EG559","v":0},{"$f":"'Calculations M'!EH559","v":0},{"$f":"'Calculations M'!EI559","v":0},{"$f":"'Calculations M'!EJ559","v":0},{"$f":"'Calculations M'!EK559","v":0},{"$f":"'Calculations M'!EL559","v":0},{"$f":"'Calculations M'!EM559","v":0},{"$f":"'Calculations M'!EN559","v":0},{"$f":"'Calculations M'!EO559","v":0},{"$f":"'Calculations M'!EP559","v":0},{"$f":"'Calculations M'!EQ559","v":0},{"$f":"'Calculations M'!ER559","v":0},{"$f":"'Calculations M'!ES559","v":0},{"$f":"'Calculations M'!ET559","v":0},{"$f":"'Calculations M'!EU559","v":0},{"$f":"'Calculations M'!EV559","v":0},{"$f":"'Calculations M'!EW559","v":0},{"$f":"'Calculations M'!EX559","v":0},{"$f":"'Calculations M'!EY559","v":0},{"$f":"'Calculations M'!EZ559","v":0},{"$f":"'Calculations M'!FA559","v":0},{"$f":"'Calculations M'!FB559","v":0},{"$f":"'Calculations M'!FC559","v":0},{"$f":"'Calculations M'!FD559","v":0},{"$f":"'Calculations M'!FE559","v":0},{"$f":"'Calculations M'!FF559","v":0},{"$f":"'Calculations M'!FG559","v":0},{"$f":"'Calculations M'!FH559","v":0},{"$f":"'Calculations M'!FI559","v":0},{"$f":"'Calculations M'!FJ559","v":0},{"$f":"'Calculations M'!FK559","v":0},{"$f":"'Calculations M'!FL559","v":0},{"$f":"'Calculations M'!FM559","v":0},{"$f":"'Calculations M'!FN559","v":0},{"$f":"'Calculations M'!FO559","v":0},{"$f":"'Calculations M'!FP559","v":0},{"$f":"'Calculations M'!FQ559","v":0},{"$f":"'Calculations M'!FR559","v":0},{"$f":"'Calculations M'!FS559","v":0},{"$f":"'Calculations M'!FT559","v":0},{"$f":"'Calculations M'!FU559","v":0},{"$f":"'Calculations M'!FV559","v":0},{"$f":"'Calculations M'!FW559","v":0},{"$f":"'Calculations M'!FX559","v":0},{"$f":"'Calculations M'!FY559","v":0},{"$f":"'Calculations M'!FZ559","v":0},{"$f":"'Calculations M'!GA559","v":0},{"$f":"'Calculations M'!GB559","v":0},{"$f":"'Calculations M'!GC559","v":0},{"$f":"'Calculations M'!GD559","v":0},{"$f":"'Calculations M'!GE559","v":0},{"$f":"'Calculations M'!GF559","v":0},{"$f":"'Calculations M'!GG559","v":0},{"$f":"'Calculations M'!GH559","v":0},{"$f":"'Calculations M'!GI559","v":0},{"$f":"'Calculations M'!GJ559","v":0},{"$f":"'Calculations M'!GK559","v":0},{"$f":"'Calculations M'!GL559","v":0},{"$f":"'Calculations M'!GM559","v":0},{"$f":"'Calculations M'!GN559","v":0},{"$f":"'Calculations M'!GO559","v":0},{"$f":"'Calculations M'!GP559","v":0},{"$f":"'Calculations M'!GQ559","v":0},{"$f":"'Calculations M'!GR559","v":0},{"$f":"'Calculations M'!GS559","v":0},{"$f":"'Calculations M'!GT559","v":0},{"$f":"'Calculations M'!GU559","v":0},{"$f":"'Calculations M'!GV559","v":0},{"$f":"'Calculations M'!GW559","v":0},{"$f":"'Calculations M'!GX559","v":0},{"$f":"'Calculations M'!GY559","v":0},{"$f":"'Calculations M'!GZ559","v":0},{"$f":"'Calculations M'!HA559","v":0},{"$f":"'Calculations M'!HB559","v":0},{"$f":"'Calculations M'!HC559","v":0},{"$f":"'Calculations M'!HD559","v":0},{"$f":"'Calculations M'!HE559","v":0},{"$f":"'Calculations M'!HF559","v":0},{"$f":"'Calculations M'!HG559","v":0},{"$f":"'Calculations M'!HH559","v":0},{"$f":"'Calculations M'!HI559","v":0},{"$f":"'Calculations M'!HJ559","v":0},{"$f":"'Calculations M'!HK559","v":0},{"$f":"'Calculations M'!HL559","v":0},{"$f":"'Calculations M'!HM559","v":0},{"$f":"'Calculations M'!HN559","v":0},{"$f":"'Calculations M'!HO559","v":0},{"$f":"'Calculations M'!HP559","v":0},{"$f":"'Calculations M'!HQ559","v":0},{"$f":"'Calculations M'!HR559","v":0},{"$f":"'Calculations M'!HS559","v":0},{"$f":"'Calculations M'!HT559","v":0},{"$f":"'Calculations M'!HU559","v":0},{"$f":"'Calculations M'!HV559","v":0},{"$f":"'Calculations M'!HW559","v":0},{"$f":"'Calculations M'!HX559","v":0},{"$f":"'Calculations M'!HY559","v":0},{"$f":"'Calculations M'!HZ559","v":0},{"$f":"'Calculations M'!IA559","v":0},{"$f":"'Calculations M'!IB559","v":0},{"$f":"'Calculations M'!IC559","v":0},{"$f":"'Calculations M'!ID559","v":0},{"$f":"'Calculations M'!IE559","v":0},{"$f":"'Calculations M'!IF559","v":0},{"$f":"'Calculations M'!IG559","v":0},{"$f":"'Calculations M'!IH559","v":0},{"$f":"'Calculations M'!II559","v":0},{"$f":"'Calculations M'!IJ559","v":0},{"$f":"'Calculations M'!IK559","v":0},{"$f":"'Calculations M'!IL559","v":0},{"$f":"'Calculations M'!IM559","v":0},{"$f":"'Calculations M'!IN559","v":0},{"$f":"'Calculations M'!IO559","v":0},{"$f":"'Calculations M'!IP559","v":0},{"$f":"'Calculations M'!IQ559","v":0},{"$f":"'Calculations M'!IR559","v":0},{"$f":"'Calculations M'!IS559","v":0},{"$f":"'Calculations M'!IT559","v":0},{"$f":"'Calculations M'!IU559","v":0},{"$f":"'Calculations M'!IV559","v":0},{"$f":"'Calculations M'!IW559","v":0},{"$f":"'Calculations M'!IX559","v":0},{"$f":"'Calculations M'!IY559","v":0},{"$f":"'Calculations M'!IZ559","v":0},{"$f":"'Calculations M'!JA559","v":0},{"$f":"'Calculations M'!JB559","v":0},{"$f":"'Calculations M'!JC559","v":0},{"$f":"'Calculations M'!JD559","v":0},{"$f":"'Calculations M'!JE559","v":0},{"$f":"'Calculations M'!JF559","v":0},{"$f":"'Calculations M'!JG559","v":0},{"$f":"'Calculations M'!JH559","v":0},{"$f":"'Calculations M'!JI559","v":0},{"$f":"'Calculations M'!JJ559","v":0},{"$f":"'Calculations M'!JK559","v":0},{"$f":"'Calculations M'!JL559","v":0},{"$f":"'Calculations M'!JM559","v":0},{"$f":"'Calculations M'!JN559","v":0},{"$f":"'Calculations M'!JO559","v":0},{"$f":"'Calculations M'!JP559","v":0},{"$f":"'Calculations M'!JQ559","v":0},{"$f":"'Calculations M'!JR559","v":0},{"$f":"'Calculations M'!JS559","v":0},{"$f":"'Calculations M'!JT559","v":0},{"$f":"'Calculations M'!JU559","v":0},{"$f":"'Calculations M'!JV559","v":0},{"$f":"'Calculations M'!JW559","v":0},{"$f":"'Calculations M'!JX559","v":0},{"$f":"'Calculations M'!JY559","v":0},{"$f":"'Calculations M'!JZ559","v":0},{"$f":"'Calculations M'!KA559","v":0},{"$f":"'Calculations M'!KB559","v":0},{"$f":"'Calculations M'!KC559","v":0},{"$f":"'Calculations M'!KD559","v":0},{"$f":"'Calculations M'!KE559","v":0},{"$f":"'Calculations M'!KF559","v":0},{"$f":"'Calculations M'!KG559","v":0},{"$f":"'Calculations M'!KH559","v":0},{"$f":"'Calculations M'!KI559","v":0},{"$f":"'Calculations M'!KJ559","v":0},{"$f":"'Calculations M'!KK559","v":0},{"$f":"'Calculations M'!KL559","v":0},{"$f":"'Calculations M'!KM559","v":0},{"$f":"'Calculations M'!KN559","v":0},{"$f":"'Calculations M'!KO559","v":0},{"$f":"'Calculations M'!KP559","v":0},{"$f":"'Calculations M'!KQ559","v":0},{"$f":"'Calculations M'!KR559","v":0},{"$f":"'Calculations M'!KS559","v":0},{"$f":"'Calculations M'!KT559","v":0},{"$f":"'Calculations M'!KU559","v":0},{"$f":"'Calculations M'!KV559","v":0},{"$f":"'Calculations M'!KW559","v":0},{"$f":"'Calculations M'!KX559","v":0},{"$f":"'Calculations M'!KY559","v":0},{"$f":"'Calculations M'!KZ559","v":0},{"$f":"'Calculations M'!LA559","v":0},{"$f":"'Calculations M'!LB559","v":0},{"$f":"'Calculations M'!LC559","v":0},{"$f":"'Calculations M'!LD559","v":0},{"$f":"'Calculations M'!LE559","v":0},{"$f":"'Calculations M'!LF559","v":0},{"$f":"'Calculations M'!LG559","v":0},{"$f":"'Calculations M'!LH559","v":0},{"$f":"'Calculations M'!LI559","v":0},{"$f":"'Calculations M'!LJ559","v":0},{"$f":"'Calculations M'!LK559","v":0},{"$f":"'Calculations M'!LL559","v":0},{"$f":"'Calculations M'!LM559","v":0},{"$f":"'Calculations M'!LN559","v":0},{"$f":"'Calculations M'!LO559","v":0},{"$f":"'Calculations M'!LP559","v":0},{"$f":"'Calculations M'!LQ559","v":0},{"$f":"'Calculations M'!LR559","v":0},{"$f":"'Calculations M'!LS559","v":0},{"$f":"'Calculations M'!LT559","v":0},{"$f":"'Calculations M'!LU559","v":0},{"$f":"'Calculations M'!LV559","v":0},{"$f":"'Calculations M'!LW559","v":0},{"$f":"'Calculations M'!LX559","v":0},{"$f":"'Calculations M'!LY559","v":0},{"$f":"'Calculations M'!LZ559","v":0},{"$f":"'Calculations M'!MA559","v":0},{"$f":"'Calculations M'!MB559","v":0},{"$f":"'Calculations M'!MC559","v":0},{"$f":"'Calculations M'!MD559","v":0},{"$f":"'Calculations M'!ME559","v":0},{"$f":"'Calculations M'!MF559","v":0},{"$f":"'Calculations M'!MG559","v":0},{"$f":"'Calculations M'!MH559","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D641","v":"Tax Creditor Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E25","v":0},{"$f":"-'Calculations M'!AU775","v":0},{"$f":"-'Calculations M'!AV775","v":0},{"$f":"-'Calculations M'!AW775","v":0},{"$f":"-'Calculations M'!AX775","v":0},{"$f":"-'Calculations M'!AY775","v":0},{"$f":"-'Calculations M'!AZ775","v":0},{"$f":"-'Calculations M'!BA775","v":0},{"$f":"-'Calculations M'!BB775","v":0},{"$f":"-'Calculations M'!BC775","v":0},{"$f":"-'Calculations M'!BD775","v":0},{"$f":"-'Calculations M'!BE775","v":0},{"$f":"-'Calculations M'!BF775","v":0},{"$f":"-'Calculations M'!BG775","v":0},{"$f":"-'Calculations M'!BH775","v":0},{"$f":"-'Calculations M'!BI775","v":0},{"$f":"-'Calculations M'!BJ775","v":0},{"$f":"-'Calculations M'!BK775","v":0},{"$f":"-'Calculations M'!BL775","v":0},{"$f":"-'Calculations M'!BM775","v":0},{"$f":"-'Calculations M'!BN775","v":0},{"$f":"-'Calculations M'!BO775","v":0},{"$f":"-'Calculations M'!BP775","v":0},{"$f":"-'Calculations M'!BQ775","v":0},{"$f":"-'Calculations M'!BR775","v":0},{"$f":"-'Calculations M'!BS775","v":0},{"$f":"-'Calculations M'!BT775","v":0},{"$f":"-'Calculations M'!BU775","v":0},{"$f":"-'Calculations M'!BV775","v":0},{"$f":"-'Calculations M'!BW775","v":0},{"$f":"-'Calculations M'!BX775","v":0},{"$f":"-'Calculations M'!BY775","v":0},{"$f":"-'Calculations M'!BZ775","v":0},{"$f":"-'Calculations M'!CA775","v":0},{"$f":"-'Calculations M'!CB775","v":0},{"$f":"-'Calculations M'!CC775","v":0},{"$f":"-'Calculations M'!CD775","v":0},{"$f":"-'Calculations M'!CE775","v":0},{"$f":"-'Calculations M'!CF775","v":0},{"$f":"-'Calculations M'!CG775","v":0},{"$f":"-'Calculations M'!CH775","v":0},{"$f":"-'Calculations M'!CI775","v":0},{"$f":"-'Calculations M'!CJ775","v":0},{"$f":"-'Calculations M'!CK775","v":0},{"$f":"-'Calculations M'!CL775","v":0},{"$f":"-'Calculations M'!CM775","v":0},{"$f":"-'Calculations M'!CN775","v":0},{"$f":"-'Calculations M'!CO775","v":0},{"$f":"-'Calculations M'!CP775","v":0},{"$f":"-'Calculations M'!CQ775","v":0},{"$f":"-'Calculations M'!CR775","v":0},{"$f":"-'Calculations M'!CS775","v":0},{"$f":"-'Calculations M'!CT775","v":0},{"$f":"-'Calculations M'!CU775","v":0},{"$f":"-'Calculations M'!CV775","v":0},{"$f":"-'Calculations M'!CW775","v":0},{"$f":"-'Calculations M'!CX775","v":0},{"$f":"-'Calculations M'!CY775","v":0},{"$f":"-'Calculations M'!CZ775","v":0},{"$f":"-'Calculations M'!DA775","v":0},{"$f":"-'Calculations M'!DB775","v":0},{"$f":"-'Calculations M'!DC775","v":0},{"$f":"-'Calculations M'!DD775","v":0},{"$f":"-'Calculations M'!DE775","v":0},{"$f":"-'Calculations M'!DF775","v":0},{"$f":"-'Calculations M'!DG775","v":0},{"$f":"-'Calculations M'!DH775","v":0},{"$f":"-'Calculations M'!DI775","v":0},{"$f":"-'Calculations M'!DJ775","v":0},{"$f":"-'Calculations M'!DK775","v":0},{"$f":"-'Calculations M'!DL775","v":0},{"$f":"-'Calculations M'!DM775","v":0},{"$f":"-'Calculations M'!DN775","v":0},{"$f":"-'Calculations M'!DO775","v":0},{"$f":"-'Calculations M'!DP775","v":0},{"$f":"-'Calculations M'!DQ775","v":0},{"$f":"-'Calculations M'!DR775","v":0},{"$f":"-'Calculations M'!DS775","v":0},{"$f":"-'Calculations M'!DT775","v":0},{"$f":"-'Calculations M'!DU775","v":0},{"$f":"-'Calculations M'!DV775","v":0},{"$f":"-'Calculations M'!DW775","v":0},{"$f":"-'Calculations M'!DX775","v":0},{"$f":"-'Calculations M'!DY775","v":0},{"$f":"-'Calculations M'!DZ775","v":0},{"$f":"-'Calculations M'!EA775","v":0},{"$f":"-'Calculations M'!EB775","v":0},{"$f":"-'Calculations M'!EC775","v":0},{"$f":"-'Calculations M'!ED775","v":0},{"$f":"-'Calculations M'!EE775","v":0},{"$f":"-'Calculations M'!EF775","v":0},{"$f":"-'Calculations M'!EG775","v":0},{"$f":"-'Calculations M'!EH775","v":0},{"$f":"-'Calculations M'!EI775","v":0},{"$f":"-'Calculations M'!EJ775","v":0},{"$f":"-'Calculations M'!EK775","v":0},{"$f":"-'Calculations M'!EL775","v":0},{"$f":"-'Calculations M'!EM775","v":0},{"$f":"-'Calculations M'!EN775","v":0},{"$f":"-'Calculations M'!EO775","v":0},{"$f":"-'Calculations M'!EP775","v":0},{"$f":"-'Calculations M'!EQ775","v":0},{"$f":"-'Calculations M'!ER775","v":0},{"$f":"-'Calculations M'!ES775","v":0},{"$f":"-'Calculations M'!ET775","v":0},{"$f":"-'Calculations M'!EU775","v":0},{"$f":"-'Calculations M'!EV775","v":0},{"$f":"-'Calculations M'!EW775","v":0},{"$f":"-'Calculations M'!EX775","v":0},{"$f":"-'Calculations M'!EY775","v":0},{"$f":"-'Calculations M'!EZ775","v":0},{"$f":"-'Calculations M'!FA775","v":0},{"$f":"-'Calculations M'!FB775","v":0},{"$f":"-'Calculations M'!FC775","v":0},{"$f":"-'Calculations M'!FD775","v":0},{"$f":"-'Calculations M'!FE775","v":0},{"$f":"-'Calculations M'!FF775","v":0},{"$f":"-'Calculations M'!FG775","v":0},{"$f":"-'Calculations M'!FH775","v":0},{"$f":"-'Calculations M'!FI775","v":0},{"$f":"-'Calculations M'!FJ775","v":0},{"$f":"-'Calculations M'!FK775","v":0},{"$f":"-'Calculations M'!FL775","v":0},{"$f":"-'Calculations M'!FM775","v":0},{"$f":"-'Calculations M'!FN775","v":0},{"$f":"-'Calculations M'!FO775","v":0},{"$f":"-'Calculations M'!FP775","v":0},{"$f":"-'Calculations M'!FQ775","v":0},{"$f":"-'Calculations M'!FR775","v":0},{"$f":"-'Calculations M'!FS775","v":0},{"$f":"-'Calculations M'!FT775","v":0},{"$f":"-'Calculations M'!FU775","v":0},{"$f":"-'Calculations M'!FV775","v":0},{"$f":"-'Calculations M'!FW775","v":0},{"$f":"-'Calculations M'!FX775","v":0},{"$f":"-'Calculations M'!FY775","v":0},{"$f":"-'Calculations M'!FZ775","v":0},{"$f":"-'Calculations M'!GA775","v":0},{"$f":"-'Calculations M'!GB775","v":0},{"$f":"-'Calculations M'!GC775","v":0},{"$f":"-'Calculations M'!GD775","v":0},{"$f":"-'Calculations M'!GE775","v":0},{"$f":"-'Calculations M'!GF775","v":0},{"$f":"-'Calculations M'!GG775","v":0},{"$f":"-'Calculations M'!GH775","v":0},{"$f":"-'Calculations M'!GI775","v":0},{"$f":"-'Calculations M'!GJ775","v":0},{"$f":"-'Calculations M'!GK775","v":0},{"$f":"-'Calculations M'!GL775","v":0},{"$f":"-'Calculations M'!GM775","v":0},{"$f":"-'Calculations M'!GN775","v":0},{"$f":"-'Calculations M'!GO775","v":0},{"$f":"-'Calculations M'!GP775","v":0},{"$f":"-'Calculations M'!GQ775","v":0},{"$f":"-'Calculations M'!GR775","v":0},{"$f":"-'Calculations M'!GS775","v":0},{"$f":"-'Calculations M'!GT775","v":0},{"$f":"-'Calculations M'!GU775","v":0},{"$f":"-'Calculations M'!GV775","v":0},{"$f":"-'Calculations M'!GW775","v":0},{"$f":"-'Calculations M'!GX775","v":0},{"$f":"-'Calculations M'!GY775","v":0},{"$f":"-'Calculations M'!GZ775","v":0},{"$f":"-'Calculations M'!HA775","v":0},{"$f":"-'Calculations M'!HB775","v":0},{"$f":"-'Calculations M'!HC775","v":0},{"$f":"-'Calculations M'!HD775","v":0},{"$f":"-'Calculations M'!HE775","v":0},{"$f":"-'Calculations M'!HF775","v":0},{"$f":"-'Calculations M'!HG775","v":0},{"$f":"-'Calculations M'!HH775","v":0},{"$f":"-'Calculations M'!HI775","v":0},{"$f":"-'Calculations M'!HJ775","v":0},{"$f":"-'Calculations M'!HK775","v":0},{"$f":"-'Calculations M'!HL775","v":0},{"$f":"-'Calculations M'!HM775","v":0},{"$f":"-'Calculations M'!HN775","v":0},{"$f":"-'Calculations M'!HO775","v":0},{"$f":"-'Calculations M'!HP775","v":0},{"$f":"-'Calculations M'!HQ775","v":0},{"$f":"-'Calculations M'!HR775","v":0},{"$f":"-'Calculations M'!HS775","v":0},{"$f":"-'Calculations M'!HT775","v":0},{"$f":"-'Calculations M'!HU775","v":0},{"$f":"-'Calculations M'!HV775","v":0},{"$f":"-'Calculations M'!HW775","v":0},{"$f":"-'Calculations M'!HX775","v":0},{"$f":"-'Calculations M'!HY775","v":0},{"$f":"-'Calculations M'!HZ775","v":0},{"$f":"-'Calculations M'!IA775","v":0},{"$f":"-'Calculations M'!IB775","v":0},{"$f":"-'Calculations M'!IC775","v":0},{"$f":"-'Calculations M'!ID775","v":0},{"$f":"-'Calculations M'!IE775","v":0},{"$f":"-'Calculations M'!IF775","v":0},{"$f":"-'Calculations M'!IG775","v":0},{"$f":"-'Calculations M'!IH775","v":0},{"$f":"-'Calculations M'!II775","v":0},{"$f":"-'Calculations M'!IJ775","v":0},{"$f":"-'Calculations M'!IK775","v":0},{"$f":"-'Calculations M'!IL775","v":0},{"$f":"-'Calculations M'!IM775","v":0},{"$f":"-'Calculations M'!IN775","v":0},{"$f":"-'Calculations M'!IO775","v":0},{"$f":"-'Calculations M'!IP775","v":0},{"$f":"-'Calculations M'!IQ775","v":0},{"$f":"-'Calculations M'!IR775","v":0},{"$f":"-'Calculations M'!IS775","v":0},{"$f":"-'Calculations M'!IT775","v":0},{"$f":"-'Calculations M'!IU775","v":0},{"$f":"-'Calculations M'!IV775","v":0},{"$f":"-'Calculations M'!IW775","v":0},{"$f":"-'Calculations M'!IX775","v":0},{"$f":"-'Calculations M'!IY775","v":0},{"$f":"-'Calculations M'!IZ775","v":0},{"$f":"-'Calculations M'!JA775","v":0},{"$f":"-'Calculations M'!JB775","v":0},{"$f":"-'Calculations M'!JC775","v":0},{"$f":"-'Calculations M'!JD775","v":0},{"$f":"-'Calculations M'!JE775","v":0},{"$f":"-'Calculations M'!JF775","v":0},{"$f":"-'Calculations M'!JG775","v":0},{"$f":"-'Calculations M'!JH775","v":0},{"$f":"-'Calculations M'!JI775","v":0},{"$f":"-'Calculations M'!JJ775","v":0},{"$f":"-'Calculations M'!JK775","v":0},{"$f":"-'Calculations M'!JL775","v":0},{"$f":"-'Calculations M'!JM775","v":0},{"$f":"-'Calculations M'!JN775","v":0},{"$f":"-'Calculations M'!JO775","v":0},{"$f":"-'Calculations M'!JP775","v":0},{"$f":"-'Calculations M'!JQ775","v":0},{"$f":"-'Calculations M'!JR775","v":0},{"$f":"-'Calculations M'!JS775","v":0},{"$f":"-'Calculations M'!JT775","v":0},{"$f":"-'Calculations M'!JU775","v":0},{"$f":"-'Calculations M'!JV775","v":0},{"$f":"-'Calculations M'!JW775","v":0},{"$f":"-'Calculations M'!JX775","v":0},{"$f":"-'Calculations M'!JY775","v":0},{"$f":"-'Calculations M'!JZ775","v":0},{"$f":"-'Calculations M'!KA775","v":0},{"$f":"-'Calculations M'!KB775","v":0},{"$f":"-'Calculations M'!KC775","v":0},{"$f":"-'Calculations M'!KD775","v":0},{"$f":"-'Calculations M'!KE775","v":0},{"$f":"-'Calculations M'!KF775","v":0},{"$f":"-'Calculations M'!KG775","v":0},{"$f":"-'Calculations M'!KH775","v":0},{"$f":"-'Calculations M'!KI775","v":0},{"$f":"-'Calculations M'!KJ775","v":0},{"$f":"-'Calculations M'!KK775","v":0},{"$f":"-'Calculations M'!KL775","v":0},{"$f":"-'Calculations M'!KM775","v":0},{"$f":"-'Calculations M'!KN775","v":0},{"$f":"-'Calculations M'!KO775","v":0},{"$f":"-'Calculations M'!KP775","v":0},{"$f":"-'Calculations M'!KQ775","v":0},{"$f":"-'Calculations M'!KR775","v":0},{"$f":"-'Calculations M'!KS775","v":0},{"$f":"-'Calculations M'!KT775","v":0},{"$f":"-'Calculations M'!KU775","v":0},{"$f":"-'Calculations M'!KV775","v":0},{"$f":"-'Calculations M'!KW775","v":0},{"$f":"-'Calculations M'!KX775","v":0},{"$f":"-'Calculations M'!KY775","v":0},{"$f":"-'Calculations M'!KZ775","v":0},{"$f":"-'Calculations M'!LA775","v":0},{"$f":"-'Calculations M'!LB775","v":0},{"$f":"-'Calculations M'!LC775","v":0},{"$f":"-'Calculations M'!LD775","v":0},{"$f":"-'Calculations M'!LE775","v":0},{"$f":"-'Calculations M'!LF775","v":0},{"$f":"-'Calculations M'!LG775","v":0},{"$f":"-'Calculations M'!LH775","v":0},{"$f":"-'Calculations M'!LI775","v":0},{"$f":"-'Calculations M'!LJ775","v":0},{"$f":"-'Calculations M'!LK775","v":0},{"$f":"-'Calculations M'!LL775","v":0},{"$f":"-'Calculations M'!LM775","v":0},{"$f":"-'Calculations M'!LN775","v":0},{"$f":"-'Calculations M'!LO775","v":0},{"$f":"-'Calculations M'!LP775","v":0},{"$f":"-'Calculations M'!LQ775","v":0},{"$f":"-'Calculations M'!LR775","v":0},{"$f":"-'Calculations M'!LS775","v":0},{"$f":"-'Calculations M'!LT775","v":0},{"$f":"-'Calculations M'!LU775","v":0},{"$f":"-'Calculations M'!LV775","v":0},{"$f":"-'Calculations M'!LW775","v":0},{"$f":"-'Calculations M'!LX775","v":0},{"$f":"-'Calculations M'!LY775","v":0},{"$f":"-'Calculations M'!LZ775","v":0},{"$f":"-'Calculations M'!MA775","v":0},{"$f":"-'Calculations M'!MB775","v":0},{"$f":"-'Calculations M'!MC775","v":0},{"$f":"-'Calculations M'!MD775","v":0},{"$f":"-'Calculations M'!ME775","v":0},{"$f":"-'Calculations M'!MF775","v":0},{"$f":"-'Calculations M'!MG775","v":0},{"$f":"-'Calculations M'!MH775","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D642","v":"Current Liabilities"},null,{"$f":"SUM(G82:G87)","v":{"v":-11845.993460489337,"d":"(11,846)"}},{"$nulls":11},{"$f":"SUM(S82:S87)","v":{"v":367791.0551520003,"d":"367,791"}},{"v":131328.0337825903,"d":"131,328"},{"v":54830.038817539215,"d":"54,830"},{"v":-36797.76816961705,"d":"(36,798)"},{"v":-101132.5698990857,"d":"(101,133)"},{"v":-143087.10731724935,"d":"(143,087)"},{"v":-166689.8280001434,"d":"(166,690)"},{"v":-175244.05896011676,"d":"(175,244)"},{"v":-171458.52834729472,"d":"(171,459)"},{"v":-157554.3932447809,"d":"(157,554)"},{"v":-135353.00246071973,"d":"(135,353)"},{"v":-106347.86201778946,"d":"(106,348)"},{"v":-71763.64685458664,"d":"(71,764)"},{"v":-32604.590420760367,"d":"(32,605)"},{"v":10305.835854977035,"d":"10,306"},{"v":41292.38540107824,"d":"41,292"},{"v":29801.35602888414,"d":"29,801"},{"v":20378.71194368496,"d":"20,379"},{"v":12652.143793821677,"d":"12,652"},{"v":6316.357910933759,"d":"6,316"},{"v":1121.0134869656613,"d":"1,121"},{"v":-3139.1689406881524,"d":"(3,139)"},{"v":-6632.5185313642905,"d":"(6,633)"},{"v":-9497.065195718704,"d":"(9,497)"},{"v":-11845.993460489337,"d":"(11,846)"},null,null,{"$f":"SUM(AT82:AT87)","v":0},{"$f":"SUM(AU82:AU87)","v":{"v":397145.7479840001,"d":"397,146"}},{"$f":"SUM(AV82:AV87)","v":{"v":382468.4015680002,"d":"382,468"}},{"v":367791.0551520003,"d":"367,791"},{"v":353999.1893247204,"d":"353,999"},{"v":340207.3234974405,"d":"340,207"},{"v":326415.4576701606,"d":"326,415"},{"v":312623.5918428807,"d":"312,624"},{"v":298831.72601560084,"d":"298,832"},{"v":206069.22874626965,"d":"206,069"},{"v":192277.3629189898,"d":"192,277"},{"v":178485.49709170987,"d":"178,485"},{"v":172703.63126443,"d":"172,704"},{"v":158911.76543715008,"d":"158,912"},{"v":145119.89960987022,"d":"145,120"},{"v":131328.0337825903,"d":"131,328"},{"v":120918.70380422067,"d":"120,919"},{"v":110509.37382585103,"d":"110,509"},{"v":100100.04384748139,"d":"100,100"},{"v":89690.71386911174,"d":"89,691"},{"v":79281.3838907421,"d":"79,281"},{"v":68872.05391237246,"d":"68,872"},{"v":58462.72393400282,"d":"58,463"},{"v":48053.393955633175,"d":"48,053"},{"v":37644.06397726353,"d":"37,644"},{"v":27234.73399889389,"d":"27,235"},{"v":65239.36879590886,"d":"65,239"},{"v":54830.038817539215,"d":"54,830"},{"v":47194.3882352762,"d":"47,194"},{"v":39558.73765301317,"d":"39,559"},{"v":31923.087070750153,"d":"31,923"},{"v":24287.436488487132,"d":"24,287"},{"v":16651.78590622411,"d":"16,652"},{"v":9016.135323961087,"d":"9,016"},{"v":1380.4847416980629,"d":"1,380"},{"v":-6255.16584056496,"d":"(6,255)"},{"v":-13890.816422827982,"d":"(13,891)"},{"v":-21526.467005091003,"d":"(21,526)"},{"v":-29162.117587354027,"d":"(29,162)"},{"v":-36797.76816961705,"d":"(36,798)"},{"v":-42159.00164707277,"d":"(42,159)"},{"v":-47520.235124528495,"d":"(47,520)"},{"v":-52881.46860198422,"d":"(52,881)"},{"v":-58242.702079439936,"d":"(58,243)"},{"v":-63603.93555689566,"d":"(63,604)"},{"v":-68965.16903435139,"d":"(68,965)"},{"v":-74326.4025118071,"d":"(74,326)"},{"v":-79687.63598926282,"d":"(79,688)"},{"v":-85048.86946671855,"d":"(85,049)"},{"v":-90410.10294417427,"d":"(90,410)"},{"v":-95771.33642163,"d":"(95,771)"},{"v":-101132.5698990857,"d":"(101,133)"},{"v":-104628.78135059935,"d":"(104,629)"},{"v":-108124.99280211299,"d":"(108,125)"},{"v":-111621.20425362662,"d":"(111,621)"},{"v":-115117.41570514026,"d":"(115,117)"},{"v":-118613.62715665389,"d":"(118,614)"},{"v":-122109.83860816753,"d":"(122,110)"},{"v":-125606.05005968118,"d":"(125,606)"},{"v":-129102.26151119481,"d":"(129,102)"},{"v":-132598.47296270845,"d":"(132,598)"},{"v":-136094.68441422208,"d":"(136,095)"},{"v":-139590.8958657357,"d":"(139,591)"},{"v":-143087.10731724935,"d":"(143,087)"},{"v":-145054.00070749054,"d":"(145,054)"},{"v":-147020.89409773168,"d":"(147,021)"},{"$f":"SUM(DH82:DH87)","v":{"v":-148987.78748797288,"d":"(148,988)"}},{"v":-150954.68087821404,"d":"(150,955)"},{"v":-152921.5742684552,"d":"(152,922)"},{"v":-154888.4676586964,"d":"(154,888)"},{"v":-156855.36104893754,"d":"(156,855)"},{"v":-158822.25443917874,"d":"(158,822)"},{"v":-160789.14782941988,"d":"(160,789)"},{"v":-162756.04121966107,"d":"(162,756)"},{"v":-164722.93460990227,"d":"(164,723)"},{"v":-166689.8280001434,"d":"(166,690)"},{"v":-167402.6805801412,"d":"(167,403)"},{"v":-168115.533160139,"d":"(168,116)"},{"v":-168828.38574013673,"d":"(168,828)"},{"v":-169541.23832013452,"d":"(169,541)"},{"v":-170254.09090013232,"d":"(170,254)"},{"v":-170966.9434801301,"d":"(170,967)"},{"v":-171679.79606012785,"d":"(171,680)"},{"v":-172392.64864012564,"d":"(172,393)"},{"v":-173105.50122012343,"d":"(173,106)"},{"v":-173818.35380012117,"d":"(173,818)"},{"v":-174531.20638011897,"d":"(174,531)"},{"v":-175244.05896011676,"d":"(175,244)"},{"v":-174928.5980757149,"d":"(174,929)"},{"v":-174613.1371913131,"d":"(174,613)"},{"v":-174297.67630691122,"d":"(174,298)"},{"v":-173982.2154225094,"d":"(173,982)"},{"v":-173666.75453810755,"d":"(173,667)"},{"v":-173351.29365370574,"d":"(173,351)"},{"v":-173035.83276930393,"d":"(173,036)"},{"v":-172720.37188490207,"d":"(172,720)"},{"v":-172404.91100050026,"d":"(172,405)"},{"v":-172089.4501160984,"d":"(172,089)"},{"v":-171773.98923169659,"d":"(171,774)"},{"v":-171458.52834729472,"d":"(171,459)"},{"v":-170299.8504220852,"d":"(170,300)"},{"v":-169141.1724968757,"d":"(169,141)"},{"v":-167982.49457166618,"d":"(167,982)"},{"v":-166823.81664645666,"d":"(166,824)"},{"v":-165665.1387212472,"d":"(165,665)"},{"v":-164506.4607960377,"d":"(164,506)"},{"v":-163347.78287082823,"d":"(163,348)"},{"v":-162189.10494561878,"d":"(162,189)"},{"v":-161030.42702040932,"d":"(161,030)"},{"v":-159871.74909519986,"d":"(159,872)"},{"v":-158713.07116999035,"d":"(158,713)"},{"v":-157554.3932447809,"d":"(157,554)"},{"v":-155704.27734610916,"d":"(155,704)"},{"v":-153854.16144743736,"d":"(153,854)"},{"v":-152004.04554876563,"d":"(152,004)"},{"v":-150153.9296500939,"d":"(150,154)"},{"v":-148303.8137514221,"d":"(148,304)"},{"v":-146453.69785275037,"d":"(146,454)"},{"v":-144603.58195407857,"d":"(144,604)"},{"v":-142753.4660554068,"d":"(142,753)"},{"v":-140903.35015673505,"d":"(140,903)"},{"v":-139053.23425806325,"d":"(139,053)"},{"v":-137203.1183593915,"d":"(137,203)"},{"v":-135353.00246071973,"d":"(135,353)"},{"v":-132935.90742380885,"d":"(132,936)"},{"v":-130518.812386898,"d":"(130,519)"},{"v":-128101.71734998714,"d":"(128,102)"},{"v":-125684.6223130763,"d":"(125,685)"},{"v":-123267.52727616543,"d":"(123,268)"},{"v":-120850.43223925459,"d":"(120,850)"},{"$f":"SUM(FT82:FT87)","v":{"v":-118433.33720234373,"d":"(118,433)"}},{"v":-116016.24216543288,"d":"(116,016)"},{"v":-113599.14712852202,"d":"(113,599)"},{"v":-111182.05209161117,"d":"(111,182)"},{"v":-108764.95705470032,"d":"(108,765)"},{"v":-106347.86201778946,"d":"(106,348)"},{"v":-103465.84408752256,"d":"(103,466)"},{"v":-100583.82615725567,"d":"(100,584)"},{"v":-97701.80822698875,"d":"(97,702)"},{"v":-94819.79029672185,"d":"(94,820)"},{"v":-91937.77236645496,"d":"(91,938)"},{"v":-89055.75443618806,"d":"(89,056)"},{"v":-86173.73650592114,"d":"(86,174)"},{"v":-83291.71857565426,"d":"(83,292)"},{"v":-80409.70064538735,"d":"(80,410)"},{"v":-77527.68271512045,"d":"(77,528)"},{"v":-74645.66478485355,"d":"(74,646)"},{"v":-71763.64685458664,"d":"(71,764)"},{"v":-68500.3921517678,"d":"(68,500)"},{"v":-65237.13744894893,"d":"(65,237)"},{"v":-61973.882746130075,"d":"(61,974)"},{"v":-58710.62804331122,"d":"(58,711)"},{"v":-55447.37334049236,"d":"(55,447)"},{"v":-52184.118637673506,"d":"(52,184)"},{"v":-48920.86393485465,"d":"(48,921)"},{"v":-45657.60923203579,"d":"(45,658)"},{"v":-42394.35452921694,"d":"(42,394)"},{"v":-39131.09982639808,"d":"(39,131)"},{"v":-35867.84512357922,"d":"(35,868)"},{"v":-32604.590420760367,"d":"(32,605)"},{"v":-29028.721564448915,"d":"(29,029)"},{"v":-25452.852708137467,"d":"(25,453)"},{"v":-21876.983851826015,"d":"(21,877)"},{"v":-18301.114995514567,"d":"(18,301)"},{"v":-14725.246139203116,"d":"(14,725)"},{"v":-11149.377282891666,"d":"(11,149)"},{"v":-7573.508426580218,"d":"(7,574)"},{"v":-3997.639570268766,"d":"(3,998)"},{"v":-421.77071395731764,"d":"(422)"},{"v":3154.0981423541307,"d":"3,154"},{"v":6729.966998665583,"d":"6,730"},{"v":10305.835854977035,"d":"10,306"},{"v":14138.048317152432,"d":"14,138"},{"v":17970.26077932783,"d":"17,970"},{"v":21802.473241503234,"d":"21,802"},{"v":25634.685703678624,"d":"25,635"},{"v":29466.89816585403,"d":"29,467"},{"v":33299.11062802943,"d":"33,299"},{"v":37131.32309020482,"d":"37,131"},{"v":40963.53555238021,"d":"40,964"},{"v":44795.74801455205,"d":"44,796"},{"v":43627.96047672744,"d":"43,628"},{"v":42460.17293890284,"d":"42,460"},{"v":41292.38540107824,"d":"41,292"},{"v":40334.79962006206,"d":"40,335"},{"v":39377.213839045886,"d":"39,377"},{"v":38419.62805802972,"d":"38,420"},{"v":37462.04227701354,"d":"37,462"},{"v":36504.456495997365,"d":"36,504"},{"v":35546.87071498119,"d":"35,547"},{"v":34589.28493396501,"d":"34,589"},{"v":33631.69915294884,"d":"33,632"},{"v":32674.11337193266,"d":"32,674"},{"v":31716.527590916485,"d":"31,717"},{"$f":"SUM(IF82:IF87)","v":{"v":30758.941809900316,"d":"30,759"}},{"v":29801.35602888414,"d":"29,801"},{"v":29016.13568845087,"d":"29,016"},{"v":28230.915348017603,"d":"28,231"},{"v":27445.695007584334,"d":"27,446"},{"v":26660.474667151066,"d":"26,660"},{"v":25875.254326717804,"d":"25,875"},{"v":25090.033986284536,"d":"25,090"},{"v":24304.813645851274,"d":"24,305"},{"v":23519.593305418006,"d":"23,520"},{"v":22734.372964984745,"d":"22,734"},{"v":21949.152624551483,"d":"21,949"},{"v":21163.932284118222,"d":"21,164"},{"v":20378.71194368496,"d":"20,379"},{"v":19734.83126452969,"d":"19,735"},{"v":19090.950585374412,"d":"19,091"},{"v":18447.06990621914,"d":"18,447"},{"v":17803.189227063864,"d":"17,803"},{"v":17159.308547908593,"d":"17,159"},{"v":16515.427868753315,"d":"16,515"},{"v":15871.547189598044,"d":"15,872"},{"v":15227.666510442774,"d":"15,228"},{"v":14583.785831287496,"d":"14,584"},{"v":13939.905152132225,"d":"13,940"},{"v":13296.024472976947,"d":"13,296"},{"v":12652.143793821677,"d":"12,652"},{"v":12124.161636914352,"d":"12,124"},{"v":11596.17948000702,"d":"11,596"},{"v":11068.197323099695,"d":"11,068"},{"v":10540.21516619237,"d":"10,540"},{"v":10012.233009285042,"d":"10,012"},{"v":9484.250852377718,"d":"9,484"},{"v":8956.26869547039,"d":"8,956"},{"v":8428.286538563065,"d":"8,428"},{"v":7900.3043816557365,"d":"7,900"},{"v":7372.322224748412,"d":"7,372"},{"v":6844.3400678410835,"d":"6,844"},{"v":6316.357910933759,"d":"6,316"},{"v":5883.412542269751,"d":"5,883"},{"v":5450.467173605743,"d":"5,450"},{"v":5017.521804941734,"d":"5,018"},{"v":4584.576436277726,"d":"4,585"},{"v":4151.631067613718,"d":"4,152"},{"v":3718.68569894971,"d":"3,719"},{"v":3285.740330285702,"d":"3,286"},{"v":2852.794961621694,"d":"2,853"},{"v":2419.8495929576857,"d":"2,420"},{"v":1986.9042242936775,"d":"1,987"},{"v":1553.9588556296694,"d":"1,554"},{"v":1121.0134869656613,"d":"1,121"},{"v":765.9982846611783,"d":"766"},{"v":410.9830823566954,"d":"411"},{"v":55.967880052208784,"d":"56"},{"v":-299.04732225227417,"d":"(299)"},{"v":-654.0625245567608,"d":"(654)"},{"v":-1009.0777268612437,"d":"(1,009)"},{"v":-1364.0929291657303,"d":"(1,364)"},{"v":-1719.1081314702133,"d":"(1,719)"},{"v":-2074.1233337747,"d":"(2,074)"},{"v":-2429.138536079183,"d":"(2,429)"},{"v":-2784.1537383836658,"d":"(2,784)"},{"v":-3139.1689406881524,"d":"(3,139)"},{"v":-3430.2814065778293,"d":"(3,430)"},{"v":-3721.39387246751,"d":"(3,721)"},{"$f":"SUM(KR82:KR87)","v":{"v":-4012.506338357187,"d":"(4,013)"}},{"v":-4303.618804246864,"d":"(4,304)"},{"v":-4594.7312701365445,"d":"(4,595)"},{"v":-4885.843736026221,"d":"(4,886)"},{"v":-5176.956201915898,"d":"(5,177)"},{"v":-5468.068667805579,"d":"(5,468)"},{"v":-5759.181133695256,"d":"(5,759)"},{"v":-6050.293599584933,"d":"(6,050)"},{"v":-6341.406065474614,"d":"(6,341)"},{"v":-6632.5185313642905,"d":"(6,633)"},{"v":-6871.230753393826,"d":"(6,871)"},{"v":-7109.942975423361,"d":"(7,110)"},{"v":-7348.655197452894,"d":"(7,349)"},{"v":-7587.367419482429,"d":"(7,587)"},{"v":-7826.079641511964,"d":"(7,826)"},{"v":-8064.791863541497,"d":"(8,065)"},{"v":-8303.504085571032,"d":"(8,304)"},{"v":-8542.216307600567,"d":"(8,542)"},{"v":-8780.9285296301,"d":"(8,781)"},{"v":-9019.640751659635,"d":"(9,020)"},{"v":-9258.35297368917,"d":"(9,258)"},{"v":-9497.065195718704,"d":"(9,497)"},{"v":-9692.809217782924,"d":"(9,693)"},{"v":-9888.553239847144,"d":"(9,889)"},{"v":-10084.297261911363,"d":"(10,084)"},{"v":-10280.041283975583,"d":"(10,280)"},{"v":-10475.785306039801,"d":"(10,476)"},{"v":-10671.529328104021,"d":"(10,672)"},{"v":-10867.273350168241,"d":"(10,867)"},{"v":-11063.01737223246,"d":"(11,063)"},{"v":-11258.76139429668,"d":"(11,259)"},{"v":-11454.505416360898,"d":"(11,455)"},{"v":-11650.249438425119,"d":"(11,650)"},{"v":-11845.993460489337,"d":"(11,846)"},{"v":-12006.503558581999,"d":"(12,007)"},{"v":-12167.013656674659,"d":"(12,167)"},{"v":-12327.523754767319,"d":"(12,328)"},{"v":-12488.03385285998,"d":"(12,488)"},{"v":-12648.54395095264,"d":"(12,649)"},{"v":-12809.0540490453,"d":"(12,809)"},{"v":-12969.56414713796,"d":"(12,970)"},{"v":-13130.074245230622,"d":"(13,130)"},{"v":-13290.584343323282,"d":"(13,291)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C644","v":"Net Current Assets"},null,null,{"$f":"G79+G88","v":{"v":-452505.0499250506,"d":"(452,505)"}},{"$nulls":11},{"$f":"S79+S88","v":{"v":-3918689.9148479993,"d":"(3,918,690)"}},{"v":-2604493.1086856592,"d":"(2,604,493)"},{"v":-2904246.7555808187,"d":"(2,904,247)"},{"v":-2751963.569061351,"d":"(2,751,964)"},{"v":-2648335.3831008924,"d":"(2,648,335)"},{"v":-2567542.0965946596,"d":"(2,567,542)"},{"v":-2489826.095932641,"d":"(2,489,826)"},{"v":-2418870.6268139505,"d":"(2,418,871)"},{"v":-2351970.644996396,"d":"(2,351,971)"},{"v":-2290954.970668755,"d":"(2,290,955)"},{"v":-2182357.473245278,"d":"(2,182,357)"},{"v":-1962887.9184023482,"d":"(1,962,888)"},{"v":-1739911.1020391455,"d":"(1,739,911)"},{"v":-1513199.5332053194,"d":"(1,513,200)"},{"v":-1280455.773729582,"d":"(1,280,456)"},{"v":-1061764.521783481,"d":"(1,061,765)"},{"v":-888302.4439556752,"d":"(888,302)"},{"v":-717187.5200408744,"d":"(717,188)"},{"v":-564833.4549907377,"d":"(564,833)"},{"v":-467301.1856736251,"d":"(467,301)"},{"v":-369732.359697593,"d":"(369,732)"},{"v":-272332.2565252475,"d":"(272,332)"},{"v":-174153.95699592415,"d":"(174,154)"},{"v":-170696.12166027902,"d":"(170,696)"},{"v":-452505.0499250506,"d":"(452,505)"},null,null,{"$f":"AT79+AT88","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"$f":"AU79+AU88","v":{"v":-3889335.2220159997,"d":"(3,889,335)"}},{"$f":"AV79+AV88","v":{"v":-3904012.5684319995,"d":"(3,904,013)"}},{"v":-3918689.9148479993,"d":"(3,918,690)"},{"v":-3932481.7806752794,"d":"(3,932,482)"},{"v":-3946273.646502559,"d":"(3,946,274)"},{"v":-3960065.512329839,"d":"(3,960,066)"},{"v":-3973857.3781571193,"d":"(3,973,857)"},{"v":-3987649.243984399,"d":"(3,987,649)"},{"v":-2545904.6396366507,"d":"(2,545,905)"},{"v":-2537104.4026085464,"d":"(2,537,104)"},{"v":-2527240.7442881344,"d":"(2,527,241)"},{"v":-2484251.9710730044,"d":"(2,484,252)"},{"v":-2462991.7340448997,"d":"(2,462,992)"},{"v":-2451891.2331398716,"d":"(2,451,891)"},{"v":-2604493.1086856592,"d":"(2,604,493)"},{"v":-2587686.9145163368,"d":"(2,587,687)"},{"v":-2567494.1416393216,"d":"(2,567,494)"},{"v":-2753332.442903845,"d":"(2,753,332)"},{"v":-2733139.67002683,"d":"(2,733,140)"},{"v":-2712946.8971498148,"d":"(2,712,947)"},{"v":-2897088.1743681845,"d":"(2,897,088)"},{"v":-2876895.40149117,"d":"(2,876,895)"},{"v":-2855639.207321847,"d":"(2,855,639)"},{"v":-2944764.9277010947,"d":"(2,944,765)"},{"v":-2925981.321490746,"d":"(2,925,981)"},{"v":-2914458.827655782,"d":"(2,914,459)"},{"v":-2904246.7555808187,"d":"(2,904,247)"},{"v":-2892830.7932297485,"d":"(2,892,831)"},{"v":-2879845.041758678,"d":"(2,879,845)"},{"v":-2868429.079407608,"d":"(2,868,429)"},{"v":-2855443.3279365376,"d":"(2,855,443)"},{"v":-2842457.5764654675,"d":"(2,842,458)"},{"v":-2831041.6141143967,"d":"(2,831,042)"},{"v":-2812196.6959766597,"d":"(2,812,197)"},{"v":-2790471.5669589224,"d":"(2,790,472)"},{"v":-2776949.892043684,"d":"(2,776,950)"},{"v":-2757738.941825947,"d":"(2,757,739)"},{"v":-2742813.66200821,"d":"(2,742,814)"},{"v":-2751963.569061351,"d":"(2,751,964)"},{"v":-2736356.758538807,"d":"(2,736,357)"},{"v":-2719321.3912162622,"d":"(2,719,321)"},{"v":-2727894.7774428716,"d":"(2,727,895)"},{"v":-2710859.410120327,"d":"(2,710,859)"},{"v":-2693824.0427977825,"d":"(2,693,824)"},{"v":-2695754.135146252,"d":"(2,695,754)"},{"v":-2678718.7678237073,"d":"(2,678,719)"},{"v":-2658661.957301163,"d":"(2,658,662)"},{"v":-2665360.142012503,"d":"(2,665,360)"},{"v":-2646597.4199699587,"d":"(2,646,597)"},{"v":-2631837.9036874142,"d":"(2,631,838)"},{"v":-2648335.3831008924,"d":"(2,648,335)"},{"v":-2633492.040952406,"d":"(2,633,492)"},{"v":-2617314.2968839197,"d":"(2,617,314)"},{"v":-2633686.909088784,"d":"(2,633,687)"},{"v":-2617509.1650202977,"d":"(2,617,509)"},{"v":-2601331.4209518116,"d":"(2,601,331)"},{"v":-2608982.945189757,"d":"(2,608,983)"},{"v":-2592805.2011212707,"d":"(2,592,805)"},{"v":-2573511.8589727846,"d":"(2,573,512)"},{"v":-2584466.596059124,"d":"(2,584,467)"},{"v":-2565247.116790638,"d":"(2,565,247)"},{"v":-2549884.7408821518,"d":"(2,549,885)"},{"v":-2567542.0965946596,"d":"(2,567,542)"},{"v":-2552529.0003849007,"d":"(2,552,529)"},{"v":-2536230.2030551415,"d":"(2,536,230)"},{"$f":"DH79+DH88","v":{"v":-2554097.9625951583,"d":"(2,554,098)"}},{"v":-2537799.1652653995,"d":"(2,537,799)"},{"v":-2521500.3679356407,"d":"(2,521,500)"},{"v":-2530411.74850694,"d":"(2,530,412)"},{"v":-2514112.9511771817,"d":"(2,514,113)"},{"v":-2494649.854967423,"d":"(2,494,650)"},{"v":-2507223.079377329,"d":"(2,507,223)"},{"v":-2487600.8938875697,"d":"(2,487,601)"},{"v":-2470472.1893578107,"d":"(2,470,472)"},{"v":-2489826.095932641,"d":"(2,489,826)"},{"v":-2474646.610112639,"d":"(2,474,647)"},{"v":-2458220.3838126366,"d":"(2,458,220)"},{"v":-2478133.8606740376,"d":"(2,478,134)"},{"v":-2461707.6343740355,"d":"(2,461,708)"},{"v":-2445281.408074033,"d":"(2,445,281)"},{"v":-2455992.717259647,"d":"(2,455,993)"},{"v":-2439566.490959644,"d":"(2,439,566)"},{"v":-2419937.005139642,"d":"(2,419,937)"},{"v":-2434658.3909556787,"d":"(2,434,658)"},{"v":-2414392.4127356764,"d":"(2,414,392)"},{"v":-2397803.3449156745,"d":"(2,397,803)"},{"v":-2418870.6268139505,"d":"(2,418,871)"},{"v":-2403251.9719295483,"d":"(2,403,252)"},{"v":-2386407.680245146,"d":"(2,386,408)"},{"v":-2408216.021322683,"d":"(2,408,216)"},{"v":-2391371.729638281,"d":"(2,391,372)"},{"v":-2374527.437953879,"d":"(2,374,527)"},{"v":-2387004.6179161067,"d":"(2,387,005)"},{"v":-2370160.3262317055,"d":"(2,370,160)"},{"v":-2350091.6713473033,"d":"(2,350,092)"},{"v":-2366798.0163213047,"d":"(2,366,798)"},{"v":-2346067.0305569023,"d":"(2,346,067)"},{"v":-2328954.5142325005,"d":"(2,328,955)"},{"v":-2351970.644996396,"d":"(2,351,971)"},{"v":-2336052.5986711867,"d":"(2,336,053)"},{"v":-2318928.395865977,"d":"(2,318,928)"},{"v":-2342900.1501865354,"d":"(2,342,900)"},{"v":-2325775.947381326,"d":"(2,325,776)"},{"v":-2308651.7445761166,"d":"(2,308,652)"},{"v":-2323337.208828798,"d":"(2,323,337)"},{"v":-2306213.006023588,"d":"(2,306,213)"},{"v":-2285844.959698379,"d":"(2,285,845)"},{"v":-2304809.630182494,"d":"(2,304,810)"},{"v":-2283610.9646572843,"d":"(2,283,611)"},{"v":-2265991.807932075,"d":"(2,265,992)"},{"v":-2290954.970668755,"d":"(2,290,955)"},{"v":-2274708.036770083,"d":"(2,274,708)"},{"v":-2257267.9332714113,"d":"(2,257,268)"},{"v":-2282943.158680606,"d":"(2,282,943)"},{"v":-2265503.055181935,"d":"(2,265,503)"},{"v":-2248062.9516832633,"d":"(2,248,063)"},{"v":-2264047.2602195465,"d":"(2,264,047)"},{"v":-2246607.156720875,"d":"(2,246,607)"},{"v":-2225910.222822203,"d":"(2,225,910)"},{"v":-2239815.6469412935,"d":"(2,239,816)"},{"v":-2218394.965042622,"d":"(2,218,395)"},{"v":-2199328.15514395,"d":"(2,199,328)"},{"v":-2182357.473245278,"d":"(2,182,357)"},{"v":-2165996.7482083677,"d":"(2,165,997)"},{"v":-2148459.0871714563,"d":"(2,148,459)"},{"v":-2132098.362134546,"d":"(2,132,098)"},{"v":-2114560.7010976346,"d":"(2,114,561)"},{"v":-2097023.0400607241,"d":"(2,097,023)"},{"v":-2080662.3150238134,"d":"(2,080,662)"},{"$f":"FT79+FT88","v":{"v":-2063124.6539869022,"d":"(2,063,125)"}},{"v":-2042313.9289499917,"d":"(2,042,314)"},{"v":-2020326.2679130805,"d":"(2,020,326)"},{"v":-1998526.3755161697,"d":"(1,998,526)"},{"v":-1980237.8107992588,"d":"(1,980,238)"},{"v":-1962887.9184023482,"d":"(1,962,888)"},{"v":-1946243.5456720814,"d":"(1,946,244)"},{"v":-1928428.7303818143,"d":"(1,928,429)"},{"v":-1911784.3576515475,"d":"(1,911,784)"},{"v":-1893969.5423612804,"d":"(1,893,970)"},{"v":-1876154.7270710138,"d":"(1,876,155)"},{"v":-1859510.354340747,"d":"(1,859,510)"},{"v":-1841695.53905048,"d":"(1,841,696)"},{"v":-1820601.1663202131,"d":"(1,820,601)"},{"v":-1798336.3510299462,"d":"(1,798,336)"},{"v":-1776212.3622196792,"d":"(1,776,212)"},{"v":-1757585.0908494124,"d":"(1,757,585)"},{"v":-1739911.1020391455,"d":"(1,739,911)"},{"v":-1723021.4489363267,"d":"(1,723,021)"},{"v":-1704966.223353508,"d":"(1,704,966)"},{"v":-1688076.5702506888,"d":"(1,688,077)"},{"v":-1670021.34466787,"d":"(1,670,021)"},{"v":-1651966.1190850511,"d":"(1,651,966)"},{"v":-1635076.4659822325,"d":"(1,635,076)"},{"v":-1617021.2403994135,"d":"(1,617,021)"},{"v":-1595681.5872965946,"d":"(1,595,682)"},{"v":-1573176.3617137757,"d":"(1,573,176)"},{"v":-1550530.3096509571,"d":"(1,550,530)"},{"v":-1531395.5852681382,"d":"(1,531,396)"},{"v":-1513199.5332053194,"d":"(1,513,200)"},{"v":-1495861.3095490078,"d":"(1,495,861)"},{"v":-1477352.6433326963,"d":"(1,477,353)"},{"v":-1460014.419676385,"d":"(1,460,014)"},{"v":-1441505.7534600736,"d":"(1,441,506)"},{"v":-1422997.0872437623,"d":"(1,422,997)"},{"v":-1405658.8635874505,"d":"(1,405,659)"},{"v":-1387150.1973711392,"d":"(1,387,150)"},{"v":-1365361.9737148276,"d":"(1,365,362)"},{"v":-1342403.3074985163,"d":"(1,342,403)"},{"v":-1319491.583442205,"d":"(1,319,492)"},{"v":-1298917.4977858933,"d":"(1,298,917)"},{"v":-1280455.773729582,"d":"(1,280,456)"},{"v":-1262906.5252674064,"d":"(1,262,907)"},{"v":-1244188.457605231,"d":"(1,244,188)"},{"v":-1226639.2091430556,"d":"(1,226,639)"},{"v":-1207921.1414808806,"d":"(1,207,921)"},{"v":-1189203.0738187053,"d":"(1,189,203)"},{"v":-1171653.8253565296,"d":"(1,171,654)"},{"v":-1152935.7576943545,"d":"(1,152,936)"},{"v":-1130936.5092321788,"d":"(1,130,937)"},{"v":-1107768.4415700072,"d":"(1,107,768)"},{"v":-1089788.1425478316,"d":"(1,089,788)"},{"v":-1075294.8208056565,"d":"(1,075,295)"},{"v":-1061764.521783481,"d":"(1,061,765)"},{"v":-1049186.3467644972,"d":"(1,049,186)"},{"v":-1035445.8459855133,"d":"(1,035,446)"},{"v":-1022867.6709665296,"d":"(1,022,868)"},{"v":-1009127.1701875456,"d":"(1,009,127)"},{"v":-995386.6694085618,"d":"(995,387)"},{"v":-982808.4943895781,"d":"(982,808)"},{"v":-969067.9936105942,"d":"(969,068)"},{"v":-952039.8185916105,"d":"(952,040)"},{"v":-933849.3178126265,"d":"(933,849)"},{"v":-916034.354313643,"d":"(916,034)"},{"$f":"IF79+IF88","v":{"v":-901667.4074546591,"d":"(901,667)"}},{"v":-888302.4439556752,"d":"(888,302)"},{"v":-875914.4538961084,"d":"(875,914)"},{"v":-862377.1249565418,"d":"(862,377)"},{"v":-849989.134896975,"d":"(849,989)"},{"v":-836451.8059574083,"d":"(836,452)"},{"v":-822914.4770178415,"d":"(822,914)"},{"v":-810526.4869582747,"d":"(810,526)"},{"v":-796989.158018708,"d":"(796,989)"},{"v":-780151.1679591412,"d":"(780,151)"},{"v":-762163.8390195746,"d":"(762,164)"},{"v":-744552.0473600079,"d":"(744,552)"},{"v":-730349.3117004412,"d":"(730,349)"},{"v":-717187.5200408744,"d":"(717,188)"},{"v":-705020.7407200296,"d":"(705,021)"},{"v":-691717.6093991849,"d":"(691,718)"},{"v":-679550.8300783404,"d":"(679,551)"},{"v":-666247.6987574955,"d":"(666,248)"},{"v":-652944.5674366507,"d":"(652,945)"},{"v":-640777.7881158061,"d":"(640,778)"},{"v":-627474.6567949614,"d":"(627,475)"},{"v":-610857.8774741166,"d":"(610,858)"},{"v":-593104.746153272,"d":"(593,105)"},{"v":-581445.4922990936,"d":"(581,445)"},{"v":-572042.7088449158,"d":"(572,043)"},{"v":-564833.4549907377,"d":"(564,833)"},{"v":-558636.5378143117,"d":"(558,637)"},{"v":-551311.3854378856,"d":"(551,311)"},{"v":-545114.4682614596,"d":"(545,114)"},{"v":-537789.3158850336,"d":"(537,789)"},{"v":-530464.1635086075,"d":"(530,464)"},{"v":-524267.2463321815,"d":"(524,267)"},{"v":-516942.09395575547,"d":"(516,942)"},{"v":-506295.1767793294,"d":"(506,295)"},{"v":-494520.0244029034,"d":"(494,520)"},{"v":-482838.7563464771,"d":"(482,839)"},{"v":-474532.4537300512,"d":"(474,532)"},{"v":-467301.1856736251,"d":"(467,301)"},{"v":-461099.869308956,"d":"(461,100)"},{"v":-453773.5644642864,"d":"(453,774)"},{"v":-447572.24809961725,"d":"(447,572)"},{"v":-440245.94325494766,"d":"(440,246)"},{"v":-432919.63841027825,"d":"(432,920)"},{"v":-426718.3220456091,"d":"(426,718)"},{"v":-419392.01720093953,"d":"(419,392)"},{"v":-408740.7008362704,"d":"(408,741)"},{"v":-396964.39599160076,"d":"(396,964)"},{"v":-385281.9754669316,"d":"(385,282)"},{"v":-376964.78022226226,"d":"(376,965)"},{"v":-369732.359697593,"d":"(369,732)"},{"v":-363543.75076656445,"d":"(363,544)"},{"v":-356233.40007553546,"d":"(356,233)"},{"v":-350044.79114450683,"d":"(350,045)"},{"v":-342734.4404534779,"d":"(342,734)"},{"v":-335424.08976244915,"d":"(335,424)"},{"v":-329235.4808314205,"d":"(329,235)"},{"v":-321925.1301403916,"d":"(321,925)"},{"v":-311286.52120936295,"d":"(311,287)"},{"v":-299526.17051833397,"d":"(299,526)"},{"v":-287859.7041473052,"d":"(287,860)"},{"v":-279548.7228962765,"d":"(279,549)"},{"v":-272332.2565252475,"d":"(272,332)"},{"v":-266170.3824578039,"d":"(266,170)"},{"v":-258890.01335036027,"d":"(258,890)"},{"$f":"KR79+KR88","v":{"v":-252728.13928291664,"d":"(252,728)"}},{"v":-245447.77017547304,"d":"(245,448)"},{"v":-238167.40106802946,"d":"(238,167)"},{"v":-232005.52700058583,"d":"(232,006)"},{"v":-224725.15789314223,"d":"(224,725)"},{"v":-214113.2838256986,"d":"(214,113)"},{"v":-202382.91471825502,"d":"(202,383)"},{"v":-190746.42993081137,"d":"(190,746)"},{"v":-181340.44178336777,"d":"(181,340)"},{"v":-174153.95699592415,"d":"(174,154)"},{"v":-168030.32028462036,"d":"(168,030)"},{"v":-160791.4352533166,"d":"(160,791)"},{"v":-154667.79854201284,"d":"(154,668)"},{"v":-147428.91351070907,"d":"(147,429)"},{"v":-140190.02847940527,"d":"(140,190)"},{"v":-134066.39176810152,"d":"(134,066)"},{"v":-126827.50673679775,"d":"(126,828)"},{"v":-116253.87002549398,"d":"(116,254)"},{"v":-104564.98499419019,"d":"(104,565)"},{"v":-125125.36388288648,"d":"(125,125)"},{"v":-145685.74277158277,"d":"(145,686)"},{"v":-170696.12166027902,"d":"(170,696)"},{"v":-195663.53234901,"d":"(195,664)"},{"v":-220630.94303774097,"d":"(220,631)"},{"v":-245598.35372647192,"d":"(245,598)"},{"v":-270565.7644152029,"d":"(270,566)"},{"v":-295533.17510393384,"d":"(295,533)"},{"v":-320500.5857926648,"d":"(320,501)"},{"v":-345467.9964813958,"d":"(345,468)"},{"v":-365985.40717012674,"d":"(365,985)"},{"v":-386502.8178588577,"d":"(386,503)"},{"v":-407020.2285475887,"d":"(407,020)"},{"v":-427537.63923631964,"d":"(427,538)"},{"v":-452505.0499250506,"d":"(452,505)"},{"v":-477437.22668981,"d":"(477,437)"},{"v":-502369.4034545694,"d":"(502,369)"},{"v":-527301.5802193289,"d":"(527,302)"},{"v":-552233.7569840882,"d":"(552,234)"},{"v":-577165.9337488476,"d":"(577,166)"},{"v":-602098.110513607,"d":"(602,098)"},{"v":-627030.2872783664,"d":"(627,030)"},{"v":-647512.4640431259,"d":"(647,512)"},{"v":-667994.6408078852,"d":"(667,995)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C646","v":"Long Term Liabilities"}]
[{"$nulls":4},{"$f":"NTBInputs!D647","v":"Shareholder loan"},null,{"$f":"AQ93","v":0},{"$nulls":11},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU93:$MH93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$MH$6,AI$6,$AU93:$MH93)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E31","v":0},{"$f":"-'Calculations M'!AU1490","v":0},{"$f":"-'Calculations M'!AV1490","v":0},{"$f":"-'Calculations M'!AW1490","v":0},{"$f":"-'Calculations M'!AX1490","v":0},{"$f":"-'Calculations M'!AY1490","v":0},{"$f":"-'Calculations M'!AZ1490","v":0},{"$f":"-'Calculations M'!BA1490","v":0},{"$f":"-'Calculations M'!BB1490","v":0},{"$f":"-'Calculations M'!BC1490","v":0},{"$f":"-'Calculations M'!BD1490","v":0},{"$f":"-'Calculations M'!BE1490","v":0},{"$f":"-'Calculations M'!BF1490","v":0},{"$f":"-'Calculations M'!BG1490","v":0},{"$f":"-'Calculations M'!BH1490","v":0},{"$f":"-'Calculations M'!BI1490","v":0},{"$f":"-'Calculations M'!BJ1490","v":0},{"$f":"-'Calculations M'!BK1490","v":0},{"$f":"-'Calculations M'!BL1490","v":0},{"$f":"-'Calculations M'!BM1490","v":0},{"$f":"-'Calculations M'!BN1490","v":0},{"$f":"-'Calculations M'!BO1490","v":0},{"$f":"-'Calculations M'!BP1490","v":0},{"$f":"-'Calculations M'!BQ1490","v":0},{"$f":"-'Calculations M'!BR1490","v":0},{"$f":"-'Calculations M'!BS1490","v":0},{"$f":"-'Calculations M'!BT1490","v":0},{"$f":"-'Calculations M'!BU1490","v":0},{"$f":"-'Calculations M'!BV1490","v":0},{"$f":"-'Calculations M'!BW1490","v":0},{"$f":"-'Calculations M'!BX1490","v":0},{"$f":"-'Calculations M'!BY1490","v":0},{"$f":"-'Calculations M'!BZ1490","v":0},{"$f":"-'Calculations M'!CA1490","v":0},{"$f":"-'Calculations M'!CB1490","v":0},{"$f":"-'Calculations M'!CC1490","v":0},{"$f":"-'Calculations M'!CD1490","v":0},{"$f":"-'Calculations M'!CE1490","v":0},{"$f":"-'Calculations M'!CF1490","v":0},{"$f":"-'Calculations M'!CG1490","v":0},{"$f":"-'Calculations M'!CH1490","v":0},{"$f":"-'Calculations M'!CI1490","v":0},{"$f":"-'Calculations M'!CJ1490","v":0},{"$f":"-'Calculations M'!CK1490","v":0},{"$f":"-'Calculations M'!CL1490","v":0},{"$f":"-'Calculations M'!CM1490","v":0},{"$f":"-'Calculations M'!CN1490","v":0},{"$f":"-'Calculations M'!CO1490","v":0},{"$f":"-'Calculations M'!CP1490","v":0},{"$f":"-'Calculations M'!CQ1490","v":0},{"$f":"-'Calculations M'!CR1490","v":0},{"$f":"-'Calculations M'!CS1490","v":0},{"$f":"-'Calculations M'!CT1490","v":0},{"$f":"-'Calculations M'!CU1490","v":0},{"$f":"-'Calculations M'!CV1490","v":0},{"$f":"-'Calculations M'!CW1490","v":0},{"$f":"-'Calculations M'!CX1490","v":0},{"$f":"-'Calculations M'!CY1490","v":0},{"$f":"-'Calculations M'!CZ1490","v":0},{"$f":"-'Calculations M'!DA1490","v":0},{"$f":"-'Calculations M'!DB1490","v":0},{"$f":"-'Calculations M'!DC1490","v":0},{"$f":"-'Calculations M'!DD1490","v":0},{"$f":"-'Calculations M'!DE1490","v":0},{"$f":"-'Calculations M'!DF1490","v":0},{"$f":"-'Calculations M'!DG1490","v":0},{"$f":"-'Calculations M'!DH1490","v":0},{"$f":"-'Calculations M'!DI1490","v":0},{"$f":"-'Calculations M'!DJ1490","v":0},{"$f":"-'Calculations M'!DK1490","v":0},{"$f":"-'Calculations M'!DL1490","v":0},{"$f":"-'Calculations M'!DM1490","v":0},{"$f":"-'Calculations M'!DN1490","v":0},{"$f":"-'Calculations M'!DO1490","v":0},{"$f":"-'Calculations M'!DP1490","v":0},{"$f":"-'Calculations M'!DQ1490","v":0},{"$f":"-'Calculations M'!DR1490","v":0},{"$f":"-'Calculations M'!DS1490","v":0},{"$f":"-'Calculations M'!DT1490","v":0},{"$f":"-'Calculations M'!DU1490","v":0},{"$f":"-'Calculations M'!DV1490","v":0},{"$f":"-'Calculations M'!DW1490","v":0},{"$f":"-'Calculations M'!DX1490","v":0},{"$f":"-'Calculations M'!DY1490","v":0},{"$f":"-'Calculations M'!DZ1490","v":0},{"$f":"-'Calculations M'!EA1490","v":0},{"$f":"-'Calculations M'!EB1490","v":0},{"$f":"-'Calculations M'!EC1490","v":0},{"$f":"-'Calculations M'!ED1490","v":0},{"$f":"-'Calculations M'!EE1490","v":0},{"$f":"-'Calculations M'!EF1490","v":0},{"$f":"-'Calculations M'!EG1490","v":0},{"$f":"-'Calculations M'!EH1490","v":0},{"$f":"-'Calculations M'!EI1490","v":0},{"$f":"-'Calculations M'!EJ1490","v":0},{"$f":"-'Calculations M'!EK1490","v":0},{"$f":"-'Calculations M'!EL1490","v":0},{"$f":"-'Calculations M'!EM1490","v":0},{"$f":"-'Calculations M'!EN1490","v":0},{"$f":"-'Calculations M'!EO1490","v":0},{"$f":"-'Calculations M'!EP1490","v":0},{"$f":"-'Calculations M'!EQ1490","v":0},{"$f":"-'Calculations M'!ER1490","v":0},{"$f":"-'Calculations M'!ES1490","v":0},{"$f":"-'Calculations M'!ET1490","v":0},{"$f":"-'Calculations M'!EU1490","v":0},{"$f":"-'Calculations M'!EV1490","v":0},{"$f":"-'Calculations M'!EW1490","v":0},{"$f":"-'Calculations M'!EX1490","v":0},{"$f":"-'Calculations M'!EY1490","v":0},{"$f":"-'Calculations M'!EZ1490","v":0},{"$f":"-'Calculations M'!FA1490","v":0},{"$f":"-'Calculations M'!FB1490","v":0},{"$f":"-'Calculations M'!FC1490","v":0},{"$f":"-'Calculations M'!FD1490","v":0},{"$f":"-'Calculations M'!FE1490","v":0},{"$f":"-'Calculations M'!FF1490","v":0},{"$f":"-'Calculations M'!FG1490","v":0},{"$f":"-'Calculations M'!FH1490","v":0},{"$f":"-'Calculations M'!FI1490","v":0},{"$f":"-'Calculations M'!FJ1490","v":0},{"$f":"-'Calculations M'!FK1490","v":0},{"$f":"-'Calculations M'!FL1490","v":0},{"$f":"-'Calculations M'!FM1490","v":0},{"$f":"-'Calculations M'!FN1490","v":0},{"$f":"-'Calculations M'!FO1490","v":0},{"$f":"-'Calculations M'!FP1490","v":0},{"$f":"-'Calculations M'!FQ1490","v":0},{"$f":"-'Calculations M'!FR1490","v":0},{"$f":"-'Calculations M'!FS1490","v":0},{"$f":"-'Calculations M'!FT1490","v":0},{"$f":"-'Calculations M'!FU1490","v":0},{"$f":"-'Calculations M'!FV1490","v":0},{"$f":"-'Calculations M'!FW1490","v":0},{"$f":"-'Calculations M'!FX1490","v":0},{"$f":"-'Calculations M'!FY1490","v":0},{"$f":"-'Calculations M'!FZ1490","v":0},{"$f":"-'Calculations M'!GA1490","v":0},{"$f":"-'Calculations M'!GB1490","v":0},{"$f":"-'Calculations M'!GC1490","v":0},{"$f":"-'Calculations M'!GD1490","v":0},{"$f":"-'Calculations M'!GE1490","v":0},{"$f":"-'Calculations M'!GF1490","v":0},{"$f":"-'Calculations M'!GG1490","v":0},{"$f":"-'Calculations M'!GH1490","v":0},{"$f":"-'Calculations M'!GI1490","v":0},{"$f":"-'Calculations M'!GJ1490","v":0},{"$f":"-'Calculations M'!GK1490","v":0},{"$f":"-'Calculations M'!GL1490","v":0},{"$f":"-'Calculations M'!GM1490","v":0},{"$f":"-'Calculations M'!GN1490","v":0},{"$f":"-'Calculations M'!GO1490","v":0},{"$f":"-'Calculations M'!GP1490","v":0},{"$f":"-'Calculations M'!GQ1490","v":0},{"$f":"-'Calculations M'!GR1490","v":0},{"$f":"-'Calculations M'!GS1490","v":0},{"$f":"-'Calculations M'!GT1490","v":0},{"$f":"-'Calculations M'!GU1490","v":0},{"$f":"-'Calculations M'!GV1490","v":0},{"$f":"-'Calculations M'!GW1490","v":0},{"$f":"-'Calculations M'!GX1490","v":0},{"$f":"-'Calculations M'!GY1490","v":0},{"$f":"-'Calculations M'!GZ1490","v":0},{"$f":"-'Calculations M'!HA1490","v":0},{"$f":"-'Calculations M'!HB1490","v":0},{"$f":"-'Calculations M'!HC1490","v":0},{"$f":"-'Calculations M'!HD1490","v":0},{"$f":"-'Calculations M'!HE1490","v":0},{"$f":"-'Calculations M'!HF1490","v":0},{"$f":"-'Calculations M'!HG1490","v":0},{"$f":"-'Calculations M'!HH1490","v":0},{"$f":"-'Calculations M'!HI1490","v":0},{"$f":"-'Calculations M'!HJ1490","v":0},{"$f":"-'Calculations M'!HK1490","v":0},{"$f":"-'Calculations M'!HL1490","v":0},{"$f":"-'Calculations M'!HM1490","v":0},{"$f":"-'Calculations M'!HN1490","v":0},{"$f":"-'Calculations M'!HO1490","v":0},{"$f":"-'Calculations M'!HP1490","v":0},{"$f":"-'Calculations M'!HQ1490","v":0},{"$f":"-'Calculations M'!HR1490","v":0},{"$f":"-'Calculations M'!HS1490","v":0},{"$f":"-'Calculations M'!HT1490","v":0},{"$f":"-'Calculations M'!HU1490","v":0},{"$f":"-'Calculations M'!HV1490","v":0},{"$f":"-'Calculations M'!HW1490","v":0},{"$f":"-'Calculations M'!HX1490","v":0},{"$f":"-'Calculations M'!HY1490","v":0},{"$f":"-'Calculations M'!HZ1490","v":0},{"$f":"-'Calculations M'!IA1490","v":0},{"$f":"-'Calculations M'!IB1490","v":0},{"$f":"-'Calculations M'!IC1490","v":0},{"$f":"-'Calculations M'!ID1490","v":0},{"$f":"-'Calculations M'!IE1490","v":0},{"$f":"-'Calculations M'!IF1490","v":0},{"$f":"-'Calculations M'!IG1490","v":0},{"$f":"-'Calculations M'!IH1490","v":0},{"$f":"-'Calculations M'!II1490","v":0},{"$f":"-'Calculations M'!IJ1490","v":0},{"$f":"-'Calculations M'!IK1490","v":0},{"$f":"-'Calculations M'!IL1490","v":0},{"$f":"-'Calculations M'!IM1490","v":0},{"$f":"-'Calculations M'!IN1490","v":0},{"$f":"-'Calculations M'!IO1490","v":0},{"$f":"-'Calculations M'!IP1490","v":0},{"$f":"-'Calculations M'!IQ1490","v":0},{"$f":"-'Calculations M'!IR1490","v":0},{"$f":"-'Calculations M'!IS1490","v":0},{"$f":"-'Calculations M'!IT1490","v":0},{"$f":"-'Calculations M'!IU1490","v":0},{"$f":"-'Calculations M'!IV1490","v":0},{"$f":"-'Calculations M'!IW1490","v":0},{"$f":"-'Calculations M'!IX1490","v":0},{"$f":"-'Calculations M'!IY1490","v":0},{"$f":"-'Calculations M'!IZ1490","v":0},{"$f":"-'Calculations M'!JA1490","v":0},{"$f":"-'Calculations M'!JB1490","v":0},{"$f":"-'Calculations M'!JC1490","v":0},{"$f":"-'Calculations M'!JD1490","v":0},{"$f":"-'Calculations M'!JE1490","v":0},{"$f":"-'Calculations M'!JF1490","v":0},{"$f":"-'Calculations M'!JG1490","v":0},{"$f":"-'Calculations M'!JH1490","v":0},{"$f":"-'Calculations M'!JI1490","v":0},{"$f":"-'Calculations M'!JJ1490","v":0},{"$f":"-'Calculations M'!JK1490","v":0},{"$f":"-'Calculations M'!JL1490","v":0},{"$f":"-'Calculations M'!JM1490","v":0},{"$f":"-'Calculations M'!JN1490","v":0},{"$f":"-'Calculations M'!JO1490","v":0},{"$f":"-'Calculations M'!JP1490","v":0},{"$f":"-'Calculations M'!JQ1490","v":0},{"$f":"-'Calculations M'!JR1490","v":0},{"$f":"-'Calculations M'!JS1490","v":0},{"$f":"-'Calculations M'!JT1490","v":0},{"$f":"-'Calculations M'!JU1490","v":0},{"$f":"-'Calculations M'!JV1490","v":0},{"$f":"-'Calculations M'!JW1490","v":0},{"$f":"-'Calculations M'!JX1490","v":0},{"$f":"-'Calculations M'!JY1490","v":0},{"$f":"-'Calculations M'!JZ1490","v":0},{"$f":"-'Calculations M'!KA1490","v":0},{"$f":"-'Calculations M'!KB1490","v":0},{"$f":"-'Calculations M'!KC1490","v":0},{"$f":"-'Calculations M'!KD1490","v":0},{"$f":"-'Calculations M'!KE1490","v":0},{"$f":"-'Calculations M'!KF1490","v":0},{"$f":"-'Calculations M'!KG1490","v":0},{"$f":"-'Calculations M'!KH1490","v":0},{"$f":"-'Calculations M'!KI1490","v":0},{"$f":"-'Calculations M'!KJ1490","v":0},{"$f":"-'Calculations M'!KK1490","v":0},{"$f":"-'Calculations M'!KL1490","v":0},{"$f":"-'Calculations M'!KM1490","v":0},{"$f":"-'Calculations M'!KN1490","v":0},{"$f":"-'Calculations M'!KO1490","v":0},{"$f":"-'Calculations M'!KP1490","v":0},{"$f":"-'Calculations M'!KQ1490","v":0},{"$f":"-'Calculations M'!KR1490","v":0},{"$f":"-'Calculations M'!KS1490","v":0},{"$f":"-'Calculations M'!KT1490","v":0},{"$f":"-'Calculations M'!KU1490","v":0},{"$f":"-'Calculations M'!KV1490","v":0},{"$f":"-'Calculations M'!KW1490","v":0},{"$f":"-'Calculations M'!KX1490","v":0},{"$f":"-'Calculations M'!KY1490","v":0},{"$f":"-'Calculations M'!KZ1490","v":0},{"$f":"-'Calculations M'!LA1490","v":0},{"$f":"-'Calculations M'!LB1490","v":0},{"$f":"-'Calculations M'!LC1490","v":0},{"$f":"-'Calculations M'!LD1490","v":0},{"$f":"-'Calculations M'!LE1490","v":0},{"$f":"-'Calculations M'!LF1490","v":0},{"$f":"-'Calculations M'!LG1490","v":0},{"$f":"-'Calculations M'!LH1490","v":0},{"$f":"-'Calculations M'!LI1490","v":0},{"$f":"-'Calculations M'!LJ1490","v":0},{"$f":"-'Calculations M'!LK1490","v":0},{"$f":"-'Calculations M'!LL1490","v":0},{"$f":"-'Calculations M'!LM1490","v":0},{"$f":"-'Calculations M'!LN1490","v":0},{"$f":"-'Calculations M'!LO1490","v":0},{"$f":"-'Calculations M'!LP1490","v":0},{"$f":"-'Calculations M'!LQ1490","v":0},{"$f":"-'Calculations M'!LR1490","v":0},{"$f":"-'Calculations M'!LS1490","v":0},{"$f":"-'Calculations M'!LT1490","v":0},{"$f":"-'Calculations M'!LU1490","v":0},{"$f":"-'Calculations M'!LV1490","v":0},{"$f":"-'Calculations M'!LW1490","v":0},{"$f":"-'Calculations M'!LX1490","v":0},{"$f":"-'Calculations M'!LY1490","v":0},{"$f":"-'Calculations M'!LZ1490","v":0},{"$f":"-'Calculations M'!MA1490","v":0},{"$f":"-'Calculations M'!MB1490","v":0},{"$f":"-'Calculations M'!MC1490","v":0},{"$f":"-'Calculations M'!MD1490","v":0},{"$f":"-'Calculations M'!ME1490","v":0},{"$f":"-'Calculations M'!MF1490","v":0},{"$f":"-'Calculations M'!MG1490","v":0},{"$f":"-'Calculations M'!MH1490","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D648","v":"FFR Debt"},null,0,{"$nulls":11},0,{"v":-509232.71,"d":"(509,233)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E32","v":0},{"$f":"-'Calculations M'!AU1138","v":0},{"$f":"-'Calculations M'!AV1138","v":0},{"$f":"-'Calculations M'!AW1138","v":0},{"$f":"-'Calculations M'!AX1138","v":0},{"$f":"-'Calculations M'!AY1138","v":0},{"$f":"-'Calculations M'!AZ1138","v":0},{"$f":"-'Calculations M'!BA1138","v":0},{"$f":"-'Calculations M'!BB1138","v":0},{"$f":"-'Calculations M'!BC1138","v":{"v":-672538.94,"d":"(672,539)"}},{"$f":"-'Calculations M'!BD1138","v":{"v":-674486.12,"d":"(674,486)"}},{"$f":"-'Calculations M'!BE1138","v":{"v":-676438.94,"d":"(676,439)"}},{"$f":"-'Calculations M'!BF1138","v":{"v":-672784.21,"d":"(672,784)"}},{"$f":"-'Calculations M'!BG1138","v":{"v":-674732.1,"d":"(674,732)"}},{"$f":"-'Calculations M'!BH1138","v":{"v":-676685.63,"d":"(676,686)"}},{"$f":"-'Calculations M'!BI1138","v":{"v":-509232.71,"d":"(509,233)"}},{"$f":"-'Calculations M'!BJ1138","v":{"v":-510707.08,"d":"(510,707)"}},{"$f":"-'Calculations M'!BK1138","v":{"v":-512185.72,"d":"(512,186)"}},{"$f":"-'Calculations M'!BL1138","v":{"v":-311024.14,"d":"(311,024)"}},{"$f":"-'Calculations M'!BM1138","v":{"v":-311924.64,"d":"(311,925)"}},{"$f":"-'Calculations M'!BN1138","v":{"v":-312827.75,"d":"(312,828)"}},{"$f":"-'Calculations M'!BO1138","v":{"v":-112786,"d":"(112,786)"}},{"$f":"-'Calculations M'!BP1138","v":{"v":-113112.55,"d":"(113,113)"}},{"$f":"-'Calculations M'!BQ1138","v":{"v":-113440.04,"d":"(113,440)"}},{"$f":"-'Calculations M'!BR1138","v":0},{"$f":"-'Calculations M'!BS1138","v":0},{"$f":"-'Calculations M'!BT1138","v":0},{"$f":"-'Calculations M'!BU1138","v":0},{"$f":"-'Calculations M'!BV1138","v":0},{"$f":"-'Calculations M'!BW1138","v":0},{"$f":"-'Calculations M'!BX1138","v":0},{"$f":"-'Calculations M'!BY1138","v":0},{"$f":"-'Calculations M'!BZ1138","v":0},{"$f":"-'Calculations M'!CA1138","v":0},{"$f":"-'Calculations M'!CB1138","v":0},{"$f":"-'Calculations M'!CC1138","v":0},{"$f":"-'Calculations M'!CD1138","v":0},{"$f":"-'Calculations M'!CE1138","v":0},{"$f":"-'Calculations M'!CF1138","v":0},{"$f":"-'Calculations M'!CG1138","v":0},{"$f":"-'Calculations M'!CH1138","v":0},{"$f":"-'Calculations M'!CI1138","v":0},{"$f":"-'Calculations M'!CJ1138","v":0},{"$f":"-'Calculations M'!CK1138","v":0},{"$f":"-'Calculations M'!CL1138","v":0},{"$f":"-'Calculations M'!CM1138","v":0},{"$f":"-'Calculations M'!CN1138","v":0},{"$f":"-'Calculations M'!CO1138","v":0},{"$f":"-'Calculations M'!CP1138","v":0},{"$f":"-'Calculations M'!CQ1138","v":0},{"$f":"-'Calculations M'!CR1138","v":0},{"$f":"-'Calculations M'!CS1138","v":0},{"$f":"-'Calculations M'!CT1138","v":0},{"$f":"-'Calculations M'!CU1138","v":0},{"$f":"-'Calculations M'!CV1138","v":0},{"$f":"-'Calculations M'!CW1138","v":0},{"$f":"-'Calculations M'!CX1138","v":0},{"$f":"-'Calculations M'!CY1138","v":0},{"$f":"-'Calculations M'!CZ1138","v":0},{"$f":"-'Calculations M'!DA1138","v":0},{"$f":"-'Calculations M'!DB1138","v":0},{"$f":"-'Calculations M'!DC1138","v":0},{"$f":"-'Calculations M'!DD1138","v":0},{"$f":"-'Calculations M'!DE1138","v":0},{"$f":"-'Calculations M'!DF1138","v":0},{"$f":"-'Calculations M'!DG1138","v":0},{"$f":"-'Calculations M'!DH1138","v":0},{"$f":"-'Calculations M'!DI1138","v":0},{"$f":"-'Calculations M'!DJ1138","v":0},{"$f":"-'Calculations M'!DK1138","v":0},{"$f":"-'Calculations M'!DL1138","v":0},{"$f":"-'Calculations M'!DM1138","v":0},{"$f":"-'Calculations M'!DN1138","v":0},{"$f":"-'Calculations M'!DO1138","v":0},{"$f":"-'Calculations M'!DP1138","v":0},{"$f":"-'Calculations M'!DQ1138","v":0},{"$f":"-'Calculations M'!DR1138","v":0},{"$f":"-'Calculations M'!DS1138","v":0},{"$f":"-'Calculations M'!DT1138","v":0},{"$f":"-'Calculations M'!DU1138","v":0},{"$f":"-'Calculations M'!DV1138","v":0},{"$f":"-'Calculations M'!DW1138","v":0},{"$f":"-'Calculations M'!DX1138","v":0},{"$f":"-'Calculations M'!DY1138","v":0},{"$f":"-'Calculations M'!DZ1138","v":0},{"$f":"-'Calculations M'!EA1138","v":0},{"$f":"-'Calculations M'!EB1138","v":0},{"$f":"-'Calculations M'!EC1138","v":0},{"$f":"-'Calculations M'!ED1138","v":0},{"$f":"-'Calculations M'!EE1138","v":0},{"$f":"-'Calculations M'!EF1138","v":0},{"$f":"-'Calculations M'!EG1138","v":0},{"$f":"-'Calculations M'!EH1138","v":0},{"$f":"-'Calculations M'!EI1138","v":0},{"$f":"-'Calculations M'!EJ1138","v":0},{"$f":"-'Calculations M'!EK1138","v":0},{"$f":"-'Calculations M'!EL1138","v":0},{"$f":"-'Calculations M'!EM1138","v":0},{"$f":"-'Calculations M'!EN1138","v":0},{"$f":"-'Calculations M'!EO1138","v":0},{"$f":"-'Calculations M'!EP1138","v":0},{"$f":"-'Calculations M'!EQ1138","v":0},{"$f":"-'Calculations M'!ER1138","v":0},{"$f":"-'Calculations M'!ES1138","v":0},{"$f":"-'Calculations M'!ET1138","v":0},{"$f":"-'Calculations M'!EU1138","v":0},{"$f":"-'Calculations M'!EV1138","v":0},{"$f":"-'Calculations M'!EW1138","v":0},{"$f":"-'Calculations M'!EX1138","v":0},{"$f":"-'Calculations M'!EY1138","v":0},{"$f":"-'Calculations M'!EZ1138","v":0},{"$f":"-'Calculations M'!FA1138","v":0},{"$f":"-'Calculations M'!FB1138","v":0},{"$f":"-'Calculations M'!FC1138","v":0},{"$f":"-'Calculations M'!FD1138","v":0},{"$f":"-'Calculations M'!FE1138","v":0},{"$f":"-'Calculations M'!FF1138","v":0},{"$f":"-'Calculations M'!FG1138","v":0},{"$f":"-'Calculations M'!FH1138","v":0},{"$f":"-'Calculations M'!FI1138","v":0},{"$f":"-'Calculations M'!FJ1138","v":0},{"$f":"-'Calculations M'!FK1138","v":0},{"$f":"-'Calculations M'!FL1138","v":0},{"$f":"-'Calculations M'!FM1138","v":0},{"$f":"-'Calculations M'!FN1138","v":0},{"$f":"-'Calculations M'!FO1138","v":0},{"$f":"-'Calculations M'!FP1138","v":0},{"$f":"-'Calculations M'!FQ1138","v":0},{"$f":"-'Calculations M'!FR1138","v":0},{"$f":"-'Calculations M'!FS1138","v":0},{"$f":"-'Calculations M'!FT1138","v":0},{"$f":"-'Calculations M'!FU1138","v":0},{"$f":"-'Calculations M'!FV1138","v":0},{"$f":"-'Calculations M'!FW1138","v":0},{"$f":"-'Calculations M'!FX1138","v":0},{"$f":"-'Calculations M'!FY1138","v":0},{"$f":"-'Calculations M'!FZ1138","v":0},{"$f":"-'Calculations M'!GA1138","v":0},{"$f":"-'Calculations M'!GB1138","v":0},{"$f":"-'Calculations M'!GC1138","v":0},{"$f":"-'Calculations M'!GD1138","v":0},{"$f":"-'Calculations M'!GE1138","v":0},{"$f":"-'Calculations M'!GF1138","v":0},{"$f":"-'Calculations M'!GG1138","v":0},{"$f":"-'Calculations M'!GH1138","v":0},{"$f":"-'Calculations M'!GI1138","v":0},{"$f":"-'Calculations M'!GJ1138","v":0},{"$f":"-'Calculations M'!GK1138","v":0},{"$f":"-'Calculations M'!GL1138","v":0},{"$f":"-'Calculations M'!GM1138","v":0},{"$f":"-'Calculations M'!GN1138","v":0},{"$f":"-'Calculations M'!GO1138","v":0},{"$f":"-'Calculations M'!GP1138","v":0},{"$f":"-'Calculations M'!GQ1138","v":0},{"$f":"-'Calculations M'!GR1138","v":0},{"$f":"-'Calculations M'!GS1138","v":0},{"$f":"-'Calculations M'!GT1138","v":0},{"$f":"-'Calculations M'!GU1138","v":0},{"$f":"-'Calculations M'!GV1138","v":0},{"$f":"-'Calculations M'!GW1138","v":0},{"$f":"-'Calculations M'!GX1138","v":0},{"$f":"-'Calculations M'!GY1138","v":0},{"$f":"-'Calculations M'!GZ1138","v":0},{"$f":"-'Calculations M'!HA1138","v":0},{"$f":"-'Calculations M'!HB1138","v":0},{"$f":"-'Calculations M'!HC1138","v":0},{"$f":"-'Calculations M'!HD1138","v":0},{"$f":"-'Calculations M'!HE1138","v":0},{"$f":"-'Calculations M'!HF1138","v":0},{"$f":"-'Calculations M'!HG1138","v":0},{"$f":"-'Calculations M'!HH1138","v":0},{"$f":"-'Calculations M'!HI1138","v":0},{"$f":"-'Calculations M'!HJ1138","v":0},{"$f":"-'Calculations M'!HK1138","v":0},{"$f":"-'Calculations M'!HL1138","v":0},{"$f":"-'Calculations M'!HM1138","v":0},{"$f":"-'Calculations M'!HN1138","v":0},{"$f":"-'Calculations M'!HO1138","v":0},{"$f":"-'Calculations M'!HP1138","v":0},{"$f":"-'Calculations M'!HQ1138","v":0},{"$f":"-'Calculations M'!HR1138","v":0},{"$f":"-'Calculations M'!HS1138","v":0},{"$f":"-'Calculations M'!HT1138","v":0},{"$f":"-'Calculations M'!HU1138","v":0},{"$f":"-'Calculations M'!HV1138","v":0},{"$f":"-'Calculations M'!HW1138","v":0},{"$f":"-'Calculations M'!HX1138","v":0},{"$f":"-'Calculations M'!HY1138","v":0},{"$f":"-'Calculations M'!HZ1138","v":0},{"$f":"-'Calculations M'!IA1138","v":0},{"$f":"-'Calculations M'!IB1138","v":0},{"$f":"-'Calculations M'!IC1138","v":0},{"$f":"-'Calculations M'!ID1138","v":0},{"$f":"-'Calculations M'!IE1138","v":0},{"$f":"-'Calculations M'!IF1138","v":0},{"$f":"-'Calculations M'!IG1138","v":0},{"$f":"-'Calculations M'!IH1138","v":0},{"$f":"-'Calculations M'!II1138","v":0},{"$f":"-'Calculations M'!IJ1138","v":0},{"$f":"-'Calculations M'!IK1138","v":0},{"$f":"-'Calculations M'!IL1138","v":0},{"$f":"-'Calculations M'!IM1138","v":0},{"$f":"-'Calculations M'!IN1138","v":0},{"$f":"-'Calculations M'!IO1138","v":0},{"$f":"-'Calculations M'!IP1138","v":0},{"$f":"-'Calculations M'!IQ1138","v":0},{"$f":"-'Calculations M'!IR1138","v":0},{"$f":"-'Calculations M'!IS1138","v":0},{"$f":"-'Calculations M'!IT1138","v":0},{"$f":"-'Calculations M'!IU1138","v":0},{"$f":"-'Calculations M'!IV1138","v":0},{"$f":"-'Calculations M'!IW1138","v":0},{"$f":"-'Calculations M'!IX1138","v":0},{"$f":"-'Calculations M'!IY1138","v":0},{"$f":"-'Calculations M'!IZ1138","v":0},{"$f":"-'Calculations M'!JA1138","v":0},{"$f":"-'Calculations M'!JB1138","v":0},{"$f":"-'Calculations M'!JC1138","v":0},{"$f":"-'Calculations M'!JD1138","v":0},{"$f":"-'Calculations M'!JE1138","v":0},{"$f":"-'Calculations M'!JF1138","v":0},{"$f":"-'Calculations M'!JG1138","v":0},{"$f":"-'Calculations M'!JH1138","v":0},{"$f":"-'Calculations M'!JI1138","v":0},{"$f":"-'Calculations M'!JJ1138","v":0},{"$f":"-'Calculations M'!JK1138","v":0},{"$f":"-'Calculations M'!JL1138","v":0},{"$f":"-'Calculations M'!JM1138","v":0},{"$f":"-'Calculations M'!JN1138","v":0},{"$f":"-'Calculations M'!JO1138","v":0},{"$f":"-'Calculations M'!JP1138","v":0},{"$f":"-'Calculations M'!JQ1138","v":0},{"$f":"-'Calculations M'!JR1138","v":0},{"$f":"-'Calculations M'!JS1138","v":0},{"$f":"-'Calculations M'!JT1138","v":0},{"$f":"-'Calculations M'!JU1138","v":0},{"$f":"-'Calculations M'!JV1138","v":0},{"$f":"-'Calculations M'!JW1138","v":0},{"$f":"-'Calculations M'!JX1138","v":0},{"$f":"-'Calculations M'!JY1138","v":0},{"$f":"-'Calculations M'!JZ1138","v":0},{"$f":"-'Calculations M'!KA1138","v":0},{"$f":"-'Calculations M'!KB1138","v":0},{"$f":"-'Calculations M'!KC1138","v":0},{"$f":"-'Calculations M'!KD1138","v":0},{"$f":"-'Calculations M'!KE1138","v":0},{"$f":"-'Calculations M'!KF1138","v":0},{"$f":"-'Calculations M'!KG1138","v":0},{"$f":"-'Calculations M'!KH1138","v":0},{"$f":"-'Calculations M'!KI1138","v":0},{"$f":"-'Calculations M'!KJ1138","v":0},{"$f":"-'Calculations M'!KK1138","v":0},{"$f":"-'Calculations M'!KL1138","v":0},{"$f":"-'Calculations M'!KM1138","v":0},{"$f":"-'Calculations M'!KN1138","v":0},{"$f":"-'Calculations M'!KO1138","v":0},{"$f":"-'Calculations M'!KP1138","v":0},{"$f":"-'Calculations M'!KQ1138","v":0},{"$f":"-'Calculations M'!KR1138","v":0},{"$f":"-'Calculations M'!KS1138","v":0},{"$f":"-'Calculations M'!KT1138","v":0},{"$f":"-'Calculations M'!KU1138","v":0},{"$f":"-'Calculations M'!KV1138","v":0},{"$f":"-'Calculations M'!KW1138","v":0},{"$f":"-'Calculations M'!KX1138","v":0},{"$f":"-'Calculations M'!KY1138","v":0},{"$f":"-'Calculations M'!KZ1138","v":0},{"$f":"-'Calculations M'!LA1138","v":0},{"$f":"-'Calculations M'!LB1138","v":0},{"$f":"-'Calculations M'!LC1138","v":0},{"$f":"-'Calculations M'!LD1138","v":0},{"$f":"-'Calculations M'!LE1138","v":0},{"$f":"-'Calculations M'!LF1138","v":0},{"$f":"-'Calculations M'!LG1138","v":0},{"$f":"-'Calculations M'!LH1138","v":0},{"$f":"-'Calculations M'!LI1138","v":0},{"$f":"-'Calculations M'!LJ1138","v":0},{"$f":"-'Calculations M'!LK1138","v":0},{"$f":"-'Calculations M'!LL1138","v":0},{"$f":"-'Calculations M'!LM1138","v":0},{"$f":"-'Calculations M'!LN1138","v":0},{"$f":"-'Calculations M'!LO1138","v":0},{"$f":"-'Calculations M'!LP1138","v":0},{"$f":"-'Calculations M'!LQ1138","v":0},{"$f":"-'Calculations M'!LR1138","v":0},{"$f":"-'Calculations M'!LS1138","v":0},{"$f":"-'Calculations M'!LT1138","v":0},{"$f":"-'Calculations M'!LU1138","v":0},{"$f":"-'Calculations M'!LV1138","v":0},{"$f":"-'Calculations M'!LW1138","v":0},{"$f":"-'Calculations M'!LX1138","v":0},{"$f":"-'Calculations M'!LY1138","v":0},{"$f":"-'Calculations M'!LZ1138","v":0},{"$f":"-'Calculations M'!MA1138","v":0},{"$f":"-'Calculations M'!MB1138","v":0},{"$f":"-'Calculations M'!MC1138","v":0},{"$f":"-'Calculations M'!MD1138","v":0},{"$f":"-'Calculations M'!ME1138","v":0},{"$f":"-'Calculations M'!MF1138","v":0},{"$f":"-'Calculations M'!MG1138","v":0},{"$f":"-'Calculations M'!MH1138","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D649","v":"CM Debt"},null,{"v":-194176.14,"d":"(194,176)"},{"$nulls":11},0,{"v":-786900.53,"d":"(786,901)"},{"v":-822567.7,"d":"(822,568)"},{"v":-826058.48,"d":"(826,058)"},{"v":-761265.14,"d":"(761,265)"},{"v":-676138.82,"d":"(676,139)"},{"v":-580113.04,"d":"(580,113)"},{"v":-470779.39,"d":"(470,779)"},{"v":-346979.02,"d":"(346,979)"},{"v":-207476.08,"d":"(207,476)"},{"v":-104392.77,"d":"(104,393)"},{"v":-109124.5,"d":"(109,125)"},{"v":-114070.68,"d":"(114,071)"},{"v":-119241.08,"d":"(119,241)"},{"v":-124645.82,"d":"(124,646)"},{"v":-130295.52,"d":"(130,296)"},{"v":-136201.32,"d":"(136,201)"},{"v":-142374.81,"d":"(142,375)"},{"v":-148828.12,"d":"(148,828)"},{"v":-155573.93,"d":"(155,574)"},{"v":-162625.49,"d":"(162,625)"},{"v":-169996.67,"d":"(169,997)"},{"v":-177701.95,"d":"(177,702)"},{"v":-185756.5,"d":"(185,757)"},{"v":-194176.14,"d":"(194,176)"},null,null,{"$f":"'Opening BS'!E33","v":0},{"$f":"-'Calculations M'!AU1292","v":0},{"$f":"-'Calculations M'!AV1292","v":0},{"$f":"-'Calculations M'!AW1292","v":0},{"$f":"-'Calculations M'!AX1292","v":0},{"$f":"-'Calculations M'!AY1292","v":0},{"$f":"-'Calculations M'!AZ1292","v":0},{"$f":"-'Calculations M'!BA1292","v":0},{"$f":"-'Calculations M'!BB1292","v":0},{"$f":"-'Calculations M'!BC1292","v":{"v":-769651.17,"d":"(769,651)"}},{"$f":"-'Calculations M'!BD1292","v":{"v":-772499.58,"d":"(772,500)"}},{"$f":"-'Calculations M'!BE1292","v":{"v":-775358.53,"d":"(775,359)"}},{"$f":"-'Calculations M'!BF1292","v":{"v":-778228.06,"d":"(778,228)"}},{"$f":"-'Calculations M'!BG1292","v":{"v":-781108.21,"d":"(781,108)"}},{"$f":"-'Calculations M'!BH1292","v":{"v":-783999.02,"d":"(783,999)"}},{"$f":"-'Calculations M'!BI1292","v":{"v":-786900.53,"d":"(786,901)"}},{"$f":"-'Calculations M'!BJ1292","v":{"v":-789812.78,"d":"(789,813)"}},{"$f":"-'Calculations M'!BK1292","v":{"v":-792735.8,"d":"(792,736)"}},{"$f":"-'Calculations M'!BL1292","v":{"v":-795669.64,"d":"(795,670)"}},{"$f":"-'Calculations M'!BM1292","v":{"v":-798614.34,"d":"(798,614)"}},{"$f":"-'Calculations M'!BN1292","v":{"v":-801569.94,"d":"(801,570)"}},{"$f":"-'Calculations M'!BO1292","v":{"v":-804536.48,"d":"(804,536)"}},{"$f":"-'Calculations M'!BP1292","v":{"v":-807514,"d":"(807,514)"}},{"$f":"-'Calculations M'!BQ1292","v":{"v":-810502.54,"d":"(810,503)"}},{"$f":"-'Calculations M'!BR1292","v":{"v":-813502.14,"d":"(813,502)"}},{"$f":"-'Calculations M'!BS1292","v":{"v":-816512.84,"d":"(816,513)"}},{"$f":"-'Calculations M'!BT1292","v":{"v":-819534.68,"d":"(819,535)"}},{"$f":"-'Calculations M'!BU1292","v":{"v":-822567.7,"d":"(822,568)"}},{"$f":"-'Calculations M'!BV1292","v":{"v":-825611.95,"d":"(825,612)"}},{"$f":"-'Calculations M'!BW1292","v":{"v":-828667.46,"d":"(828,667)"}},{"$f":"-'Calculations M'!BX1292","v":{"v":-831734.28,"d":"(831,734)"}},{"$f":"-'Calculations M'!BY1292","v":{"v":-834812.45,"d":"(834,812)"}},{"$f":"-'Calculations M'!BZ1292","v":{"v":-837902.01,"d":"(837,902)"}},{"$f":"-'Calculations M'!CA1292","v":{"v":-841003.01,"d":"(841,003)"}},{"$f":"-'Calculations M'!CB1292","v":{"v":-844115.49,"d":"(844,115)"}},{"$f":"-'Calculations M'!CC1292","v":{"v":-847239.48,"d":"(847,239)"}},{"$f":"-'Calculations M'!CD1292","v":{"v":-840601.79,"d":"(840,602)"}},{"$f":"-'Calculations M'!CE1292","v":{"v":-843712.78,"d":"(843,713)"}},{"$f":"-'Calculations M'!CF1292","v":{"v":-846835.28,"d":"(846,835)"}},{"$f":"-'Calculations M'!CG1292","v":{"v":-826058.48,"d":"(826,058)"}},{"$f":"-'Calculations M'!CH1292","v":{"v":-829115.65,"d":"(829,116)"}},{"$f":"-'Calculations M'!CI1292","v":{"v":-832184.13,"d":"(832,184)"}},{"$f":"-'Calculations M'!CJ1292","v":{"v":-811083.77,"d":"(811,084)"}},{"$f":"-'Calculations M'!CK1292","v":{"v":-814085.52,"d":"(814,086)"}},{"$f":"-'Calculations M'!CL1292","v":{"v":-817098.38,"d":"(817,098)"}},{"$f":"-'Calculations M'!CM1292","v":{"v":-802585.48,"d":"(802,585)"}},{"$f":"-'Calculations M'!CN1292","v":{"v":-805555.78,"d":"(805,556)"}},{"$f":"-'Calculations M'!CO1292","v":{"v":-808537.07,"d":"(808,537)"}},{"$f":"-'Calculations M'!CP1292","v":{"v":-783345.84,"d":"(783,346)"}},{"$f":"-'Calculations M'!CQ1292","v":{"v":-786244.93,"d":"(786,245)"}},{"$f":"-'Calculations M'!CR1292","v":{"v":-789154.75,"d":"(789,155)"}},{"$f":"-'Calculations M'!CS1292","v":{"v":-761265.14,"d":"(761,265)"}},{"$f":"-'Calculations M'!CT1292","v":{"v":-764082.51,"d":"(764,083)"}},{"$f":"-'Calculations M'!CU1292","v":{"v":-766910.31,"d":"(766,910)"}},{"$f":"-'Calculations M'!CV1292","v":{"v":-738532.62,"d":"(738,533)"}},{"$f":"-'Calculations M'!CW1292","v":{"v":-741265.86,"d":"(741,266)"}},{"$f":"-'Calculations M'!CX1292","v":{"v":-744009.22,"d":"(744,009)"}},{"$f":"-'Calculations M'!CY1292","v":{"v":-724267.86,"d":"(724,268)"}},{"$f":"-'Calculations M'!CZ1292","v":{"v":-726948.31,"d":"(726,948)"}},{"$f":"-'Calculations M'!DA1292","v":{"v":-729638.68,"d":"(729,639)"}},{"$f":"-'Calculations M'!DB1292","v":{"v":-700756.52,"d":"(700,757)"}},{"$f":"-'Calculations M'!DC1292","v":{"v":-703349.96,"d":"(703,350)"}},{"$f":"-'Calculations M'!DD1292","v":{"v":-705952.99,"d":"(705,953)"}},{"$f":"-'Calculations M'!DE1292","v":{"v":-676138.82,"d":"(676,139)"}},{"$f":"-'Calculations M'!DF1292","v":{"v":-678641.15,"d":"(678,641)"}},{"$f":"-'Calculations M'!DG1292","v":{"v":-681152.74,"d":"(681,153)"}},{"$f":"-'Calculations M'!DH1292","v":{"v":-650792.77,"d":"(650,793)"}},{"$f":"-'Calculations M'!DI1292","v":{"v":-653201.29,"d":"(653,201)"}},{"$f":"-'Calculations M'!DJ1292","v":{"v":-655618.73,"d":"(655,619)"}},{"$f":"-'Calculations M'!DK1292","v":{"v":-634120.64,"d":"(634,121)"}},{"$f":"-'Calculations M'!DL1292","v":{"v":-636467.46,"d":"(636,467)"}},{"$f":"-'Calculations M'!DM1292","v":{"v":-638822.97,"d":"(638,823)"}},{"$f":"-'Calculations M'!DN1292","v":{"v":-607865.17,"d":"(607,865)"}},{"$f":"-'Calculations M'!DO1292","v":{"v":-610114.82,"d":"(610,115)"}},{"$f":"-'Calculations M'!DP1292","v":{"v":-612372.8,"d":"(612,373)"}},{"$f":"-'Calculations M'!DQ1292","v":{"v":-580113.04,"d":"(580,113)"}},{"$f":"-'Calculations M'!DR1292","v":{"v":-582259.99,"d":"(582,260)"}},{"$f":"-'Calculations M'!DS1292","v":{"v":-584414.88,"d":"(584,415)"}},{"$f":"-'Calculations M'!DT1292","v":{"v":-551484.78,"d":"(551,485)"}},{"$f":"-'Calculations M'!DU1292","v":{"v":-553525.77,"d":"(553,526)"}},{"$f":"-'Calculations M'!DV1292","v":{"v":-555574.32,"d":"(555,574)"}},{"$f":"-'Calculations M'!DW1292","v":{"v":-531739.65,"d":"(531,740)"}},{"$f":"-'Calculations M'!DX1292","v":{"v":-533707.57,"d":"(533,708)"}},{"$f":"-'Calculations M'!DY1292","v":{"v":-535682.77,"d":"(535,683)"}},{"$f":"-'Calculations M'!DZ1292","v":{"v":-502067.67,"d":"(502,068)"}},{"$f":"-'Calculations M'!EA1292","v":{"v":-503925.78,"d":"(503,926)"}},{"$f":"-'Calculations M'!EB1292","v":{"v":-505790.76,"d":"(505,791)"}},{"$f":"-'Calculations M'!EC1292","v":{"v":-470779.39,"d":"(470,779)"}},{"$f":"-'Calculations M'!ED1292","v":{"v":-472521.7,"d":"(472,522)"}},{"$f":"-'Calculations M'!EE1292","v":{"v":-474270.46,"d":"(474,270)"}},{"$f":"-'Calculations M'!EF1292","v":{"v":-438598.7,"d":"(438,599)"}},{"$f":"-'Calculations M'!EG1292","v":{"v":-440221.91,"d":"(440,222)"}},{"$f":"-'Calculations M'!EH1292","v":{"v":-441851.13,"d":"(441,851)"}},{"$f":"-'Calculations M'!EI1292","v":{"v":-415390.55,"d":"(415,391)"}},{"$f":"-'Calculations M'!EJ1292","v":{"v":-416927.87,"d":"(416,928)"}},{"$f":"-'Calculations M'!EK1292","v":{"v":-418470.88,"d":"(418,471)"}},{"$f":"-'Calculations M'!EL1292","v":{"v":-382018.97,"d":"(382,019)"}},{"$f":"-'Calculations M'!EM1292","v":{"v":-383432.79,"d":"(383,433)"}},{"$f":"-'Calculations M'!EN1292","v":{"v":-384851.84,"d":"(384,852)"}},{"$f":"-'Calculations M'!EO1292","v":{"v":-346979.02,"d":"(346,979)"}},{"$f":"-'Calculations M'!EP1292","v":{"v":-348263.16,"d":"(348,263)"}},{"$f":"-'Calculations M'!EQ1292","v":{"v":-349552.05,"d":"(349,552)"}},{"$f":"-'Calculations M'!ER1292","v":{"v":-310955.91,"d":"(310,956)"}},{"$f":"-'Calculations M'!ES1292","v":{"v":-312106.73,"d":"(312,107)"}},{"$f":"-'Calculations M'!ET1292","v":{"v":-313261.81,"d":"(313,262)"}},{"$f":"-'Calculations M'!EU1292","v":{"v":-283817.65,"d":"(283,818)"}},{"$f":"-'Calculations M'!EV1292","v":{"v":-284868.03,"d":"(284,868)"}},{"$f":"-'Calculations M'!EW1292","v":{"v":-285922.3,"d":"(285,922)"}},{"$f":"-'Calculations M'!EX1292","v":{"v":-246441.6,"d":"(246,442)"}},{"$f":"-'Calculations M'!EY1292","v":{"v":-247353.66,"d":"(247,354)"}},{"$f":"-'Calculations M'!EZ1292","v":{"v":-248269.09,"d":"(248,269)"}},{"$f":"-'Calculations M'!FA1292","v":{"v":-207476.08,"d":"(207,476)"}},{"$f":"-'Calculations M'!FB1292","v":{"v":-208243.93,"d":"(208,244)"}},{"$f":"-'Calculations M'!FC1292","v":{"v":-209014.62,"d":"(209,015)"}},{"$f":"-'Calculations M'!FD1292","v":{"v":-167866,"d":"(167,866)"}},{"$f":"-'Calculations M'!FE1292","v":{"v":-168487.26,"d":"(168,487)"}},{"$f":"-'Calculations M'!FF1292","v":{"v":-169110.82,"d":"(169,111)"}},{"$f":"-'Calculations M'!FG1292","v":{"v":-137505.44,"d":"(137,505)"}},{"$f":"-'Calculations M'!FH1292","v":{"v":-138014.34,"d":"(138,014)"}},{"$f":"-'Calculations M'!FI1292","v":{"v":-138525.12,"d":"(138,525)"}},{"$f":"-'Calculations M'!FJ1292","v":{"v":-103242.26,"d":"(103,242)"}},{"$f":"-'Calculations M'!FK1292","v":{"v":-103624.35,"d":"(103,624)"}},{"$f":"-'Calculations M'!FL1292","v":{"v":-104007.85,"d":"(104,008)"}},{"$f":"-'Calculations M'!FM1292","v":{"v":-104392.77,"d":"(104,393)"}},{"$f":"-'Calculations M'!FN1292","v":{"v":-104779.12,"d":"(104,779)"}},{"$f":"-'Calculations M'!FO1292","v":{"v":-105166.9,"d":"(105,167)"}},{"$f":"-'Calculations M'!FP1292","v":{"v":-105556.11,"d":"(105,556)"}},{"$f":"-'Calculations M'!FQ1292","v":{"v":-105946.76,"d":"(105,947)"}},{"$f":"-'Calculations M'!FR1292","v":{"v":-106338.86,"d":"(106,339)"}},{"$f":"-'Calculations M'!FS1292","v":{"v":-106732.41,"d":"(106,732)"}},{"$f":"-'Calculations M'!FT1292","v":{"v":-107127.42,"d":"(107,127)"}},{"$f":"-'Calculations M'!FU1292","v":{"v":-107523.89,"d":"(107,524)"}},{"$f":"-'Calculations M'!FV1292","v":{"v":-107921.83,"d":"(107,922)"}},{"$f":"-'Calculations M'!FW1292","v":{"v":-108321.24,"d":"(108,321)"}},{"$f":"-'Calculations M'!FX1292","v":{"v":-108722.13,"d":"(108,722)"}},{"$f":"-'Calculations M'!FY1292","v":{"v":-109124.5,"d":"(109,125)"}},{"$f":"-'Calculations M'!FZ1292","v":{"v":-109528.36,"d":"(109,528)"}},{"$f":"-'Calculations M'!GA1292","v":{"v":-109933.71,"d":"(109,934)"}},{"$f":"-'Calculations M'!GB1292","v":{"v":-110340.56,"d":"(110,341)"}},{"$f":"-'Calculations M'!GC1292","v":{"v":-110748.92,"d":"(110,749)"}},{"$f":"-'Calculations M'!GD1292","v":{"v":-111158.79,"d":"(111,159)"}},{"$f":"-'Calculations M'!GE1292","v":{"v":-111570.18,"d":"(111,570)"}},{"$f":"-'Calculations M'!GF1292","v":{"v":-111983.09,"d":"(111,983)"}},{"$f":"-'Calculations M'!GG1292","v":{"v":-112397.53,"d":"(112,398)"}},{"$f":"-'Calculations M'!GH1292","v":{"v":-112813.5,"d":"(112,814)"}},{"$f":"-'Calculations M'!GI1292","v":{"v":-113231.01,"d":"(113,231)"}},{"$f":"-'Calculations M'!GJ1292","v":{"v":-113650.07,"d":"(113,650)"}},{"$f":"-'Calculations M'!GK1292","v":{"v":-114070.68,"d":"(114,071)"}},{"$f":"-'Calculations M'!GL1292","v":{"v":-114492.85,"d":"(114,493)"}},{"$f":"-'Calculations M'!GM1292","v":{"v":-114916.58,"d":"(114,917)"}},{"$f":"-'Calculations M'!GN1292","v":{"v":-115341.88,"d":"(115,342)"}},{"$f":"-'Calculations M'!GO1292","v":{"v":-115768.75,"d":"(115,769)"}},{"$f":"-'Calculations M'!GP1292","v":{"v":-116197.2,"d":"(116,197)"}},{"$f":"-'Calculations M'!GQ1292","v":{"v":-116627.24,"d":"(116,627)"}},{"$f":"-'Calculations M'!GR1292","v":{"v":-117058.87,"d":"(117,059)"}},{"$f":"-'Calculations M'!GS1292","v":{"v":-117492.09,"d":"(117,492)"}},{"$f":"-'Calculations M'!GT1292","v":{"v":-117926.92,"d":"(117,927)"}},{"$f":"-'Calculations M'!GU1292","v":{"v":-118363.36,"d":"(118,363)"}},{"$f":"-'Calculations M'!GV1292","v":{"v":-118801.41,"d":"(118,801)"}},{"$f":"-'Calculations M'!GW1292","v":{"v":-119241.08,"d":"(119,241)"}},{"$f":"-'Calculations M'!GX1292","v":{"v":-119682.38,"d":"(119,682)"}},{"$f":"-'Calculations M'!GY1292","v":{"v":-120125.31,"d":"(120,125)"}},{"$f":"-'Calculations M'!GZ1292","v":{"v":-120569.88,"d":"(120,570)"}},{"$f":"-'Calculations M'!HA1292","v":{"v":-121016.1,"d":"(121,016)"}},{"$f":"-'Calculations M'!HB1292","v":{"v":-121463.97,"d":"(121,464)"}},{"$f":"-'Calculations M'!HC1292","v":{"v":-121913.5,"d":"(121,914)"}},{"$f":"-'Calculations M'!HD1292","v":{"v":-122364.69,"d":"(122,365)"}},{"$f":"-'Calculations M'!HE1292","v":{"v":-122817.55,"d":"(122,818)"}},{"$f":"-'Calculations M'!HF1292","v":{"v":-123272.09,"d":"(123,272)"}},{"$f":"-'Calculations M'!HG1292","v":{"v":-123728.31,"d":"(123,728)"}},{"$f":"-'Calculations M'!HH1292","v":{"v":-124186.22,"d":"(124,186)"}},{"$f":"-'Calculations M'!HI1292","v":{"v":-124645.82,"d":"(124,646)"}},{"$f":"-'Calculations M'!HJ1292","v":{"v":-125107.12,"d":"(125,107)"}},{"$f":"-'Calculations M'!HK1292","v":{"v":-125570.13,"d":"(125,570)"}},{"$f":"-'Calculations M'!HL1292","v":{"v":-126034.85,"d":"(126,035)"}},{"$f":"-'Calculations M'!HM1292","v":{"v":-126501.29,"d":"(126,501)"}},{"$f":"-'Calculations M'!HN1292","v":{"v":-126969.46,"d":"(126,969)"}},{"$f":"-'Calculations M'!HO1292","v":{"v":-127439.36,"d":"(127,439)"}},{"$f":"-'Calculations M'!HP1292","v":{"v":-127911,"d":"(127,911)"}},{"$f":"-'Calculations M'!HQ1292","v":{"v":-128384.39,"d":"(128,384)"}},{"$f":"-'Calculations M'!HR1292","v":{"v":-128859.53,"d":"(128,860)"}},{"$f":"-'Calculations M'!HS1292","v":{"v":-129336.43,"d":"(129,336)"}},{"$f":"-'Calculations M'!HT1292","v":{"v":-129815.09,"d":"(129,815)"}},{"$f":"-'Calculations M'!HU1292","v":{"v":-130295.52,"d":"(130,296)"}},{"$f":"-'Calculations M'!HV1292","v":{"v":-130777.73,"d":"(130,778)"}},{"$f":"-'Calculations M'!HW1292","v":{"v":-131261.73,"d":"(131,262)"}},{"$f":"-'Calculations M'!HX1292","v":{"v":-131747.52,"d":"(131,748)"}},{"$f":"-'Calculations M'!HY1292","v":{"v":-132235.11,"d":"(132,235)"}},{"$f":"-'Calculations M'!HZ1292","v":{"v":-132724.5,"d":"(132,725)"}},{"$f":"-'Calculations M'!IA1292","v":{"v":-133215.7,"d":"(133,216)"}},{"$f":"-'Calculations M'!IB1292","v":{"v":-133708.72,"d":"(133,709)"}},{"$f":"-'Calculations M'!IC1292","v":{"v":-134203.56,"d":"(134,204)"}},{"$f":"-'Calculations M'!ID1292","v":{"v":-134700.24,"d":"(134,700)"}},{"$f":"-'Calculations M'!IE1292","v":{"v":-135198.75,"d":"(135,199)"}},{"$f":"-'Calculations M'!IF1292","v":{"v":-135699.11,"d":"(135,699)"}},{"$f":"-'Calculations M'!IG1292","v":{"v":-136201.32,"d":"(136,201)"}},{"$f":"-'Calculations M'!IH1292","v":{"v":-136705.39,"d":"(136,705)"}},{"$f":"-'Calculations M'!II1292","v":{"v":-137211.32,"d":"(137,211)"}},{"$f":"-'Calculations M'!IJ1292","v":{"v":-137719.13,"d":"(137,719)"}},{"$f":"-'Calculations M'!IK1292","v":{"v":-138228.82,"d":"(138,229)"}},{"$f":"-'Calculations M'!IL1292","v":{"v":-138740.39,"d":"(138,740)"}},{"$f":"-'Calculations M'!IM1292","v":{"v":-139253.86,"d":"(139,254)"}},{"$f":"-'Calculations M'!IN1292","v":{"v":-139769.23,"d":"(139,769)"}},{"$f":"-'Calculations M'!IO1292","v":{"v":-140286.5,"d":"(140,287)"}},{"$f":"-'Calculations M'!IP1292","v":{"v":-140805.69,"d":"(140,806)"}},{"$f":"-'Calculations M'!IQ1292","v":{"v":-141326.8,"d":"(141,327)"}},{"$f":"-'Calculations M'!IR1292","v":{"v":-141849.84,"d":"(141,850)"}},{"$f":"-'Calculations M'!IS1292","v":{"v":-142374.81,"d":"(142,375)"}},{"$f":"-'Calculations M'!IT1292","v":{"v":-142901.73,"d":"(142,902)"}},{"$f":"-'Calculations M'!IU1292","v":{"v":-143430.6,"d":"(143,431)"}},{"$f":"-'Calculations M'!IV1292","v":{"v":-143961.42,"d":"(143,961)"}},{"$f":"-'Calculations M'!IW1292","v":{"v":-144494.21,"d":"(144,494)"}},{"$f":"-'Calculations M'!IX1292","v":{"v":-145028.97,"d":"(145,029)"}},{"$f":"-'Calculations M'!IY1292","v":{"v":-145565.71,"d":"(145,566)"}},{"$f":"-'Calculations M'!IZ1292","v":{"v":-146104.44,"d":"(146,104)"}},{"$f":"-'Calculations M'!JA1292","v":{"v":-146645.16,"d":"(146,645)"}},{"$f":"-'Calculations M'!JB1292","v":{"v":-147187.88,"d":"(147,188)"}},{"$f":"-'Calculations M'!JC1292","v":{"v":-147732.61,"d":"(147,733)"}},{"$f":"-'Calculations M'!JD1292","v":{"v":-148279.35,"d":"(148,279)"}},{"$f":"-'Calculations M'!JE1292","v":{"v":-148828.12,"d":"(148,828)"}},{"$f":"-'Calculations M'!JF1292","v":{"v":-149378.92,"d":"(149,379)"}},{"$f":"-'Calculations M'!JG1292","v":{"v":-149931.76,"d":"(149,932)"}},{"$f":"-'Calculations M'!JH1292","v":{"v":-150486.64,"d":"(150,487)"}},{"$f":"-'Calculations M'!JI1292","v":{"v":-151043.58,"d":"(151,044)"}},{"$f":"-'Calculations M'!JJ1292","v":{"v":-151602.58,"d":"(151,603)"}},{"$f":"-'Calculations M'!JK1292","v":{"v":-152163.65,"d":"(152,164)"}},{"$f":"-'Calculations M'!JL1292","v":{"v":-152726.79,"d":"(152,727)"}},{"$f":"-'Calculations M'!JM1292","v":{"v":-153292.02,"d":"(153,292)"}},{"$f":"-'Calculations M'!JN1292","v":{"v":-153859.34,"d":"(153,859)"}},{"$f":"-'Calculations M'!JO1292","v":{"v":-154428.76,"d":"(154,429)"}},{"$f":"-'Calculations M'!JP1292","v":{"v":-155000.29,"d":"(155,000)"}},{"$f":"-'Calculations M'!JQ1292","v":{"v":-155573.93,"d":"(155,574)"}},{"$f":"-'Calculations M'!JR1292","v":{"v":-156149.69,"d":"(156,150)"}},{"$f":"-'Calculations M'!JS1292","v":{"v":-156727.59,"d":"(156,728)"}},{"$f":"-'Calculations M'!JT1292","v":{"v":-157307.62,"d":"(157,308)"}},{"$f":"-'Calculations M'!JU1292","v":{"v":-157889.8,"d":"(157,890)"}},{"$f":"-'Calculations M'!JV1292","v":{"v":-158474.14,"d":"(158,474)"}},{"$f":"-'Calculations M'!JW1292","v":{"v":-159060.64,"d":"(159,061)"}},{"$f":"-'Calculations M'!JX1292","v":{"v":-159649.31,"d":"(159,649)"}},{"$f":"-'Calculations M'!JY1292","v":{"v":-160240.16,"d":"(160,240)"}},{"$f":"-'Calculations M'!JZ1292","v":{"v":-160833.19,"d":"(160,833)"}},{"$f":"-'Calculations M'!KA1292","v":{"v":-161428.42,"d":"(161,428)"}},{"$f":"-'Calculations M'!KB1292","v":{"v":-162025.85,"d":"(162,026)"}},{"$f":"-'Calculations M'!KC1292","v":{"v":-162625.49,"d":"(162,625)"}},{"$f":"-'Calculations M'!KD1292","v":{"v":-163227.35,"d":"(163,227)"}},{"$f":"-'Calculations M'!KE1292","v":{"v":-163831.44,"d":"(163,831)"}},{"$f":"-'Calculations M'!KF1292","v":{"v":-164437.77,"d":"(164,438)"}},{"$f":"-'Calculations M'!KG1292","v":{"v":-165046.34,"d":"(165,046)"}},{"$f":"-'Calculations M'!KH1292","v":{"v":-165657.16,"d":"(165,657)"}},{"$f":"-'Calculations M'!KI1292","v":{"v":-166270.24,"d":"(166,270)"}},{"$f":"-'Calculations M'!KJ1292","v":{"v":-166885.59,"d":"(166,886)"}},{"$f":"-'Calculations M'!KK1292","v":{"v":-167503.22,"d":"(167,503)"}},{"$f":"-'Calculations M'!KL1292","v":{"v":-168123.13,"d":"(168,123)"}},{"$f":"-'Calculations M'!KM1292","v":{"v":-168745.34,"d":"(168,745)"}},{"$f":"-'Calculations M'!KN1292","v":{"v":-169369.85,"d":"(169,370)"}},{"$f":"-'Calculations M'!KO1292","v":{"v":-169996.67,"d":"(169,997)"}},{"$f":"-'Calculations M'!KP1292","v":{"v":-170625.81,"d":"(170,626)"}},{"$f":"-'Calculations M'!KQ1292","v":{"v":-171257.28,"d":"(171,257)"}},{"$f":"-'Calculations M'!KR1292","v":{"v":-171891.09,"d":"(171,891)"}},{"$f":"-'Calculations M'!KS1292","v":{"v":-172527.24,"d":"(172,527)"}},{"$f":"-'Calculations M'!KT1292","v":{"v":-173165.75,"d":"(173,166)"}},{"$f":"-'Calculations M'!KU1292","v":{"v":-173806.62,"d":"(173,807)"}},{"$f":"-'Calculations M'!KV1292","v":{"v":-174449.86,"d":"(174,450)"}},{"$f":"-'Calculations M'!KW1292","v":{"v":-175095.48,"d":"(175,095)"}},{"$f":"-'Calculations M'!KX1292","v":{"v":-175743.49,"d":"(175,743)"}},{"$f":"-'Calculations M'!KY1292","v":{"v":-176393.9,"d":"(176,394)"}},{"$f":"-'Calculations M'!KZ1292","v":{"v":-177046.72,"d":"(177,047)"}},{"$f":"-'Calculations M'!LA1292","v":{"v":-177701.95,"d":"(177,702)"}},{"$f":"-'Calculations M'!LB1292","v":{"v":-178359.61,"d":"(178,360)"}},{"$f":"-'Calculations M'!LC1292","v":{"v":-179019.7,"d":"(179,020)"}},{"$f":"-'Calculations M'!LD1292","v":{"v":-179682.24,"d":"(179,682)"}},{"$f":"-'Calculations M'!LE1292","v":{"v":-180347.23,"d":"(180,347)"}},{"$f":"-'Calculations M'!LF1292","v":{"v":-181014.68,"d":"(181,015)"}},{"$f":"-'Calculations M'!LG1292","v":{"v":-181684.6,"d":"(181,685)"}},{"$f":"-'Calculations M'!LH1292","v":{"v":-182357,"d":"(182,357)"}},{"$f":"-'Calculations M'!LI1292","v":{"v":-183031.89,"d":"(183,032)"}},{"$f":"-'Calculations M'!LJ1292","v":{"v":-183709.27,"d":"(183,709)"}},{"$f":"-'Calculations M'!LK1292","v":{"v":-184389.16,"d":"(184,389)"}},{"$f":"-'Calculations M'!LL1292","v":{"v":-185071.57,"d":"(185,072)"}},{"$f":"-'Calculations M'!LM1292","v":{"v":-185756.5,"d":"(185,757)"}},{"$f":"-'Calculations M'!LN1292","v":{"v":-186443.97,"d":"(186,444)"}},{"$f":"-'Calculations M'!LO1292","v":{"v":-187133.98,"d":"(187,134)"}},{"$f":"-'Calculations M'!LP1292","v":{"v":-187826.55,"d":"(187,827)"}},{"$f":"-'Calculations M'!LQ1292","v":{"v":-188521.68,"d":"(188,522)"}},{"$f":"-'Calculations M'!LR1292","v":{"v":-189219.38,"d":"(189,219)"}},{"$f":"-'Calculations M'!LS1292","v":{"v":-189919.66,"d":"(189,920)"}},{"$f":"-'Calculations M'!LT1292","v":{"v":-190622.54,"d":"(190,623)"}},{"$f":"-'Calculations M'!LU1292","v":{"v":-191328.02,"d":"(191,328)"}},{"$f":"-'Calculations M'!LV1292","v":{"v":-192036.11,"d":"(192,036)"}},{"$f":"-'Calculations M'!LW1292","v":{"v":-192746.82,"d":"(192,747)"}},{"$f":"-'Calculations M'!LX1292","v":{"v":-193460.16,"d":"(193,460)"}},{"$f":"-'Calculations M'!LY1292","v":{"v":-194176.14,"d":"(194,176)"}},{"$f":"-'Calculations M'!LZ1292","v":{"v":-194894.77,"d":"(194,895)"}},{"$f":"-'Calculations M'!MA1292","v":{"v":-195616.06,"d":"(195,616)"}},{"$f":"-'Calculations M'!MB1292","v":{"v":-196340.02,"d":"(196,340)"}},{"$f":"-'Calculations M'!MC1292","v":{"v":-197066.66,"d":"(197,067)"}},{"$f":"-'Calculations M'!MD1292","v":{"v":-197795.99,"d":"(197,796)"}},{"$f":"-'Calculations M'!ME1292","v":{"v":-198528.01,"d":"(198,528)"}},{"$f":"-'Calculations M'!MF1292","v":{"v":-199262.74,"d":"(199,263)"}},{"$f":"-'Calculations M'!MG1292","v":{"v":-200000.19,"d":"(200,000)"}},{"$f":"-'Calculations M'!MH1292","v":{"v":-200740.37,"d":"(200,740)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D650","v":"Other Debt"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E34","v":0},{"$f":"-'Calculations M'!AU1438","v":0},{"$f":"-'Calculations M'!AV1438","v":0},{"$f":"-'Calculations M'!AW1438","v":0},{"$f":"-'Calculations M'!AX1438","v":0},{"$f":"-'Calculations M'!AY1438","v":0},{"$f":"-'Calculations M'!AZ1438","v":0},{"$f":"-'Calculations M'!BA1438","v":0},{"$f":"-'Calculations M'!BB1438","v":0},{"$f":"-'Calculations M'!BC1438","v":0},{"$f":"-'Calculations M'!BD1438","v":0},{"$f":"-'Calculations M'!BE1438","v":0},{"$f":"-'Calculations M'!BF1438","v":0},{"$f":"-'Calculations M'!BG1438","v":0},{"$f":"-'Calculations M'!BH1438","v":0},{"$f":"-'Calculations M'!BI1438","v":0},{"$f":"-'Calculations M'!BJ1438","v":0},{"$f":"-'Calculations M'!BK1438","v":0},{"$f":"-'Calculations M'!BL1438","v":0},{"$f":"-'Calculations M'!BM1438","v":0},{"$f":"-'Calculations M'!BN1438","v":0},{"$f":"-'Calculations M'!BO1438","v":0},{"$f":"-'Calculations M'!BP1438","v":0},{"$f":"-'Calculations M'!BQ1438","v":0},{"$f":"-'Calculations M'!BR1438","v":0},{"$f":"-'Calculations M'!BS1438","v":0},{"$f":"-'Calculations M'!BT1438","v":0},{"$f":"-'Calculations M'!BU1438","v":0},{"$f":"-'Calculations M'!BV1438","v":0},{"$f":"-'Calculations M'!BW1438","v":0},{"$f":"-'Calculations M'!BX1438","v":0},{"$f":"-'Calculations M'!BY1438","v":0},{"$f":"-'Calculations M'!BZ1438","v":0},{"$f":"-'Calculations M'!CA1438","v":0},{"$f":"-'Calculations M'!CB1438","v":0},{"$f":"-'Calculations M'!CC1438","v":0},{"$f":"-'Calculations M'!CD1438","v":0},{"$f":"-'Calculations M'!CE1438","v":0},{"$f":"-'Calculations M'!CF1438","v":0},{"$f":"-'Calculations M'!CG1438","v":0},{"$f":"-'Calculations M'!CH1438","v":0},{"$f":"-'Calculations M'!CI1438","v":0},{"$f":"-'Calculations M'!CJ1438","v":0},{"$f":"-'Calculations M'!CK1438","v":0},{"$f":"-'Calculations M'!CL1438","v":0},{"$f":"-'Calculations M'!CM1438","v":0},{"$f":"-'Calculations M'!CN1438","v":0},{"$f":"-'Calculations M'!CO1438","v":0},{"$f":"-'Calculations M'!CP1438","v":0},{"$f":"-'Calculations M'!CQ1438","v":0},{"$f":"-'Calculations M'!CR1438","v":0},{"$f":"-'Calculations M'!CS1438","v":0},{"$f":"-'Calculations M'!CT1438","v":0},{"$f":"-'Calculations M'!CU1438","v":0},{"$f":"-'Calculations M'!CV1438","v":0},{"$f":"-'Calculations M'!CW1438","v":0},{"$f":"-'Calculations M'!CX1438","v":0},{"$f":"-'Calculations M'!CY1438","v":0},{"$f":"-'Calculations M'!CZ1438","v":0},{"$f":"-'Calculations M'!DA1438","v":0},{"$f":"-'Calculations M'!DB1438","v":0},{"$f":"-'Calculations M'!DC1438","v":0},{"$f":"-'Calculations M'!DD1438","v":0},{"$f":"-'Calculations M'!DE1438","v":0},{"$f":"-'Calculations M'!DF1438","v":0},{"$f":"-'Calculations M'!DG1438","v":0},{"$f":"-'Calculations M'!DH1438","v":0},{"$f":"-'Calculations M'!DI1438","v":0},{"$f":"-'Calculations M'!DJ1438","v":0},{"$f":"-'Calculations M'!DK1438","v":0},{"$f":"-'Calculations M'!DL1438","v":0},{"$f":"-'Calculations M'!DM1438","v":0},{"$f":"-'Calculations M'!DN1438","v":0},{"$f":"-'Calculations M'!DO1438","v":0},{"$f":"-'Calculations M'!DP1438","v":0},{"$f":"-'Calculations M'!DQ1438","v":0},{"$f":"-'Calculations M'!DR1438","v":0},{"$f":"-'Calculations M'!DS1438","v":0},{"$f":"-'Calculations M'!DT1438","v":0},{"$f":"-'Calculations M'!DU1438","v":0},{"$f":"-'Calculations M'!DV1438","v":0},{"$f":"-'Calculations M'!DW1438","v":0},{"$f":"-'Calculations M'!DX1438","v":0},{"$f":"-'Calculations M'!DY1438","v":0},{"$f":"-'Calculations M'!DZ1438","v":0},{"$f":"-'Calculations M'!EA1438","v":0},{"$f":"-'Calculations M'!EB1438","v":0},{"$f":"-'Calculations M'!EC1438","v":0},{"$f":"-'Calculations M'!ED1438","v":0},{"$f":"-'Calculations M'!EE1438","v":0},{"$f":"-'Calculations M'!EF1438","v":0},{"$f":"-'Calculations M'!EG1438","v":0},{"$f":"-'Calculations M'!EH1438","v":0},{"$f":"-'Calculations M'!EI1438","v":0},{"$f":"-'Calculations M'!EJ1438","v":0},{"$f":"-'Calculations M'!EK1438","v":0},{"$f":"-'Calculations M'!EL1438","v":0},{"$f":"-'Calculations M'!EM1438","v":0},{"$f":"-'Calculations M'!EN1438","v":0},{"$f":"-'Calculations M'!EO1438","v":0},{"$f":"-'Calculations M'!EP1438","v":0},{"$f":"-'Calculations M'!EQ1438","v":0},{"$f":"-'Calculations M'!ER1438","v":0},{"$f":"-'Calculations M'!ES1438","v":0},{"$f":"-'Calculations M'!ET1438","v":0},{"$f":"-'Calculations M'!EU1438","v":0},{"$f":"-'Calculations M'!EV1438","v":0},{"$f":"-'Calculations M'!EW1438","v":0},{"$f":"-'Calculations M'!EX1438","v":0},{"$f":"-'Calculations M'!EY1438","v":0},{"$f":"-'Calculations M'!EZ1438","v":0},{"$f":"-'Calculations M'!FA1438","v":0},{"$f":"-'Calculations M'!FB1438","v":0},{"$f":"-'Calculations M'!FC1438","v":0},{"$f":"-'Calculations M'!FD1438","v":0},{"$f":"-'Calculations M'!FE1438","v":0},{"$f":"-'Calculations M'!FF1438","v":0},{"$f":"-'Calculations M'!FG1438","v":0},{"$f":"-'Calculations M'!FH1438","v":0},{"$f":"-'Calculations M'!FI1438","v":0},{"$f":"-'Calculations M'!FJ1438","v":0},{"$f":"-'Calculations M'!FK1438","v":0},{"$f":"-'Calculations M'!FL1438","v":0},{"$f":"-'Calculations M'!FM1438","v":0},{"$f":"-'Calculations M'!FN1438","v":0},{"$f":"-'Calculations M'!FO1438","v":0},{"$f":"-'Calculations M'!FP1438","v":0},{"$f":"-'Calculations M'!FQ1438","v":0},{"$f":"-'Calculations M'!FR1438","v":0},{"$f":"-'Calculations M'!FS1438","v":0},{"$f":"-'Calculations M'!FT1438","v":0},{"$f":"-'Calculations M'!FU1438","v":0},{"$f":"-'Calculations M'!FV1438","v":0},{"$f":"-'Calculations M'!FW1438","v":0},{"$f":"-'Calculations M'!FX1438","v":0},{"$f":"-'Calculations M'!FY1438","v":0},{"$f":"-'Calculations M'!FZ1438","v":0},{"$f":"-'Calculations M'!GA1438","v":0},{"$f":"-'Calculations M'!GB1438","v":0},{"$f":"-'Calculations M'!GC1438","v":0},{"$f":"-'Calculations M'!GD1438","v":0},{"$f":"-'Calculations M'!GE1438","v":0},{"$f":"-'Calculations M'!GF1438","v":0},{"$f":"-'Calculations M'!GG1438","v":0},{"$f":"-'Calculations M'!GH1438","v":0},{"$f":"-'Calculations M'!GI1438","v":0},{"$f":"-'Calculations M'!GJ1438","v":0},{"$f":"-'Calculations M'!GK1438","v":0},{"$f":"-'Calculations M'!GL1438","v":0},{"$f":"-'Calculations M'!GM1438","v":0},{"$f":"-'Calculations M'!GN1438","v":0},{"$f":"-'Calculations M'!GO1438","v":0},{"$f":"-'Calculations M'!GP1438","v":0},{"$f":"-'Calculations M'!GQ1438","v":0},{"$f":"-'Calculations M'!GR1438","v":0},{"$f":"-'Calculations M'!GS1438","v":0},{"$f":"-'Calculations M'!GT1438","v":0},{"$f":"-'Calculations M'!GU1438","v":0},{"$f":"-'Calculations M'!GV1438","v":0},{"$f":"-'Calculations M'!GW1438","v":0},{"$f":"-'Calculations M'!GX1438","v":0},{"$f":"-'Calculations M'!GY1438","v":0},{"$f":"-'Calculations M'!GZ1438","v":0},{"$f":"-'Calculations M'!HA1438","v":0},{"$f":"-'Calculations M'!HB1438","v":0},{"$f":"-'Calculations M'!HC1438","v":0},{"$f":"-'Calculations M'!HD1438","v":0},{"$f":"-'Calculations M'!HE1438","v":0},{"$f":"-'Calculations M'!HF1438","v":0},{"$f":"-'Calculations M'!HG1438","v":0},{"$f":"-'Calculations M'!HH1438","v":0},{"$f":"-'Calculations M'!HI1438","v":0},{"$f":"-'Calculations M'!HJ1438","v":0},{"$f":"-'Calculations M'!HK1438","v":0},{"$f":"-'Calculations M'!HL1438","v":0},{"$f":"-'Calculations M'!HM1438","v":0},{"$f":"-'Calculations M'!HN1438","v":0},{"$f":"-'Calculations M'!HO1438","v":0},{"$f":"-'Calculations M'!HP1438","v":0},{"$f":"-'Calculations M'!HQ1438","v":0},{"$f":"-'Calculations M'!HR1438","v":0},{"$f":"-'Calculations M'!HS1438","v":0},{"$f":"-'Calculations M'!HT1438","v":0},{"$f":"-'Calculations M'!HU1438","v":0},{"$f":"-'Calculations M'!HV1438","v":0},{"$f":"-'Calculations M'!HW1438","v":0},{"$f":"-'Calculations M'!HX1438","v":0},{"$f":"-'Calculations M'!HY1438","v":0},{"$f":"-'Calculations M'!HZ1438","v":0},{"$f":"-'Calculations M'!IA1438","v":0},{"$f":"-'Calculations M'!IB1438","v":0},{"$f":"-'Calculations M'!IC1438","v":0},{"$f":"-'Calculations M'!ID1438","v":0},{"$f":"-'Calculations M'!IE1438","v":0},{"$f":"-'Calculations M'!IF1438","v":0},{"$f":"-'Calculations M'!IG1438","v":0},{"$f":"-'Calculations M'!IH1438","v":0},{"$f":"-'Calculations M'!II1438","v":0},{"$f":"-'Calculations M'!IJ1438","v":0},{"$f":"-'Calculations M'!IK1438","v":0},{"$f":"-'Calculations M'!IL1438","v":0},{"$f":"-'Calculations M'!IM1438","v":0},{"$f":"-'Calculations M'!IN1438","v":0},{"$f":"-'Calculations M'!IO1438","v":0},{"$f":"-'Calculations M'!IP1438","v":0},{"$f":"-'Calculations M'!IQ1438","v":0},{"$f":"-'Calculations M'!IR1438","v":0},{"$f":"-'Calculations M'!IS1438","v":0},{"$f":"-'Calculations M'!IT1438","v":0},{"$f":"-'Calculations M'!IU1438","v":0},{"$f":"-'Calculations M'!IV1438","v":0},{"$f":"-'Calculations M'!IW1438","v":0},{"$f":"-'Calculations M'!IX1438","v":0},{"$f":"-'Calculations M'!IY1438","v":0},{"$f":"-'Calculations M'!IZ1438","v":0},{"$f":"-'Calculations M'!JA1438","v":0},{"$f":"-'Calculations M'!JB1438","v":0},{"$f":"-'Calculations M'!JC1438","v":0},{"$f":"-'Calculations M'!JD1438","v":0},{"$f":"-'Calculations M'!JE1438","v":0},{"$f":"-'Calculations M'!JF1438","v":0},{"$f":"-'Calculations M'!JG1438","v":0},{"$f":"-'Calculations M'!JH1438","v":0},{"$f":"-'Calculations M'!JI1438","v":0},{"$f":"-'Calculations M'!JJ1438","v":0},{"$f":"-'Calculations M'!JK1438","v":0},{"$f":"-'Calculations M'!JL1438","v":0},{"$f":"-'Calculations M'!JM1438","v":0},{"$f":"-'Calculations M'!JN1438","v":0},{"$f":"-'Calculations M'!JO1438","v":0},{"$f":"-'Calculations M'!JP1438","v":0},{"$f":"-'Calculations M'!JQ1438","v":0},{"$f":"-'Calculations M'!JR1438","v":0},{"$f":"-'Calculations M'!JS1438","v":0},{"$f":"-'Calculations M'!JT1438","v":0},{"$f":"-'Calculations M'!JU1438","v":0},{"$f":"-'Calculations M'!JV1438","v":0},{"$f":"-'Calculations M'!JW1438","v":0},{"$f":"-'Calculations M'!JX1438","v":0},{"$f":"-'Calculations M'!JY1438","v":0},{"$f":"-'Calculations M'!JZ1438","v":0},{"$f":"-'Calculations M'!KA1438","v":0},{"$f":"-'Calculations M'!KB1438","v":0},{"$f":"-'Calculations M'!KC1438","v":0},{"$f":"-'Calculations M'!KD1438","v":0},{"$f":"-'Calculations M'!KE1438","v":0},{"$f":"-'Calculations M'!KF1438","v":0},{"$f":"-'Calculations M'!KG1438","v":0},{"$f":"-'Calculations M'!KH1438","v":0},{"$f":"-'Calculations M'!KI1438","v":0},{"$f":"-'Calculations M'!KJ1438","v":0},{"$f":"-'Calculations M'!KK1438","v":0},{"$f":"-'Calculations M'!KL1438","v":0},{"$f":"-'Calculations M'!KM1438","v":0},{"$f":"-'Calculations M'!KN1438","v":0},{"$f":"-'Calculations M'!KO1438","v":0},{"$f":"-'Calculations M'!KP1438","v":0},{"$f":"-'Calculations M'!KQ1438","v":0},{"$f":"-'Calculations M'!KR1438","v":0},{"$f":"-'Calculations M'!KS1438","v":0},{"$f":"-'Calculations M'!KT1438","v":0},{"$f":"-'Calculations M'!KU1438","v":0},{"$f":"-'Calculations M'!KV1438","v":0},{"$f":"-'Calculations M'!KW1438","v":0},{"$f":"-'Calculations M'!KX1438","v":0},{"$f":"-'Calculations M'!KY1438","v":0},{"$f":"-'Calculations M'!KZ1438","v":0},{"$f":"-'Calculations M'!LA1438","v":0},{"$f":"-'Calculations M'!LB1438","v":0},{"$f":"-'Calculations M'!LC1438","v":0},{"$f":"-'Calculations M'!LD1438","v":0},{"$f":"-'Calculations M'!LE1438","v":0},{"$f":"-'Calculations M'!LF1438","v":0},{"$f":"-'Calculations M'!LG1438","v":0},{"$f":"-'Calculations M'!LH1438","v":0},{"$f":"-'Calculations M'!LI1438","v":0},{"$f":"-'Calculations M'!LJ1438","v":0},{"$f":"-'Calculations M'!LK1438","v":0},{"$f":"-'Calculations M'!LL1438","v":0},{"$f":"-'Calculations M'!LM1438","v":0},{"$f":"-'Calculations M'!LN1438","v":0},{"$f":"-'Calculations M'!LO1438","v":0},{"$f":"-'Calculations M'!LP1438","v":0},{"$f":"-'Calculations M'!LQ1438","v":0},{"$f":"-'Calculations M'!LR1438","v":0},{"$f":"-'Calculations M'!LS1438","v":0},{"$f":"-'Calculations M'!LT1438","v":0},{"$f":"-'Calculations M'!LU1438","v":0},{"$f":"-'Calculations M'!LV1438","v":0},{"$f":"-'Calculations M'!LW1438","v":0},{"$f":"-'Calculations M'!LX1438","v":0},{"$f":"-'Calculations M'!LY1438","v":0},{"$f":"-'Calculations M'!LZ1438","v":0},{"$f":"-'Calculations M'!MA1438","v":0},{"$f":"-'Calculations M'!MB1438","v":0},{"$f":"-'Calculations M'!MC1438","v":0},{"$f":"-'Calculations M'!MD1438","v":0},{"$f":"-'Calculations M'!ME1438","v":0},{"$f":"-'Calculations M'!MF1438","v":0},{"$f":"-'Calculations M'!MG1438","v":0},{"$f":"-'Calculations M'!MH1438","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D651","v":"Term Loan"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E35","v":0},{"$f":"AT97","v":0},{"$f":"AU97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D652","v":"Long Term Liabilities"},null,{"$f":"SUM(G92:G97)","v":{"v":-194176.14,"d":"(194,176)"}},{"$nulls":11},{"$f":"SUM(S92:S97)","v":0},{"v":-1296133.24,"d":"(1,296,133)"},{"v":-822567.7,"d":"(822,568)"},{"v":-826058.48,"d":"(826,058)"},{"v":-761265.14,"d":"(761,265)"},{"v":-676138.82,"d":"(676,139)"},{"v":-580113.04,"d":"(580,113)"},{"v":-470779.39,"d":"(470,779)"},{"v":-346979.02,"d":"(346,979)"},{"v":-207476.08,"d":"(207,476)"},{"v":-104392.77,"d":"(104,393)"},{"v":-109124.5,"d":"(109,125)"},{"v":-114070.68,"d":"(114,071)"},{"v":-119241.08,"d":"(119,241)"},{"v":-124645.82,"d":"(124,646)"},{"v":-130295.52,"d":"(130,296)"},{"v":-136201.32,"d":"(136,201)"},{"v":-142374.81,"d":"(142,375)"},{"v":-148828.12,"d":"(148,828)"},{"v":-155573.93,"d":"(155,574)"},{"v":-162625.49,"d":"(162,625)"},{"v":-169996.67,"d":"(169,997)"},{"v":-177701.95,"d":"(177,702)"},{"v":-185756.5,"d":"(185,757)"},{"v":-194176.14,"d":"(194,176)"},null,null,{"$f":"SUM(AT92:AT97)","v":0},0,0,0,0,0,0,0,0,{"v":-1442190.1099999999,"d":"(1,442,190)"},{"v":-1446985.7,"d":"(1,446,986)"},{"v":-1451797.47,"d":"(1,451,797)"},{"v":-1451012.27,"d":"(1,451,012)"},{"v":-1455840.31,"d":"(1,455,840)"},{"v":-1460684.65,"d":"(1,460,685)"},{"v":-1296133.24,"d":"(1,296,133)"},{"v":-1300519.86,"d":"(1,300,520)"},{"v":-1304921.52,"d":"(1,304,922)"},{"v":-1106693.78,"d":"(1,106,694)"},{"v":-1110538.98,"d":"(1,110,539)"},{"v":-1114397.69,"d":"(1,114,398)"},{"v":-917322.48,"d":"(917,322)"},{"v":-920626.55,"d":"(920,627)"},{"v":-923942.5800000001,"d":"(923,943)"},{"v":-813502.14,"d":"(813,502)"},{"v":-816512.84,"d":"(816,513)"},{"v":-819534.68,"d":"(819,535)"},{"v":-822567.7,"d":"(822,568)"},{"v":-825611.95,"d":"(825,612)"},{"v":-828667.46,"d":"(828,667)"},{"v":-831734.28,"d":"(831,734)"},{"v":-834812.45,"d":"(834,812)"},{"v":-837902.01,"d":"(837,902)"},{"v":-841003.01,"d":"(841,003)"},{"v":-844115.49,"d":"(844,115)"},{"v":-847239.48,"d":"(847,239)"},{"v":-840601.79,"d":"(840,602)"},{"v":-843712.78,"d":"(843,713)"},{"v":-846835.28,"d":"(846,835)"},{"v":-826058.48,"d":"(826,058)"},{"v":-829115.65,"d":"(829,116)"},{"v":-832184.13,"d":"(832,184)"},{"v":-811083.77,"d":"(811,084)"},{"v":-814085.52,"d":"(814,086)"},{"v":-817098.38,"d":"(817,098)"},{"v":-802585.48,"d":"(802,585)"},{"v":-805555.78,"d":"(805,556)"},{"v":-808537.07,"d":"(808,537)"},{"v":-783345.84,"d":"(783,346)"},{"v":-786244.93,"d":"(786,245)"},{"v":-789154.75,"d":"(789,155)"},{"v":-761265.14,"d":"(761,265)"},{"v":-764082.51,"d":"(764,083)"},{"v":-766910.31,"d":"(766,910)"},{"v":-738532.62,"d":"(738,533)"},{"v":-741265.86,"d":"(741,266)"},{"v":-744009.22,"d":"(744,009)"},{"v":-724267.86,"d":"(724,268)"},{"v":-726948.31,"d":"(726,948)"},{"v":-729638.68,"d":"(729,639)"},{"v":-700756.52,"d":"(700,757)"},{"v":-703349.96,"d":"(703,350)"},{"v":-705952.99,"d":"(705,953)"},{"v":-676138.82,"d":"(676,139)"},{"v":-678641.15,"d":"(678,641)"},{"$f":"SUM(DG92:DG97)","v":{"v":-681152.74,"d":"(681,153)"}},{"v":-650792.77,"d":"(650,793)"},{"v":-653201.29,"d":"(653,201)"},{"v":-655618.73,"d":"(655,619)"},{"v":-634120.64,"d":"(634,121)"},{"v":-636467.46,"d":"(636,467)"},{"v":-638822.97,"d":"(638,823)"},{"v":-607865.17,"d":"(607,865)"},{"v":-610114.82,"d":"(610,115)"},{"v":-612372.8,"d":"(612,373)"},{"v":-580113.04,"d":"(580,113)"},{"v":-582259.99,"d":"(582,260)"},{"v":-584414.88,"d":"(584,415)"},{"v":-551484.78,"d":"(551,485)"},{"v":-553525.77,"d":"(553,526)"},{"v":-555574.32,"d":"(555,574)"},{"v":-531739.65,"d":"(531,740)"},{"v":-533707.57,"d":"(533,708)"},{"v":-535682.77,"d":"(535,683)"},{"v":-502067.67,"d":"(502,068)"},{"v":-503925.78,"d":"(503,926)"},{"v":-505790.76,"d":"(505,791)"},{"v":-470779.39,"d":"(470,779)"},{"v":-472521.7,"d":"(472,522)"},{"v":-474270.46,"d":"(474,270)"},{"v":-438598.7,"d":"(438,599)"},{"v":-440221.91,"d":"(440,222)"},{"v":-441851.13,"d":"(441,851)"},{"v":-415390.55,"d":"(415,391)"},{"v":-416927.87,"d":"(416,928)"},{"v":-418470.88,"d":"(418,471)"},{"v":-382018.97,"d":"(382,019)"},{"v":-383432.79,"d":"(383,433)"},{"v":-384851.84,"d":"(384,852)"},{"v":-346979.02,"d":"(346,979)"},{"v":-348263.16,"d":"(348,263)"},{"v":-349552.05,"d":"(349,552)"},{"v":-310955.91,"d":"(310,956)"},{"v":-312106.73,"d":"(312,107)"},{"v":-313261.81,"d":"(313,262)"},{"v":-283817.65,"d":"(283,818)"},{"v":-284868.03,"d":"(284,868)"},{"v":-285922.3,"d":"(285,922)"},{"v":-246441.6,"d":"(246,442)"},{"v":-247353.66,"d":"(247,354)"},{"v":-248269.09,"d":"(248,269)"},{"v":-207476.08,"d":"(207,476)"},{"v":-208243.93,"d":"(208,244)"},{"v":-209014.62,"d":"(209,015)"},{"v":-167866,"d":"(167,866)"},{"v":-168487.26,"d":"(168,487)"},{"v":-169110.82,"d":"(169,111)"},{"v":-137505.44,"d":"(137,505)"},{"v":-138014.34,"d":"(138,014)"},{"v":-138525.12,"d":"(138,525)"},{"v":-103242.26,"d":"(103,242)"},{"v":-103624.35,"d":"(103,624)"},{"v":-104007.85,"d":"(104,008)"},{"v":-104392.77,"d":"(104,393)"},{"v":-104779.12,"d":"(104,779)"},{"v":-105166.9,"d":"(105,167)"},{"v":-105556.11,"d":"(105,556)"},{"v":-105946.76,"d":"(105,947)"},{"v":-106338.86,"d":"(106,339)"},{"$f":"SUM(FS92:FS97)","v":{"v":-106732.41,"d":"(106,732)"}},{"v":-107127.42,"d":"(107,127)"},{"v":-107523.89,"d":"(107,524)"},{"v":-107921.83,"d":"(107,922)"},{"v":-108321.24,"d":"(108,321)"},{"v":-108722.13,"d":"(108,722)"},{"v":-109124.5,"d":"(109,125)"},{"v":-109528.36,"d":"(109,528)"},{"v":-109933.71,"d":"(109,934)"},{"v":-110340.56,"d":"(110,341)"},{"v":-110748.92,"d":"(110,749)"},{"v":-111158.79,"d":"(111,159)"},{"v":-111570.18,"d":"(111,570)"},{"v":-111983.09,"d":"(111,983)"},{"v":-112397.53,"d":"(112,398)"},{"v":-112813.5,"d":"(112,814)"},{"v":-113231.01,"d":"(113,231)"},{"v":-113650.07,"d":"(113,650)"},{"v":-114070.68,"d":"(114,071)"},{"v":-114492.85,"d":"(114,493)"},{"v":-114916.58,"d":"(114,917)"},{"v":-115341.88,"d":"(115,342)"},{"v":-115768.75,"d":"(115,769)"},{"v":-116197.2,"d":"(116,197)"},{"v":-116627.24,"d":"(116,627)"},{"v":-117058.87,"d":"(117,059)"},{"v":-117492.09,"d":"(117,492)"},{"v":-117926.92,"d":"(117,927)"},{"v":-118363.36,"d":"(118,363)"},{"v":-118801.41,"d":"(118,801)"},{"v":-119241.08,"d":"(119,241)"},{"v":-119682.38,"d":"(119,682)"},{"v":-120125.31,"d":"(120,125)"},{"v":-120569.88,"d":"(120,570)"},{"v":-121016.1,"d":"(121,016)"},{"v":-121463.97,"d":"(121,464)"},{"v":-121913.5,"d":"(121,914)"},{"v":-122364.69,"d":"(122,365)"},{"v":-122817.55,"d":"(122,818)"},{"v":-123272.09,"d":"(123,272)"},{"v":-123728.31,"d":"(123,728)"},{"v":-124186.22,"d":"(124,186)"},{"v":-124645.82,"d":"(124,646)"},{"v":-125107.12,"d":"(125,107)"},{"v":-125570.13,"d":"(125,570)"},{"v":-126034.85,"d":"(126,035)"},{"v":-126501.29,"d":"(126,501)"},{"v":-126969.46,"d":"(126,969)"},{"v":-127439.36,"d":"(127,439)"},{"v":-127911,"d":"(127,911)"},{"v":-128384.39,"d":"(128,384)"},{"v":-128859.53,"d":"(128,860)"},{"v":-129336.43,"d":"(129,336)"},{"v":-129815.09,"d":"(129,815)"},{"v":-130295.52,"d":"(130,296)"},{"v":-130777.73,"d":"(130,778)"},{"v":-131261.73,"d":"(131,262)"},{"v":-131747.52,"d":"(131,748)"},{"v":-132235.11,"d":"(132,235)"},{"v":-132724.5,"d":"(132,725)"},{"v":-133215.7,"d":"(133,216)"},{"v":-133708.72,"d":"(133,709)"},{"v":-134203.56,"d":"(134,204)"},{"v":-134700.24,"d":"(134,700)"},{"$f":"SUM(IE92:IE97)","v":{"v":-135198.75,"d":"(135,199)"}},{"v":-135699.11,"d":"(135,699)"},{"v":-136201.32,"d":"(136,201)"},{"v":-136705.39,"d":"(136,705)"},{"v":-137211.32,"d":"(137,211)"},{"v":-137719.13,"d":"(137,719)"},{"v":-138228.82,"d":"(138,229)"},{"v":-138740.39,"d":"(138,740)"},{"v":-139253.86,"d":"(139,254)"},{"v":-139769.23,"d":"(139,769)"},{"v":-140286.5,"d":"(140,287)"},{"v":-140805.69,"d":"(140,806)"},{"v":-141326.8,"d":"(141,327)"},{"v":-141849.84,"d":"(141,850)"},{"v":-142374.81,"d":"(142,375)"},{"v":-142901.73,"d":"(142,902)"},{"v":-143430.6,"d":"(143,431)"},{"v":-143961.42,"d":"(143,961)"},{"v":-144494.21,"d":"(144,494)"},{"v":-145028.97,"d":"(145,029)"},{"v":-145565.71,"d":"(145,566)"},{"v":-146104.44,"d":"(146,104)"},{"v":-146645.16,"d":"(146,645)"},{"v":-147187.88,"d":"(147,188)"},{"v":-147732.61,"d":"(147,733)"},{"v":-148279.35,"d":"(148,279)"},{"v":-148828.12,"d":"(148,828)"},{"v":-149378.92,"d":"(149,379)"},{"v":-149931.76,"d":"(149,932)"},{"v":-150486.64,"d":"(150,487)"},{"v":-151043.58,"d":"(151,044)"},{"v":-151602.58,"d":"(151,603)"},{"v":-152163.65,"d":"(152,164)"},{"v":-152726.79,"d":"(152,727)"},{"v":-153292.02,"d":"(153,292)"},{"v":-153859.34,"d":"(153,859)"},{"v":-154428.76,"d":"(154,429)"},{"v":-155000.29,"d":"(155,000)"},{"v":-155573.93,"d":"(155,574)"},{"v":-156149.69,"d":"(156,150)"},{"v":-156727.59,"d":"(156,728)"},{"v":-157307.62,"d":"(157,308)"},{"v":-157889.8,"d":"(157,890)"},{"v":-158474.14,"d":"(158,474)"},{"v":-159060.64,"d":"(159,061)"},{"v":-159649.31,"d":"(159,649)"},{"v":-160240.16,"d":"(160,240)"},{"v":-160833.19,"d":"(160,833)"},{"v":-161428.42,"d":"(161,428)"},{"v":-162025.85,"d":"(162,026)"},{"v":-162625.49,"d":"(162,625)"},{"v":-163227.35,"d":"(163,227)"},{"v":-163831.44,"d":"(163,831)"},{"v":-164437.77,"d":"(164,438)"},{"v":-165046.34,"d":"(165,046)"},{"v":-165657.16,"d":"(165,657)"},{"v":-166270.24,"d":"(166,270)"},{"v":-166885.59,"d":"(166,886)"},{"v":-167503.22,"d":"(167,503)"},{"v":-168123.13,"d":"(168,123)"},{"v":-168745.34,"d":"(168,745)"},{"v":-169369.85,"d":"(169,370)"},{"v":-169996.67,"d":"(169,997)"},{"v":-170625.81,"d":"(170,626)"},{"$f":"SUM(KQ92:KQ97)","v":{"v":-171257.28,"d":"(171,257)"}},{"v":-171891.09,"d":"(171,891)"},{"v":-172527.24,"d":"(172,527)"},{"v":-173165.75,"d":"(173,166)"},{"v":-173806.62,"d":"(173,807)"},{"v":-174449.86,"d":"(174,450)"},{"v":-175095.48,"d":"(175,095)"},{"v":-175743.49,"d":"(175,743)"},{"v":-176393.9,"d":"(176,394)"},{"v":-177046.72,"d":"(177,047)"},{"v":-177701.95,"d":"(177,702)"},{"v":-178359.61,"d":"(178,360)"},{"v":-179019.7,"d":"(179,020)"},{"v":-179682.24,"d":"(179,682)"},{"v":-180347.23,"d":"(180,347)"},{"v":-181014.68,"d":"(181,015)"},{"v":-181684.6,"d":"(181,685)"},{"v":-182357,"d":"(182,357)"},{"v":-183031.89,"d":"(183,032)"},{"v":-183709.27,"d":"(183,709)"},{"v":-184389.16,"d":"(184,389)"},{"v":-185071.57,"d":"(185,072)"},{"v":-185756.5,"d":"(185,757)"},{"v":-186443.97,"d":"(186,444)"},{"v":-187133.98,"d":"(187,134)"},{"v":-187826.55,"d":"(187,827)"},{"v":-188521.68,"d":"(188,522)"},{"v":-189219.38,"d":"(189,219)"},{"v":-189919.66,"d":"(189,920)"},{"v":-190622.54,"d":"(190,623)"},{"v":-191328.02,"d":"(191,328)"},{"v":-192036.11,"d":"(192,036)"},{"v":-192746.82,"d":"(192,747)"},{"v":-193460.16,"d":"(193,460)"},{"v":-194176.14,"d":"(194,176)"},{"v":-194894.77,"d":"(194,895)"},{"v":-195616.06,"d":"(195,616)"},{"v":-196340.02,"d":"(196,340)"},{"v":-197066.66,"d":"(197,067)"},{"v":-197795.99,"d":"(197,796)"},{"v":-198528.01,"d":"(198,528)"},{"v":-199262.74,"d":"(199,263)"},{"v":-200000.19,"d":"(200,000)"},{"v":-200740.37,"d":"(200,740)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C654","v":"Net Assets"},null,null,{"$f":"G70+G98+G79+G88","v":{"v":-646681.1899250506,"d":"(646,681)"}},{"$nulls":11},{"$f":"S70+S98+S79+S88","v":{"v":997976.7518186666,"d":"997,977"}},{"v":682706.9846476709,"d":"682,707"},{"v":523185.54441917536,"d":"523,186"},{"v":338644.61760530784,"d":"338,645"},{"v":173732.81023243043,"d":"173,733"},{"v":6319.083405327459,"d":"6,319"},{"v":-153272.4692659902,"d":"(153,272)"},{"v":-306316.6834806351,"d":"(306,317)"},{"v":-448949.66499641625,"d":"(448,950)"},{"v":-581764.3840021095,"d":"(581,764)"},{"v":-703416.909911966,"d":"(703,417)"},{"v":-822012.418402369,"d":"(822,012)"},{"v":-937315.1153724992,"d":"(937,315)"},{"v":-1049107.2798720063,"d":"(1,049,107)"},{"v":-1155101.593729602,"d":"(1,155,102)"},{"v":-1192060.041783481,"d":"(1,192,060)"},{"v":-1024503.7639556753,"d":"(1,024,504)"},{"v":-859562.3300408743,"d":"(859,562)"},{"v":-713661.5749907377,"d":"(713,662)"},{"v":-622875.115673625,"d":"(622,875)"},{"v":-532357.849697593,"d":"(532,358)"},{"v":-442328.9265252475,"d":"(442,329)"},{"v":-351855.90699592413,"d":"(351,856)"},{"v":-356452.62166027905,"d":"(356,453)"},{"v":-646681.1899250506,"d":"(646,681)"},null,null,{"$f":"AT70+AT98+AT79+AT88","v":{"v":713519.0300000003,"d":"713,519"}},{"v":1082887.0002062223,"d":"1,082,887"},{"v":1040431.8760124445,"d":"1,040,432"},{"v":997976.7518186666,"d":"997,977"},{"v":956407.1082136087,"d":"956,407"},{"v":914837.4646085508,"d":"914,837"},{"v":873267.8210034929,"d":"873,268"},{"v":831698.1773984351,"d":"831,698"},{"v":790128.5337933772,"d":"790,129"},{"v":761905.2503633474,"d":"761,905"},{"v":738132.1196136735,"d":"738,132"},{"v":715406.2301563083,"d":"715,406"},{"v":731402.4255936597,"d":"731,402"},{"v":720056.8448439867,"d":"720,057"},{"v":698535.2279712367,"d":"698,535"},{"v":682706.9846476709,"d":"682,707"},{"v":667348.7810392153,"d":"667,349"},{"v":655362.1161384528,"d":"655,362"},{"v":639973.777096151,"d":"639,974"},{"v":628543.5721953885,"d":"628,544"},{"v":617099.8572946257,"d":"617,100"},{"v":602256.0122984779,"d":"602,256"},{"v":591366.9373977148,"d":"591,367"},{"v":581529.3237892595,"d":"581,529"},{"v":575066.2656322337,"d":"575,066"},{"v":563061.3940648047,"d":"563,061"},{"v":543784.2701219901,"d":"543,784"},{"v":523185.54441917536,"d":"523,186"},{"v":503779.47899246786,"d":"503,779"},{"v":485931.94268576044,"d":"485,932"},{"v":466503.3072590521,"d":"466,503"},{"v":448633.11095234455,"d":"448,633"},{"v":430751.5246456373,"d":"430,752"},{"v":411288.7092189298,"d":"411,289"},{"v":399243.3695788887,"d":"399,243"},{"v":390066.73081884795,"d":"390,067"},{"v":382448.31795630837,"d":"382,448"},{"v":370770.5003962673,"d":"370,771"},{"v":354795.50243622623,"d":"354,796"},{"v":338644.61760530784,"d":"338,645"},{"v":323416.48035007395,"d":"323,416"},{"v":309605.5898948404,"d":"309,606"},{"v":294354.78589045326,"d":"294,355"},{"v":280610.62543521967,"d":"280,611"},{"v":266855.3549799862,"d":"266,855"},{"v":251660.38485373903,"d":"251,660"},{"v":237947.6743985052,"d":"237,948"},{"v":227245.41714327165,"d":"227,245"},{"v":217960.6846541541,"d":"217,961"},{"v":206046.53891891992,"d":"206,047"},{"v":190118.4574236864,"d":"190,118"},{"v":173732.81023243043,"d":"173,733"},{"v":157981.0046031389,"d":"157,981"},{"v":143553.17089384684,"d":"143,553"},{"v":127780.47091120471,"d":"127,780"},{"v":113447.19720191318,"d":"113,447"},{"v":99103.80349262153,"d":"99,104"},{"v":83415.86147689827,"d":"83,416"},{"v":69135.37776760629,"d":"69,135"},{"v":57960.57213831431,"d":"57,961"},{"v":48110.21727419668,"d":"48,110"},{"v":36958.478764904954,"d":"36,958"},{"v":21940.046895612846,"d":"21,940"},{"v":6319.083405327459,"d":"6,319"},{"v":-8947.928162691824,"d":"(8,948)"},{"$f":"DG70+DG98+DG79+DG88","v":{"v":-22938.498610710958,"d":"(22,938)"}},{"v":-38224.06592850515,"d":"(38,224)"},{"v":-52111.56637652448,"d":"(52,112)"},{"v":-66007.98682454374,"d":"(66,008)"},{"v":-81199.05517362122,"d":"(81,199)"},{"v":-95024.85562164034,"d":"(95,025)"},{"v":-105695.04718965932,"d":"(105,695)"},{"v":-115088.24937734375,"d":"(115,088)"},{"v":-125493.49166536244,"d":"(125,493)"},{"v":-138400.5449133815,"d":"(138,401)"},{"v":-153272.4692659902,"d":"(153,272)"},{"v":-168017.71122376638,"d":"(168,018)"},{"v":-181524.15270154143,"d":"(181,524)"},{"v":-196285.30734072067,"d":"(196,285)"},{"v":-209677.84881849628,"d":"(209,678)"},{"v":-223077.95029627148,"d":"(223,078)"},{"v":-237732.36725966336,"d":"(237,732)"},{"v":-251051.8387374386,"d":"(251,052)"},{"v":-261175.3306952148,"d":"(261,175)"},{"v":-270059.39428902935,"d":"(270,059)"},{"v":-279429.3038468053,"d":"(279,429)"},{"v":-292482.9938045809,"d":"(292,483)"},{"v":-306316.6834806351,"d":"(306,317)"},{"v":-320218.1163740109,"d":"(320,218)"},{"v":-332900.362467387,"d":"(332,900)"},{"v":-346814.7213227015,"d":"(346,815)"},{"v":-359371.4174160775,"d":"(359,371)"},{"v":-371934.1235094535,"d":"(371,934)"},{"v":-385728.50124945946,"d":"(385,729)"},{"v":-398199.30734283605,"d":"(398,199)"},{"v":-407451.4402362118,"d":"(407,451)"},{"v":-415483.65298799105,"d":"(415,484)"},{"v":-423944.26500136685,"d":"(423,944)"},{"v":-436028.5764547433,"d":"(436,029)"},{"v":-448949.66499641625,"d":"(448,950)"},{"v":-462093.53644898505,"d":"(462,094)"},{"v":-474036.00142155326,"d":"(474,036)"},{"v":-487189.39351988974,"d":"(487,189)"},{"v":-498993.78849245835,"d":"(498,994)"},{"v":-510802.443465027,"d":"(510,802)"},{"v":-523821.52549548633,"d":"(523,822)"},{"v":-535525.4804680541,"d":"(535,525)"},{"v":-543989.4819206229,"d":"(543,989)"},{"v":-551251.2301825157,"d":"(551,251)"},{"v":-558742.4024350836,"d":"(558,742)"},{"v":-569816.4534876524,"d":"(569,816)"},{"v":-581764.3840021095,"d":"(581,764)"},{"v":-594063.0778812155,"d":"(594,063)"},{"v":-605171.4421603213,"d":"(605,171)"},{"v":-617475.8253472943,"d":"(617,476)"},{"v":-628434.7596264007,"d":"(628,435)"},{"v":-639395.9939055066,"d":"(639,396)"},{"v":-651552.7002195676,"d":"(651,553)"},{"v":-662399.2744986736,"d":"(662,399)"},{"v":-669990.8983777795,"d":"(669,991)"},{"v":-676391.2402746478,"d":"(676,391)"},{"v":-683130.4261537542,"d":"(683,130)"},{"v":-692224.8940328601,"d":"(692,225)"},{"v":-703416.909911966,"d":"(703,417)"},{"v":-715220.3126528332,"d":"(715,220)"},{"v":-725848.2093936995,"d":"(725,848)"},{"v":-737654.472134567,"d":"(737,654)"},{"v":-748285.2388754335,"d":"(748,285)"},{"v":-758917.4556163006,"d":"(758,917)"},{"$f":"FS70+FS98+FS79+FS88","v":{"v":-770728.0583571676,"d":"(770,728)"}},{"v":-781363.1850980342,"d":"(781,363)"},{"v":-788726.7078389014,"d":"(788,727)"},{"v":-794914.7645797682,"d":"(794,915)"},{"v":-801292.059960635,"d":"(801,292)"},{"v":-811182.1630215017,"d":"(811,182)"},{"v":-822012.418402369,"d":"(822,012)"},{"v":-833549.6834498801,"d":"(833,550)"},{"v":-843917.9959373906,"d":"(843,918)"},{"v":-855458.2509849017,"d":"(855,458)"},{"v":-865829.5734724123,"d":"(865,830)"},{"v":-876202.4059599232,"d":"(876,202)"},{"v":-887747.201007434,"d":"(887,747)"},{"v":-898123.0734949447,"d":"(898,123)"},{"v":-905220.9185424559,"d":"(905,221)"},{"v":-911149.8510299667,"d":"(911,150)"},{"v":-917221.1499974774,"d":"(917,221)"},{"v":-926790.7164049884,"d":"(926,791)"},{"v":-937315.1153724992,"d":"(937,315)"},{"v":-948625.410047458,"d":"(948,625)"},{"v":-958771.692242417,"d":"(958,772)"},{"v":-970085.1169173759,"d":"(970,085)"},{"v":-980234.5391123348,"d":"(980,235)"},{"v":-990385.5413072936,"d":"(990,386)"},{"v":-1001703.7059822527,"d":"(1,001,704)"},{"v":-1011857.8881772114,"d":"(1,011,858)"},{"v":-1018729.2328521705,"d":"(1,018,729)"},{"v":-1024436.6150471292,"d":"(1,024,437)"},{"v":-1030004.7807620884,"d":"(1,030,005)"},{"v":-1039085.8841570473,"d":"(1,039,086)"},{"v":-1049107.2798720063,"d":"(1,049,107)"},{"v":-1059988.1339934724,"d":"(1,059,988)"},{"v":-1069700.1755549386,"d":"(1,069,700)"},{"v":-1080584.299676405,"d":"(1,080,584)"},{"v":-1090299.6312378715,"d":"(1,090,300)"},{"v":-1100016.6127993378,"d":"(1,100,017)"},{"v":-1110905.6969208037,"d":"(1,110,906)"},{"v":-1120625.9984822702,"d":"(1,120,626)"},{"v":-1127068.4126037364,"d":"(1,127,068)"},{"v":-1132342.064165203,"d":"(1,132,342)"},{"v":-1137664.3378866694,"d":"(1,137,664)"},{"v":-1145325.9400081353,"d":"(1,145,326)"},{"v":-1155101.593729602,"d":"(1,155,102)"},{"v":-1165791.423045204,"d":"(1,165,791)"},{"v":-1175314.1431608065,"d":"(1,175,314)"},{"v":-1186007.3924764087,"d":"(1,186,007)"},{"v":-1195533.5425920114,"d":"(1,195,534)"},{"v":-1205061.422707614,"d":"(1,205,061)"},{"v":-1215759.852023216,"d":"(1,215,760)"},{"v":-1225291.2021388188,"d":"(1,225,291)"},{"v":-1231543.121454421,"d":"(1,231,543)"},{"v":-1236627.9715700073,"d":"(1,236,628)"},{"v":-1219124.5725478316,"d":"(1,219,125)"},{"v":-1205109.9108056566,"d":"(1,205,110)"},{"v":-1192060.041783481,"d":"(1,192,060)"},{"v":-1179964.0767644972,"d":"(1,179,964)"},{"v":-1166707.5759855132,"d":"(1,166,708)"},{"v":-1154615.1909665295,"d":"(1,154,615)"},{"v":-1141362.2801875456,"d":"(1,141,362)"},{"v":-1128111.169408562,"d":"(1,128,111)"},{"v":-1116024.1943895782,"d":"(1,116,024)"},{"v":-1102776.7136105942,"d":"(1,102,777)"},{"v":-1086243.3785916106,"d":"(1,086,243)"},{"v":-1068549.5578126265,"d":"(1,068,550)"},{"$f":"IE70+IE98+IE79+IE88","v":{"v":-1051233.104313643,"d":"(1,051,233)"}},{"v":-1037366.5174546591,"d":"(1,037,367)"},{"v":-1024503.7639556753,"d":"(1,024,504)"},{"v":-1012619.8438961084,"d":"(1,012,620)"},{"v":-999588.4449565418,"d":"(999,588)"},{"v":-987708.264896975,"d":"(987,708)"},{"v":-974680.6259574083,"d":"(974,681)"},{"v":-961654.8670178415,"d":"(961,655)"},{"v":-949780.3469582747,"d":"(949,780)"},{"v":-936758.388018708,"d":"(936,758)"},{"v":-920437.6679591412,"d":"(920,438)"},{"v":-902969.5290195746,"d":"(902,970)"},{"v":-885878.8473600079,"d":"(885,879)"},{"v":-872199.1517004411,"d":"(872,199)"},{"v":-859562.3300408743,"d":"(859,562)"},{"v":-847922.4707200296,"d":"(847,922)"},{"v":-835148.2093991849,"d":"(835,148)"},{"v":-823512.2500783404,"d":"(823,512)"},{"v":-810741.9087574955,"d":"(810,742)"},{"v":-797973.5374366507,"d":"(797,974)"},{"v":-786343.498115806,"d":"(786,343)"},{"v":-773579.0967949614,"d":"(773,579)"},{"v":-757503.0374741167,"d":"(757,503)"},{"v":-740292.626153272,"d":"(740,293)"},{"v":-729178.1022990936,"d":"(729,178)"},{"v":-720322.0588449158,"d":"(720,322)"},{"v":-713661.5749907377,"d":"(713,662)"},{"v":-708015.4578143117,"d":"(708,015)"},{"v":-701243.1454378857,"d":"(701,243)"},{"v":-695601.1082614596,"d":"(695,601)"},{"v":-688832.8958850335,"d":"(688,833)"},{"v":-682066.7435086075,"d":"(682,067)"},{"v":-676430.8963321815,"d":"(676,431)"},{"v":-669668.8839557555,"d":"(669,669)"},{"v":-659587.1967793294,"d":"(659,587)"},{"v":-648379.3644029034,"d":"(648,379)"},{"v":-637267.5163464771,"d":"(637,268)"},{"v":-629532.7437300512,"d":"(629,533)"},{"v":-622875.115673625,"d":"(622,875)"},{"v":-617249.5593089559,"d":"(617,250)"},{"v":-610501.1544642864,"d":"(610,501)"},{"v":-604879.8680996173,"d":"(604,880)"},{"v":-598135.7432549477,"d":"(598,136)"},{"v":-591393.7784102783,"d":"(591,394)"},{"v":-585778.9620456091,"d":"(585,779)"},{"v":-579041.3272009395,"d":"(579,041)"},{"v":-568980.8608362705,"d":"(568,981)"},{"v":-557797.5859916008,"d":"(557,798)"},{"v":-546710.3954669316,"d":"(546,710)"},{"v":-538990.6302222622,"d":"(538,991)"},{"v":-532357.849697593,"d":"(532,358)"},{"v":-526771.1007665644,"d":"(526,771)"},{"v":-520064.84007553547,"d":"(520,065)"},{"v":-514482.56114450685,"d":"(514,483)"},{"v":-507780.78045347787,"d":"(507,781)"},{"v":-501081.2497624492,"d":"(501,081)"},{"v":-495505.7208314205,"d":"(495,506)"},{"v":-488810.72014039155,"d":"(488,811)"},{"v":-478789.7412093629,"d":"(478,790)"},{"v":-467649.30051833397,"d":"(467,649)"},{"v":-456605.0441473052,"d":"(456,605)"},{"v":-448918.5728962765,"d":"(448,919)"},{"v":-442328.9265252475,"d":"(442,329)"},{"v":-436796.1924578039,"d":"(436,796)"},{"$f":"KQ70+KQ98+KQ79+KQ88","v":{"v":-430147.2933503603,"d":"(430,147)"}},{"v":-424619.2292829166,"d":"(424,619)"},{"v":-417975.01017547306,"d":"(417,975)"},{"v":-411333.15106802946,"d":"(411,333)"},{"v":-405812.1470005858,"d":"(405,812)"},{"v":-399175.01789314224,"d":"(399,175)"},{"v":-389208.7638256986,"d":"(389,209)"},{"v":-378126.404718255,"d":"(378,126)"},{"v":-367140.3299308114,"d":"(367,140)"},{"v":-358387.16178336774,"d":"(358,387)"},{"v":-351855.90699592413,"d":"(351,856)"},{"v":-346389.9302846204,"d":"(346,390)"},{"v":-339811.1352533166,"d":"(339,811)"},{"v":-334350.0385420128,"d":"(334,350)"},{"v":-327776.14351070905,"d":"(327,776)"},{"v":-321204.70847940526,"d":"(321,205)"},{"v":-315750.99176810146,"d":"(315,751)"},{"v":-309184.50673679775,"d":"(309,185)"},{"v":-299285.760025494,"d":"(299,286)"},{"v":-288274.25499419024,"d":"(288,274)"},{"v":-309514.5238828865,"d":"(309,515)"},{"v":-330757.31277158274,"d":"(330,757)"},{"v":-356452.62166027905,"d":"(356,453)"},{"v":-382107.50234900997,"d":"(382,108)"},{"v":-407764.9230377409,"d":"(407,765)"},{"v":-433424.90372647194,"d":"(433,425)"},{"v":-459087.4444152029,"d":"(459,087)"},{"v":-484752.55510393385,"d":"(484,753)"},{"v":-510420.2457926648,"d":"(510,420)"},{"v":-536090.5364813958,"d":"(536,091)"},{"v":-557313.4271701268,"d":"(557,313)"},{"v":-578538.9278588577,"d":"(578,539)"},{"v":-599767.0485475888,"d":"(599,767)"},{"v":-620997.7992363197,"d":"(620,998)"},{"v":-646681.1899250506,"d":"(646,681)"},{"v":-672331.9966898101,"d":"(672,332)"},{"v":-697985.4634545695,"d":"(697,985)"},{"v":-723641.6002193289,"d":"(723,642)"},{"v":-749300.4169840883,"d":"(749,300)"},{"v":-774961.9237488476,"d":"(774,962)"},{"v":-800626.120513607,"d":"(800,626)"},{"v":-826293.0272783664,"d":"(826,293)"},{"v":-847512.6540431258,"d":"(847,513)"},{"v":-868735.0108078852,"d":"(868,735)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!D656","v":"Share Capital"},null,{"$f":"AQ102","v":0},{"$nulls":11},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU102:$MH102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$MH$6,AI$6,$AU102:$MH102)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E40","v":0},{"$f":"'Calculations M'!AU1499","v":0},{"$f":"'Calculations M'!AV1499","v":0},{"$f":"'Calculations M'!AW1499","v":0},{"$f":"'Calculations M'!AX1499","v":0},{"$f":"'Calculations M'!AY1499","v":0},{"$f":"'Calculations M'!AZ1499","v":0},{"$f":"'Calculations M'!BA1499","v":0},{"$f":"'Calculations M'!BB1499","v":0},{"$f":"'Calculations M'!BC1499","v":0},{"$f":"'Calculations M'!BD1499","v":0},{"$f":"'Calculations M'!BE1499","v":0},{"$f":"'Calculations M'!BF1499","v":0},{"$f":"'Calculations M'!BG1499","v":0},{"$f":"'Calculations M'!BH1499","v":0},{"$f":"'Calculations M'!BI1499","v":0},{"$f":"'Calculations M'!BJ1499","v":0},{"$f":"'Calculations M'!BK1499","v":0},{"$f":"'Calculations M'!BL1499","v":0},{"$f":"'Calculations M'!BM1499","v":0},{"$f":"'Calculations M'!BN1499","v":0},{"$f":"'Calculations M'!BO1499","v":0},{"$f":"'Calculations M'!BP1499","v":0},{"$f":"'Calculations M'!BQ1499","v":0},{"$f":"'Calculations M'!BR1499","v":0},{"$f":"'Calculations M'!BS1499","v":0},{"$f":"'Calculations M'!BT1499","v":0},{"$f":"'Calculations M'!BU1499","v":0},{"$f":"'Calculations M'!BV1499","v":0},{"$f":"'Calculations M'!BW1499","v":0},{"$f":"'Calculations M'!BX1499","v":0},{"$f":"'Calculations M'!BY1499","v":0},{"$f":"'Calculations M'!BZ1499","v":0},{"$f":"'Calculations M'!CA1499","v":0},{"$f":"'Calculations M'!CB1499","v":0},{"$f":"'Calculations M'!CC1499","v":0},{"$f":"'Calculations M'!CD1499","v":0},{"$f":"'Calculations M'!CE1499","v":0},{"$f":"'Calculations M'!CF1499","v":0},{"$f":"'Calculations M'!CG1499","v":0},{"$f":"'Calculations M'!CH1499","v":0},{"$f":"'Calculations M'!CI1499","v":0},{"$f":"'Calculations M'!CJ1499","v":0},{"$f":"'Calculations M'!CK1499","v":0},{"$f":"'Calculations M'!CL1499","v":0},{"$f":"'Calculations M'!CM1499","v":0},{"$f":"'Calculations M'!CN1499","v":0},{"$f":"'Calculations M'!CO1499","v":0},{"$f":"'Calculations M'!CP1499","v":0},{"$f":"'Calculations M'!CQ1499","v":0},{"$f":"'Calculations M'!CR1499","v":0},{"$f":"'Calculations M'!CS1499","v":0},{"$f":"'Calculations M'!CT1499","v":0},{"$f":"'Calculations M'!CU1499","v":0},{"$f":"'Calculations M'!CV1499","v":0},{"$f":"'Calculations M'!CW1499","v":0},{"$f":"'Calculations M'!CX1499","v":0},{"$f":"'Calculations M'!CY1499","v":0},{"$f":"'Calculations M'!CZ1499","v":0},{"$f":"'Calculations M'!DA1499","v":0},{"$f":"'Calculations M'!DB1499","v":0},{"$f":"'Calculations M'!DC1499","v":0},{"$f":"'Calculations M'!DD1499","v":0},{"$f":"'Calculations M'!DE1499","v":0},{"$f":"'Calculations M'!DF1499","v":0},{"$f":"'Calculations M'!DG1499","v":0},{"$f":"'Calculations M'!DH1499","v":0},{"$f":"'Calculations M'!DI1499","v":0},{"$f":"'Calculations M'!DJ1499","v":0},{"$f":"'Calculations M'!DK1499","v":0},{"$f":"'Calculations M'!DL1499","v":0},{"$f":"'Calculations M'!DM1499","v":0},{"$f":"'Calculations M'!DN1499","v":0},{"$f":"'Calculations M'!DO1499","v":0},{"$f":"'Calculations M'!DP1499","v":0},{"$f":"'Calculations M'!DQ1499","v":0},{"$f":"'Calculations M'!DR1499","v":0},{"$f":"'Calculations M'!DS1499","v":0},{"$f":"'Calculations M'!DT1499","v":0},{"$f":"'Calculations M'!DU1499","v":0},{"$f":"'Calculations M'!DV1499","v":0},{"$f":"'Calculations M'!DW1499","v":0},{"$f":"'Calculations M'!DX1499","v":0},{"$f":"'Calculations M'!DY1499","v":0},{"$f":"'Calculations M'!DZ1499","v":0},{"$f":"'Calculations M'!EA1499","v":0},{"$f":"'Calculations M'!EB1499","v":0},{"$f":"'Calculations M'!EC1499","v":0},{"$f":"'Calculations M'!ED1499","v":0},{"$f":"'Calculations M'!EE1499","v":0},{"$f":"'Calculations M'!EF1499","v":0},{"$f":"'Calculations M'!EG1499","v":0},{"$f":"'Calculations M'!EH1499","v":0},{"$f":"'Calculations M'!EI1499","v":0},{"$f":"'Calculations M'!EJ1499","v":0},{"$f":"'Calculations M'!EK1499","v":0},{"$f":"'Calculations M'!EL1499","v":0},{"$f":"'Calculations M'!EM1499","v":0},{"$f":"'Calculations M'!EN1499","v":0},{"$f":"'Calculations M'!EO1499","v":0},{"$f":"'Calculations M'!EP1499","v":0},{"$f":"'Calculations M'!EQ1499","v":0},{"$f":"'Calculations M'!ER1499","v":0},{"$f":"'Calculations M'!ES1499","v":0},{"$f":"'Calculations M'!ET1499","v":0},{"$f":"'Calculations M'!EU1499","v":0},{"$f":"'Calculations M'!EV1499","v":0},{"$f":"'Calculations M'!EW1499","v":0},{"$f":"'Calculations M'!EX1499","v":0},{"$f":"'Calculations M'!EY1499","v":0},{"$f":"'Calculations M'!EZ1499","v":0},{"$f":"'Calculations M'!FA1499","v":0},{"$f":"'Calculations M'!FB1499","v":0},{"$f":"'Calculations M'!FC1499","v":0},{"$f":"'Calculations M'!FD1499","v":0},{"$f":"'Calculations M'!FE1499","v":0},{"$f":"'Calculations M'!FF1499","v":0},{"$f":"'Calculations M'!FG1499","v":0},{"$f":"'Calculations M'!FH1499","v":0},{"$f":"'Calculations M'!FI1499","v":0},{"$f":"'Calculations M'!FJ1499","v":0},{"$f":"'Calculations M'!FK1499","v":0},{"$f":"'Calculations M'!FL1499","v":0},{"$f":"'Calculations M'!FM1499","v":0},{"$f":"'Calculations M'!FN1499","v":0},{"$f":"'Calculations M'!FO1499","v":0},{"$f":"'Calculations M'!FP1499","v":0},{"$f":"'Calculations M'!FQ1499","v":0},{"$f":"'Calculations M'!FR1499","v":0},{"$f":"'Calculations M'!FS1499","v":0},{"$f":"'Calculations M'!FT1499","v":0},{"$f":"'Calculations M'!FU1499","v":0},{"$f":"'Calculations M'!FV1499","v":0},{"$f":"'Calculations M'!FW1499","v":0},{"$f":"'Calculations M'!FX1499","v":0},{"$f":"'Calculations M'!FY1499","v":0},{"$f":"'Calculations M'!FZ1499","v":0},{"$f":"'Calculations M'!GA1499","v":0},{"$f":"'Calculations M'!GB1499","v":0},{"$f":"'Calculations M'!GC1499","v":0},{"$f":"'Calculations M'!GD1499","v":0},{"$f":"'Calculations M'!GE1499","v":0},{"$f":"'Calculations M'!GF1499","v":0},{"$f":"'Calculations M'!GG1499","v":0},{"$f":"'Calculations M'!GH1499","v":0},{"$f":"'Calculations M'!GI1499","v":0},{"$f":"'Calculations M'!GJ1499","v":0},{"$f":"'Calculations M'!GK1499","v":0},{"$f":"'Calculations M'!GL1499","v":0},{"$f":"'Calculations M'!GM1499","v":0},{"$f":"'Calculations M'!GN1499","v":0},{"$f":"'Calculations M'!GO1499","v":0},{"$f":"'Calculations M'!GP1499","v":0},{"$f":"'Calculations M'!GQ1499","v":0},{"$f":"'Calculations M'!GR1499","v":0},{"$f":"'Calculations M'!GS1499","v":0},{"$f":"'Calculations M'!GT1499","v":0},{"$f":"'Calculations M'!GU1499","v":0},{"$f":"'Calculations M'!GV1499","v":0},{"$f":"'Calculations M'!GW1499","v":0},{"$f":"'Calculations M'!GX1499","v":0},{"$f":"'Calculations M'!GY1499","v":0},{"$f":"'Calculations M'!GZ1499","v":0},{"$f":"'Calculations M'!HA1499","v":0},{"$f":"'Calculations M'!HB1499","v":0},{"$f":"'Calculations M'!HC1499","v":0},{"$f":"'Calculations M'!HD1499","v":0},{"$f":"'Calculations M'!HE1499","v":0},{"$f":"'Calculations M'!HF1499","v":0},{"$f":"'Calculations M'!HG1499","v":0},{"$f":"'Calculations M'!HH1499","v":0},{"$f":"'Calculations M'!HI1499","v":0},{"$f":"'Calculations M'!HJ1499","v":0},{"$f":"'Calculations M'!HK1499","v":0},{"$f":"'Calculations M'!HL1499","v":0},{"$f":"'Calculations M'!HM1499","v":0},{"$f":"'Calculations M'!HN1499","v":0},{"$f":"'Calculations M'!HO1499","v":0},{"$f":"'Calculations M'!HP1499","v":0},{"$f":"'Calculations M'!HQ1499","v":0},{"$f":"'Calculations M'!HR1499","v":0},{"$f":"'Calculations M'!HS1499","v":0},{"$f":"'Calculations M'!HT1499","v":0},{"$f":"'Calculations M'!HU1499","v":0},{"$f":"'Calculations M'!HV1499","v":0},{"$f":"'Calculations M'!HW1499","v":0},{"$f":"'Calculations M'!HX1499","v":0},{"$f":"'Calculations M'!HY1499","v":0},{"$f":"'Calculations M'!HZ1499","v":0},{"$f":"'Calculations M'!IA1499","v":0},{"$f":"'Calculations M'!IB1499","v":0},{"$f":"'Calculations M'!IC1499","v":0},{"$f":"'Calculations M'!ID1499","v":0},{"$f":"'Calculations M'!IE1499","v":0},{"$f":"'Calculations M'!IF1499","v":0},{"$f":"'Calculations M'!IG1499","v":0},{"$f":"'Calculations M'!IH1499","v":0},{"$f":"'Calculations M'!II1499","v":0},{"$f":"'Calculations M'!IJ1499","v":0},{"$f":"'Calculations M'!IK1499","v":0},{"$f":"'Calculations M'!IL1499","v":0},{"$f":"'Calculations M'!IM1499","v":0},{"$f":"'Calculations M'!IN1499","v":0},{"$f":"'Calculations M'!IO1499","v":0},{"$f":"'Calculations M'!IP1499","v":0},{"$f":"'Calculations M'!IQ1499","v":0},{"$f":"'Calculations M'!IR1499","v":0},{"$f":"'Calculations M'!IS1499","v":0},{"$f":"'Calculations M'!IT1499","v":0},{"$f":"'Calculations M'!IU1499","v":0},{"$f":"'Calculations M'!IV1499","v":0},{"$f":"'Calculations M'!IW1499","v":0},{"$f":"'Calculations M'!IX1499","v":0},{"$f":"'Calculations M'!IY1499","v":0},{"$f":"'Calculations M'!IZ1499","v":0},{"$f":"'Calculations M'!JA1499","v":0},{"$f":"'Calculations M'!JB1499","v":0},{"$f":"'Calculations M'!JC1499","v":0},{"$f":"'Calculations M'!JD1499","v":0},{"$f":"'Calculations M'!JE1499","v":0},{"$f":"'Calculations M'!JF1499","v":0},{"$f":"'Calculations M'!JG1499","v":0},{"$f":"'Calculations M'!JH1499","v":0},{"$f":"'Calculations M'!JI1499","v":0},{"$f":"'Calculations M'!JJ1499","v":0},{"$f":"'Calculations M'!JK1499","v":0},{"$f":"'Calculations M'!JL1499","v":0},{"$f":"'Calculations M'!JM1499","v":0},{"$f":"'Calculations M'!JN1499","v":0},{"$f":"'Calculations M'!JO1499","v":0},{"$f":"'Calculations M'!JP1499","v":0},{"$f":"'Calculations M'!JQ1499","v":0},{"$f":"'Calculations M'!JR1499","v":0},{"$f":"'Calculations M'!JS1499","v":0},{"$f":"'Calculations M'!JT1499","v":0},{"$f":"'Calculations M'!JU1499","v":0},{"$f":"'Calculations M'!JV1499","v":0},{"$f":"'Calculations M'!JW1499","v":0},{"$f":"'Calculations M'!JX1499","v":0},{"$f":"'Calculations M'!JY1499","v":0},{"$f":"'Calculations M'!JZ1499","v":0},{"$f":"'Calculations M'!KA1499","v":0},{"$f":"'Calculations M'!KB1499","v":0},{"$f":"'Calculations M'!KC1499","v":0},{"$f":"'Calculations M'!KD1499","v":0},{"$f":"'Calculations M'!KE1499","v":0},{"$f":"'Calculations M'!KF1499","v":0},{"$f":"'Calculations M'!KG1499","v":0},{"$f":"'Calculations M'!KH1499","v":0},{"$f":"'Calculations M'!KI1499","v":0},{"$f":"'Calculations M'!KJ1499","v":0},{"$f":"'Calculations M'!KK1499","v":0},{"$f":"'Calculations M'!KL1499","v":0},{"$f":"'Calculations M'!KM1499","v":0},{"$f":"'Calculations M'!KN1499","v":0},{"$f":"'Calculations M'!KO1499","v":0},{"$f":"'Calculations M'!KP1499","v":0},{"$f":"'Calculations M'!KQ1499","v":0},{"$f":"'Calculations M'!KR1499","v":0},{"$f":"'Calculations M'!KS1499","v":0},{"$f":"'Calculations M'!KT1499","v":0},{"$f":"'Calculations M'!KU1499","v":0},{"$f":"'Calculations M'!KV1499","v":0},{"$f":"'Calculations M'!KW1499","v":0},{"$f":"'Calculations M'!KX1499","v":0},{"$f":"'Calculations M'!KY1499","v":0},{"$f":"'Calculations M'!KZ1499","v":0},{"$f":"'Calculations M'!LA1499","v":0},{"$f":"'Calculations M'!LB1499","v":0},{"$f":"'Calculations M'!LC1499","v":0},{"$f":"'Calculations M'!LD1499","v":0},{"$f":"'Calculations M'!LE1499","v":0},{"$f":"'Calculations M'!LF1499","v":0},{"$f":"'Calculations M'!LG1499","v":0},{"$f":"'Calculations M'!LH1499","v":0},{"$f":"'Calculations M'!LI1499","v":0},{"$f":"'Calculations M'!LJ1499","v":0},{"$f":"'Calculations M'!LK1499","v":0},{"$f":"'Calculations M'!LL1499","v":0},{"$f":"'Calculations M'!LM1499","v":0},{"$f":"'Calculations M'!LN1499","v":0},{"$f":"'Calculations M'!LO1499","v":0},{"$f":"'Calculations M'!LP1499","v":0},{"$f":"'Calculations M'!LQ1499","v":0},{"$f":"'Calculations M'!LR1499","v":0},{"$f":"'Calculations M'!LS1499","v":0},{"$f":"'Calculations M'!LT1499","v":0},{"$f":"'Calculations M'!LU1499","v":0},{"$f":"'Calculations M'!LV1499","v":0},{"$f":"'Calculations M'!LW1499","v":0},{"$f":"'Calculations M'!LX1499","v":0},{"$f":"'Calculations M'!LY1499","v":0},{"$f":"'Calculations M'!LZ1499","v":0},{"$f":"'Calculations M'!MA1499","v":0},{"$f":"'Calculations M'!MB1499","v":0},{"$f":"'Calculations M'!MC1499","v":0},{"$f":"'Calculations M'!MD1499","v":0},{"$f":"'Calculations M'!ME1499","v":0},{"$f":"'Calculations M'!MF1499","v":0},{"$f":"'Calculations M'!MG1499","v":0},{"$f":"'Calculations M'!MH1499","v":0}]
[null,"Movement is equal to P&L in the period (no dividends)",null,null,{"$f":"NTBInputs!D657","v":"Profit and Loss Reserve"},null,{"v":-646681.1517762779,"d":"(646,681)"},{"$nulls":11},{"v":997976.7518186669,"d":"997,977"},{"v":682706.9665808917,"d":"682,707"},{"v":523185.55983642326,"d":"523,186"},{"v":338644.6156022422,"d":"338,645"},{"v":173732.82147459523,"d":"173,733"},{"v":6319.085688920821,"d":"6,319"},{"v":-153272.4717247788,"d":"(153,272)"},{"v":-306316.69061185024,"d":"(306,317)"},{"v":-448949.67040269147,"d":"(448,950)"},{"v":-581764.3932926891,"d":"(581,764)"},{"v":-703416.9218159781,"d":"(703,417)"},{"v":-822012.4205993605,"d":"(822,012)"},{"v":-937315.1283886395,"d":"(937,315)"},{"v":-1049107.2758905722,"d":"(1,049,107)"},{"v":-1155101.5862958997,"d":"(1,155,102)"},{"v":-1192060.046567937,"d":"(1,192,060)"},{"v":-1024503.7605750954,"d":"(1,024,504)"},{"v":-859562.3155670272,"d":"(859,562)"},{"v":-713661.54992345,"d":"(713,662)"},{"v":-622875.0833776371,"d":"(622,875)"},{"v":-532357.8214126896,"d":"(532,358)"},{"v":-442328.9022457396,"d":"(442,329)"},{"v":-351855.89358881686,"d":"(351,856)"},{"v":-356452.60010958643,"d":"(356,453)"},{"v":-646681.1517762779,"d":"(646,681)"},null,null,{"$f":"'Opening BS'!E41","v":{"v":713519.03,"d":"713,519"}},{"$f":"'Calculations M'!AU1521","v":{"v":1082887.0002062223,"d":"1,082,887"}},{"$f":"'Calculations M'!AV1521","v":{"v":1040431.8760124446,"d":"1,040,432"}},{"$f":"'Calculations M'!AW1521","v":{"v":997976.7518186669,"d":"997,977"}},{"$f":"'Calculations M'!AX1521","v":{"v":956407.1082136093,"d":"956,407"}},{"$f":"'Calculations M'!AY1521","v":{"v":914837.4646085516,"d":"914,837"}},{"$f":"'Calculations M'!AZ1521","v":{"v":873267.821003494,"d":"873,268"}},{"$f":"'Calculations M'!BA1521","v":{"v":831698.1773984362,"d":"831,698"}},{"$f":"'Calculations M'!BB1521","v":{"v":790128.5337933786,"d":"790,129"}},{"$f":"'Calculations M'!BC1521","v":{"v":761905.2476693466,"d":"761,905"}},{"$f":"'Calculations M'!BD1521","v":{"v":738132.113861487,"d":"738,132"}},{"$f":"'Calculations M'!BE1521","v":{"v":715406.2220216311,"d":"715,406"}},{"$f":"'Calculations M'!BF1521","v":{"v":731402.4136723012,"d":"731,402"}},{"$f":"'Calculations M'!BG1521","v":{"v":720056.8274566468,"d":"720,057"}},{"$f":"'Calculations M'!BH1521","v":{"v":698535.2062711355,"d":"698,535"}},{"$f":"'Calculations M'!BI1521","v":{"v":682706.9665808917,"d":"682,707"}},{"$f":"'Calculations M'!BJ1521","v":{"v":667348.7679201206,"d":"667,349"}},{"$f":"'Calculations M'!BK1521","v":{"v":655362.1012913197,"d":"655,362"}},{"$f":"'Calculations M'!BL1521","v":{"v":639973.7570575008,"d":"639,974"}},{"$f":"'Calculations M'!BM1521","v":{"v":628543.5515812414,"d":"628,544"}},{"$f":"'Calculations M'!BN1521","v":{"v":617099.840845761,"d":"617,100"}},{"$f":"'Calculations M'!BO1521","v":{"v":602255.9982468006,"d":"602,256"}},{"$f":"'Calculations M'!BP1521","v":{"v":591366.9311708434,"d":"591,367"}},{"$f":"'Calculations M'!BQ1521","v":{"v":581529.3204067597,"d":"581,529"}},{"$f":"'Calculations M'!BR1521","v":{"v":575066.2798643663,"d":"575,066"}},{"$f":"'Calculations M'!BS1521","v":{"v":563061.4114261474,"d":"563,061"}},{"$f":"'Calculations M'!BT1521","v":{"v":543784.2882877446,"d":"543,784"}},{"$f":"'Calculations M'!BU1521","v":{"v":523185.55983642326,"d":"523,186"}},{"$f":"'Calculations M'!BV1521","v":{"v":503779.4967321345,"d":"503,779"}},{"$f":"'Calculations M'!BW1521","v":{"v":485931.9562575709,"d":"485,932"}},{"$f":"'Calculations M'!BX1521","v":{"v":466503.31850050425,"d":"466,503"}},{"$f":"'Calculations M'!BY1521","v":{"v":448633.119843661,"d":"448,633"}},{"$f":"'Calculations M'!BZ1521","v":{"v":430751.52916173136,"d":"430,752"}},{"$f":"'Calculations M'!CA1521","v":{"v":411288.71518136904,"d":"411,289"}},{"$f":"'Calculations M'!CB1521","v":{"v":399243.3804708491,"d":"399,243"}},{"$f":"'Calculations M'!CC1521","v":{"v":390066.7376370769,"d":"390,067"}},{"$f":"'Calculations M'!CD1521","v":{"v":382448.32232259715,"d":"382,448"}},{"$f":"'Calculations M'!CE1521","v":{"v":370770.5045705294,"d":"370,771"}},{"$f":"'Calculations M'!CF1521","v":{"v":354795.5029295628,"d":"354,796"}},{"$f":"'Calculations M'!CG1521","v":{"v":338644.6156022422,"d":"338,645"}},{"$f":"'Calculations M'!CH1521","v":{"v":323416.4816125425,"d":"323,416"}},{"$f":"'Calculations M'!CI1521","v":{"v":309605.590116832,"d":"309,606"}},{"$f":"'Calculations M'!CJ1521","v":{"v":294354.785657837,"d":"294,355"}},{"$f":"'Calculations M'!CK1521","v":{"v":280610.62849756464,"d":"280,611"}},{"$f":"'Calculations M'!CL1521","v":{"v":266855.3621356227,"d":"266,855"}},{"$f":"'Calculations M'!CM1521","v":{"v":251660.38865491934,"d":"251,660"}},{"$f":"'Calculations M'!CN1521","v":{"v":237947.68288715355,"d":"237,948"}},{"$f":"'Calculations M'!CO1521","v":{"v":227245.4275112861,"d":"227,245"}},{"$f":"'Calculations M'!CP1521","v":{"v":217960.69545433414,"d":"217,961"}},{"$f":"'Calculations M'!CQ1521","v":{"v":206046.5485510874,"d":"206,047"}},{"$f":"'Calculations M'!CR1521","v":{"v":190118.46662142334,"d":"190,118"}},{"$f":"'Calculations M'!CS1521","v":{"v":173732.82147459523,"d":"173,733"}},{"$f":"'Calculations M'!CT1521","v":{"v":157981.01332451482,"d":"157,981"}},{"$f":"'Calculations M'!CU1521","v":{"v":143553.18026624827,"d":"143,553"}},{"$f":"'Calculations M'!CV1521","v":{"v":127780.47985932135,"d":"127,780"}},{"$f":"'Calculations M'!CW1521","v":{"v":113447.20460255242,"d":"113,447"}},{"$f":"'Calculations M'!CX1521","v":{"v":99103.81387501766,"d":"99,104"}},{"$f":"'Calculations M'!CY1521","v":{"v":83415.86830352445,"d":"83,416"}},{"$f":"'Calculations M'!CZ1521","v":{"v":69135.38561629264,"d":"69,135"}},{"$f":"'Calculations M'!DA1521","v":{"v":57960.58090924732,"d":"57,961"}},{"$f":"'Calculations M'!DB1521","v":{"v":48110.22130937757,"d":"48,110"}},{"$f":"'Calculations M'!DC1521","v":{"v":36958.48713690616,"d":"36,958"}},{"$f":"'Calculations M'!DD1521","v":{"v":21940.051520657627,"d":"21,940"}},{"$f":"'Calculations M'!DE1521","v":{"v":6319.085688920821,"d":"6,319"}},{"$f":"'Calculations M'!DF1521","v":{"v":-8947.923690544609,"d":"(8,948)"}},{"$f":"'Calculations M'!DG1521","v":{"v":-22938.492844026452,"d":"(22,938)"}},{"$f":"'Calculations M'!DH1521","v":{"v":-38224.058281936144,"d":"(38,224)"}},{"$f":"'Calculations M'!DI1521","v":{"v":-52111.563133064046,"d":"(52,112)"}},{"$f":"'Calculations M'!DJ1521","v":{"v":-66007.98169599511,"d":"(66,008)"}},{"$f":"'Calculations M'!DK1521","v":{"v":-81199.04810283196,"d":"(81,199)"}},{"$f":"'Calculations M'!DL1521","v":{"v":-95024.85092866413,"d":"(95,025)"}},{"$f":"'Calculations M'!DM1521","v":{"v":-105695.04024025369,"d":"(105,695)"}},{"$f":"'Calculations M'!DN1521","v":{"v":-115088.24595849426,"d":"(115,088)"}},{"$f":"'Calculations M'!DO1521","v":{"v":-125493.49153590821,"d":"(125,493)"}},{"$f":"'Calculations M'!DP1521","v":{"v":-138400.54382181415,"d":"(138,401)"}},{"$f":"'Calculations M'!DQ1521","v":{"v":-153272.4717247788,"d":"(153,272)"}},{"$f":"'Calculations M'!DR1521","v":{"v":-168017.708882025,"d":"(168,018)"}},{"$f":"'Calculations M'!DS1521","v":{"v":-181524.1512244747,"d":"(181,524)"}},{"$f":"'Calculations M'!DT1521","v":{"v":-196285.3090973402,"d":"(196,285)"}},{"$f":"'Calculations M'!DU1521","v":{"v":-209677.8552078207,"d":"(209,678)"}},{"$f":"'Calculations M'!DV1521","v":{"v":-223077.95483525482,"d":"(223,078)"}},{"$f":"'Calculations M'!DW1521","v":{"v":-237732.3764385098,"d":"(237,732)"}},{"$f":"'Calculations M'!DX1521","v":{"v":-251051.84763230433,"d":"(251,052)"}},{"$f":"'Calculations M'!DY1521","v":{"v":-261175.34239767867,"d":"(261,175)"}},{"$f":"'Calculations M'!DZ1521","v":{"v":-270059.40671724564,"d":"(270,059)"}},{"$f":"'Calculations M'!EA1521","v":{"v":-279429.3127122009,"d":"(279,429)"}},{"$f":"'Calculations M'!EB1521","v":{"v":-292483.005801989,"d":"(292,483)"}},{"$f":"'Calculations M'!EC1521","v":{"v":-306316.69061185024,"d":"(306,317)"}},{"$f":"'Calculations M'!ED1521","v":{"v":-320218.12488538446,"d":"(320,218)"}},{"$f":"'Calculations M'!EE1521","v":{"v":-332900.3704885634,"d":"(332,900)"}},{"$f":"'Calculations M'!EF1521","v":{"v":-346814.7248922459,"d":"(346,815)"}},{"$f":"'Calculations M'!EG1521","v":{"v":-359371.42458112916,"d":"(359,371)"}},{"$f":"'Calculations M'!EH1521","v":{"v":-371934.13162147143,"d":"(371,934)"}},{"$f":"'Calculations M'!EI1521","v":{"v":-385728.505055732,"d":"(385,729)"}},{"$f":"'Calculations M'!EJ1521","v":{"v":-398199.31350826053,"d":"(398,199)"}},{"$f":"'Calculations M'!EK1521","v":{"v":-407451.448241229,"d":"(407,451)"}},{"$f":"'Calculations M'!EL1521","v":{"v":-415483.656712806,"d":"(415,484)"}},{"$f":"'Calculations M'!EM1521","v":{"v":-423944.26592592674,"d":"(423,944)"}},{"$f":"'Calculations M'!EN1521","v":{"v":-436028.576997305,"d":"(436,029)"}},{"$f":"'Calculations M'!EO1521","v":{"v":-448949.67040269147,"d":"(448,950)"}},{"$f":"'Calculations M'!EP1521","v":{"v":-462093.53941111616,"d":"(462,094)"}},{"$f":"'Calculations M'!EQ1521","v":{"v":-474036.00442400225,"d":"(474,036)"}},{"$f":"'Calculations M'!ER1521","v":{"v":-487189.3959806644,"d":"(487,189)"}},{"$f":"'Calculations M'!ES1521","v":{"v":-498993.79028013756,"d":"(498,994)"}},{"$f":"'Calculations M'!ET1521","v":{"v":-510802.44365896954,"d":"(510,802)"}},{"$f":"'Calculations M'!EU1521","v":{"v":-523821.52836303,"d":"(523,822)"}},{"$f":"'Calculations M'!EV1521","v":{"v":-535525.4864491938,"d":"(535,525)"}},{"$f":"'Calculations M'!EW1521","v":{"v":-543989.4883754808,"d":"(543,989)"}},{"$f":"'Calculations M'!EX1521","v":{"v":-551251.2355784244,"d":"(551,251)"}},{"$f":"'Calculations M'!EY1521","v":{"v":-558742.4056086801,"d":"(558,742)"}},{"$f":"'Calculations M'!EZ1521","v":{"v":-569816.4598894146,"d":"(569,816)"}},{"$f":"'Calculations M'!FA1521","v":{"v":-581764.3932926891,"d":"(581,764)"}},{"$f":"'Calculations M'!FB1521","v":{"v":-594063.0871307635,"d":"(594,063)"}},{"$f":"'Calculations M'!FC1521","v":{"v":-605171.453111322,"d":"(605,171)"}},{"$f":"'Calculations M'!FD1521","v":{"v":-617475.8409449445,"d":"(617,476)"}},{"$f":"'Calculations M'!FE1521","v":{"v":-628434.7719068073,"d":"(628,435)"}},{"$f":"'Calculations M'!FF1521","v":{"v":-639396.0020949978,"d":"(639,396)"}},{"$f":"'Calculations M'!FG1521","v":{"v":-651552.7096216052,"d":"(651,553)"}},{"$f":"'Calculations M'!FH1521","v":{"v":-662399.2789331502,"d":"(662,399)"}},{"$f":"'Calculations M'!FI1521","v":{"v":-669990.9012369596,"d":"(669,991)"}},{"$f":"'Calculations M'!FJ1521","v":{"v":-676391.2442907412,"d":"(676,391)"}},{"$f":"'Calculations M'!FK1521","v":{"v":-683130.4303129846,"d":"(683,130)"}},{"$f":"'Calculations M'!FL1521","v":{"v":-692224.9024153034,"d":"(692,225)"}},{"$f":"'Calculations M'!FM1521","v":{"v":-703416.9218159781,"d":"(703,417)"}},{"$f":"'Calculations M'!FN1521","v":{"v":-715220.3226320597,"d":"(715,220)"}},{"$f":"'Calculations M'!FO1521","v":{"v":-725848.2172940862,"d":"(725,848)"}},{"$f":"'Calculations M'!FP1521","v":{"v":-737654.4830943566,"d":"(737,654)"}},{"$f":"'Calculations M'!FQ1521","v":{"v":-748285.2533251697,"d":"(748,285)"}},{"$f":"'Calculations M'!FR1521","v":{"v":-758917.4693158336,"d":"(758,917)"}},{"$f":"'Calculations M'!FS1521","v":{"v":-770728.0724326655,"d":"(770,728)"}},{"$f":"'Calculations M'!FT1521","v":{"v":-781363.1960419825,"d":"(781,363)"}},{"$f":"'Calculations M'!FU1521","v":{"v":-788726.7175471107,"d":"(788,727)"}},{"$f":"'Calculations M'!FV1521","v":{"v":-794914.7703513765,"d":"(794,915)"}},{"$f":"'Calculations M'!FW1521","v":{"v":-801292.064535115,"d":"(801,292)"}},{"$f":"'Calculations M'!FX1521","v":{"v":-811182.1645786616,"d":"(811,182)"}},{"$f":"'Calculations M'!FY1521","v":{"v":-822012.4205993605,"d":"(822,012)"}},{"$f":"'Calculations M'!FZ1521","v":{"v":-833549.6854212002,"d":"(833,550)"}},{"$f":"'Calculations M'!GA1521","v":{"v":-843918.0023318903,"d":"(843,918)"}},{"$f":"'Calculations M'!GB1521","v":{"v":-855458.261965784,"d":"(855,458)"}},{"$f":"'Calculations M'!GC1521","v":{"v":-865829.584754244,"d":"(865,830)"}},{"$f":"'Calculations M'!GD1521","v":{"v":-876202.4188456418,"d":"(876,202)"}},{"$f":"'Calculations M'!GE1521","v":{"v":-887747.2123883491,"d":"(887,747)"}},{"$f":"'Calculations M'!GF1521","v":{"v":-898123.0858877467,"d":"(898,123)"}},{"$f":"'Calculations M'!GG1521","v":{"v":-905220.9300892152,"d":"(905,221)"}},{"$f":"'Calculations M'!GH1521","v":{"v":-911149.8655351443,"d":"(911,150)"}},{"$f":"'Calculations M'!GI1521","v":{"v":-917221.166927924,"d":"(917,221)"}},{"$f":"'Calculations M'!GJ1521","v":{"v":-926790.7309269531,"d":"(926,791)"}},{"$f":"'Calculations M'!GK1521","v":{"v":-937315.1283886395,"d":"(937,315)"}},{"$f":"'Calculations M'!GL1521","v":{"v":-948625.4181968393,"d":"(948,625)"}},{"$f":"'Calculations M'!GM1521","v":{"v":-958771.6979375214,"d":"(958,772)"}},{"$f":"'Calculations M'!GN1521","v":{"v":-970085.1183441029,"d":"(970,085)"}},{"$f":"'Calculations M'!GO1521","v":{"v":-980234.5402670099,"d":"(980,235)"}},{"$f":"'Calculations M'!GP1521","v":{"v":-990385.5419966684,"d":"(990,386)"}},{"$f":"'Calculations M'!GQ1521","v":{"v":-1001703.7018605139,"d":"(1,001,704)"}},{"$f":"'Calculations M'!GR1521","v":{"v":-1011857.8807829905,"d":"(1,011,858)"}},{"$f":"'Calculations M'!GS1521","v":{"v":-1018729.2296085425,"d":"(1,018,729)"}},{"$f":"'Calculations M'!GT1521","v":{"v":-1024436.6092616143,"d":"(1,024,437)"}},{"$f":"'Calculations M'!GU1521","v":{"v":-1030004.7717006681,"d":"(1,030,005)"}},{"$f":"'Calculations M'!GV1521","v":{"v":-1039085.8770441667,"d":"(1,039,086)"}},{"$f":"'Calculations M'!GW1521","v":{"v":-1049107.2758905722,"d":"(1,049,107)"}},{"$f":"'Calculations M'!GX1521","v":{"v":-1059988.1303218638,"d":"(1,059,988)"}},{"$f":"'Calculations M'!GY1521","v":{"v":-1069700.1754040148,"d":"(1,069,700)"}},{"$f":"'Calculations M'!GZ1521","v":{"v":-1080584.3022895055,"d":"(1,080,584)"}},{"$f":"'Calculations M'!HA1521","v":{"v":-1090299.631927826,"d":"(1,090,300)"}},{"$f":"'Calculations M'!HB1521","v":{"v":-1100016.6129854748,"d":"(1,100,017)"}},{"$f":"'Calculations M'!HC1521","v":{"v":-1110905.6941289506,"d":"(1,110,906)"}},{"$f":"'Calculations M'!HD1521","v":{"v":-1120625.9963817615,"d":"(1,120,626)"}},{"$f":"'Calculations M'!HE1521","v":{"v":-1127068.4110074155,"d":"(1,127,068)"}},{"$f":"'Calculations M'!HF1521","v":{"v":-1132342.0590664293,"d":"(1,132,342)"}},{"$f":"'Calculations M'!HG1521","v":{"v":-1137664.331496329,"d":"(1,137,664)"}},{"$f":"'Calculations M'!HH1521","v":{"v":-1145325.9307546408,"d":"(1,145,326)"}},{"$f":"'Calculations M'!HI1521","v":{"v":-1155101.5862958997,"d":"(1,155,102)"}},{"$f":"'Calculations M'!HJ1521","v":{"v":-1165791.4183687768,"d":"(1,165,791)"}},{"$f":"'Calculations M'!HK1521","v":{"v":-1175314.1384706805,"d":"(1,175,314)"}},{"$f":"'Calculations M'!HL1521","v":{"v":-1186007.391330164,"d":"(1,186,007)"}},{"$f":"'Calculations M'!HM1521","v":{"v":-1195533.5448757804,"d":"(1,195,534)"}},{"$f":"'Calculations M'!HN1521","v":{"v":-1205061.4246730923,"d":"(1,205,061)"}},{"$f":"'Calculations M'!HO1521","v":{"v":-1215759.856324671,"d":"(1,215,760)"}},{"$f":"'Calculations M'!HP1521","v":{"v":-1225291.2078330882,"d":"(1,225,291)"}},{"$f":"'Calculations M'!HQ1521","v":{"v":-1231543.1240379242,"d":"(1,231,543)"}},{"$f":"'Calculations M'!HR1521","v":{"v":-1236627.9730157526,"d":"(1,236,628)"}},{"$f":"'Calculations M'!HS1521","v":{"v":-1219124.5713054177,"d":"(1,219,125)"}},{"$f":"'Calculations M'!HT1521","v":{"v":-1205109.9118382796,"d":"(1,205,110)"}},{"$f":"'Calculations M'!HU1521","v":{"v":-1192060.046567937,"d":"(1,192,060)"}},{"$f":"'Calculations M'!HV1521","v":{"v":-1179964.0833281893,"d":"(1,179,964)"}},{"$f":"'Calculations M'!HW1521","v":{"v":-1166707.5789434619,"d":"(1,166,708)"}},{"$f":"'Calculations M'!HX1521","v":{"v":-1154615.1915583808,"d":"(1,154,615)"}},{"$f":"'Calculations M'!HY1521","v":{"v":-1141362.276277572,"d":"(1,141,362)"}},{"$f":"'Calculations M'!HZ1521","v":{"v":-1128111.1655226701,"d":"(1,128,111)"}},{"$f":"'Calculations M'!IA1521","v":{"v":-1116024.1917153108,"d":"(1,116,024)"}},{"$f":"'Calculations M'!IB1521","v":{"v":-1102776.7100341378,"d":"(1,102,777)"}},{"$f":"'Calculations M'!IC1521","v":{"v":-1086243.3787348045,"d":"(1,086,243)"}},{"$f":"'Calculations M'!ID1521","v":{"v":-1068549.553032964,"d":"(1,068,550)"}},{"$f":"'Calculations M'!IE1521","v":{"v":-1051233.1027782878,"d":"(1,051,233)"}},{"$f":"'Calculations M'!IF1521","v":{"v":-1037366.5141034381,"d":"(1,037,367)"}},{"$f":"'Calculations M'!IG1521","v":{"v":-1024503.7605750954,"d":"(1,024,504)"}},{"$f":"'Calculations M'!IH1521","v":{"v":-1012619.8391193573,"d":"(1,012,620)"}},{"$f":"'Calculations M'!II1521","v":{"v":-999588.4443004961,"d":"(999,588)"}},{"$f":"'Calculations M'!IJ1521","v":{"v":-987708.2607622016,"d":"(987,708)"}},{"$f":"'Calculations M'!IK1521","v":{"v":-974680.6177021813,"d":"(974,681)"}},{"$f":"'Calculations M'!IL1521","v":{"v":-961654.860958143,"d":"(961,655)"}},{"$f":"'Calculations M'!IM1521","v":{"v":-949780.3363677944,"d":"(949,780)"}},{"$f":"'Calculations M'!IN1521","v":{"v":-936758.3732028615,"d":"(936,758)"}},{"$f":"'Calculations M'!IO1521","v":{"v":-920437.65625507,"d":"(920,438)"}},{"$f":"'Calculations M'!IP1521","v":{"v":-902969.5147961458,"d":"(902,970)"}},{"$f":"'Calculations M'!IQ1521","v":{"v":-885878.8320918331,"d":"(885,879)"}},{"$f":"'Calculations M'!IR1521","v":{"v":-872199.1339678759,"d":"(872,199)"}},{"$f":"'Calculations M'!IS1521","v":{"v":-859562.3155670272,"d":"(859,562)"}},{"$f":"'Calculations M'!IT1521","v":{"v":-847922.4523707624,"d":"(847,922)"}},{"$f":"'Calculations M'!IU1521","v":{"v":-835148.1872571305,"d":"(835,148)"}},{"$f":"'Calculations M'!IV1521","v":{"v":-823512.231442903,"d":"(823,512)"}},{"$f":"'Calculations M'!IW1521","v":{"v":-810741.8881448512,"d":"(810,742)"}},{"$f":"'Calculations M'!IX1521","v":{"v":-797973.5166537645,"d":"(797,974)"}},{"$f":"'Calculations M'!IY1521","v":{"v":-786343.4762604324,"d":"(786,343)"}},{"$f":"'Calculations M'!IZ1521","v":{"v":-773579.0702926534,"d":"(773,579)"}},{"$f":"'Calculations M'!JA1521","v":{"v":-757503.0101152352,"d":"(757,503)"}},{"$f":"'Calculations M'!JB1521","v":{"v":-740292.5990929854,"d":"(740,293)"}},{"$f":"'Calculations M'!JC1521","v":{"v":-729178.0740943874,"d":"(729,178)"}},{"$f":"'Calculations M'!JD1521","v":{"v":-720322.0354916003,"d":"(720,322)"}},{"$f":"'Calculations M'!JE1521","v":{"v":-713661.54992345,"d":"(713,662)"}},{"$f":"'Calculations M'!JF1521","v":{"v":-708015.4319805324,"d":"(708,015)"}},{"$f":"'Calculations M'!JG1521","v":{"v":-701243.1172979395,"d":"(701,243)"}},{"$f":"'Calculations M'!JH1521","v":{"v":-695601.0838255243,"d":"(695,601)"}},{"$f":"'Calculations M'!JI1521","v":{"v":-688832.8687131399,"d":"(688,833)"}},{"$f":"'Calculations M'!JJ1521","v":{"v":-682066.7147846576,"d":"(682,067)"}},{"$f":"'Calculations M'!JK1521","v":{"v":-676430.8648639484,"d":"(676,431)"}},{"$f":"'Calculations M'!JL1521","v":{"v":-669668.8562118928,"d":"(669,669)"}},{"$f":"'Calculations M'!JM1521","v":{"v":-659587.166889371,"d":"(659,587)"}},{"$f":"'Calculations M'!JN1521","v":{"v":-648379.3342312815,"d":"(648,379)"}},{"$f":"'Calculations M'!JO1521","v":{"v":-637267.4854925228,"d":"(637,267)"}},{"$f":"'Calculations M'!JP1521","v":{"v":-629532.7095650025,"d":"(629,533)"}},{"$f":"'Calculations M'!JQ1521","v":{"v":-622875.0833776371,"d":"(622,875)"}},{"$f":"'Calculations M'!JR1521","v":{"v":-617249.5318711001,"d":"(617,250)"}},{"$f":"'Calculations M'!JS1521","v":{"v":-610501.1227195604,"d":"(610,501)"}},{"$f":"'Calculations M'!JT1521","v":{"v":-604879.840802962,"d":"(604,880)"}},{"$f":"'Calculations M'!JU1521","v":{"v":-598135.7170442395,"d":"(598,136)"}},{"$f":"'Calculations M'!JV1521","v":{"v":-591393.7478803461,"d":"(591,394)"}},{"$f":"'Calculations M'!JW1521","v":{"v":-585778.9297852438,"d":"(585,779)"}},{"$f":"'Calculations M'!JX1521","v":{"v":-579041.2937928946,"d":"(579,041)"}},{"$f":"'Calculations M'!JY1521","v":{"v":-568980.8248942696,"d":"(568,981)"}},{"$f":"'Calculations M'!JZ1521","v":{"v":-557797.5541973491,"d":"(557,798)"}},{"$f":"'Calculations M'!KA1521","v":{"v":-546710.3625701134,"d":"(546,710)"}},{"$f":"'Calculations M'!KB1521","v":{"v":-538990.5991145608,"d":"(538,991)"}},{"$f":"'Calculations M'!KC1521","v":{"v":-532357.8214126896,"d":"(532,358)"}},{"$f":"'Calculations M'!KD1521","v":{"v":-526771.074517148,"d":"(526,771)"}},{"$f":"'Calculations M'!KE1521","v":{"v":-520064.81329031184,"d":"(520,065)"}},{"$f":"'Calculations M'!KF1521","v":{"v":-514482.5295052069,"d":"(514,483)"}},{"$f":"'Calculations M'!KG1521","v":{"v":-507780.7479318679,"d":"(507,781)"}},{"$f":"'Calculations M'!KH1521","v":{"v":-501081.2186203295,"d":"(501,081)"}},{"$f":"'Calculations M'!KI1521","v":{"v":-495505.69165763556,"d":"(495,506)"}},{"$f":"'Calculations M'!KJ1521","v":{"v":-488810.69188783894,"d":"(488,811)"}},{"$f":"'Calculations M'!KK1521","v":{"v":-478789.71123200166,"d":"(478,790)"}},{"$f":"'Calculations M'!KL1521","v":{"v":-467649.27460819477,"d":"(467,649)"}},{"$f":"'Calculations M'!KM1521","v":{"v":-456605.0165344893,"d":"(456,605)"}},{"$f":"'Calculations M'!KN1521","v":{"v":-448918.5463229745,"d":"(448,919)"}},{"$f":"'Calculations M'!KO1521","v":{"v":-442328.9022457396,"d":"(442,329)"}},{"$f":"'Calculations M'!KP1521","v":{"v":-436796.1702754681,"d":"(436,796)"}},{"$f":"'Calculations M'!KQ1521","v":{"v":-430147.2716546822,"d":"(430,147)"}},{"$f":"'Calculations M'!KR1521","v":{"v":-424619.20508649835,"d":"(424,619)"}},{"$f":"'Calculations M'!KS1521","v":{"v":-417974.98915104213,"d":"(417,975)"}},{"$f":"'Calculations M'!KT1521","v":{"v":-411333.12754843914,"d":"(411,333)"}},{"$f":"'Calculations M'!KU1521","v":{"v":-405812.12405283307,"d":"(405,812)"}},{"$f":"'Calculations M'!KV1521","v":{"v":-399174.99731836765,"d":"(399,175)"}},{"$f":"'Calculations M'!KW1521","v":{"v":-389208.7461961957,"d":"(389,209)"}},{"$f":"'Calculations M'!KX1521","v":{"v":-378126.38941447914,"d":"(378,126)"}},{"$f":"'Calculations M'!KY1521","v":{"v":-367140.3151783889,"d":"(367,140)"}},{"$f":"'Calculations M'!KZ1521","v":{"v":-358387.1446901051,"d":"(358,387)"}},{"$f":"'Calculations M'!LA1521","v":{"v":-351855.89358881686,"d":"(351,856)"}},{"$f":"'Calculations M'!LB1521","v":{"v":-346389.9155098532,"d":"(346,390)"}},{"$f":"'Calculations M'!LC1521","v":{"v":-339811.1230502816,"d":"(339,811)"}},{"$f":"'Calculations M'!LD1521","v":{"v":-334350.0218433093,"d":"(334,350)"}},{"$f":"'Calculations M'!LE1521","v":{"v":-327776.1243161618,"d":"(327,776)"}},{"$f":"'Calculations M'!LF1521","v":{"v":-321204.68785606464,"d":"(321,205)"}},{"$f":"'Calculations M'!LG1521","v":{"v":-315750.9698872523,"d":"(315,751)"}},{"$f":"'Calculations M'!LH1521","v":{"v":-309184.48291096854,"d":"(309,184)"}},{"$f":"'Calculations M'!LI1521","v":{"v":-299285.732745466,"d":"(299,286)"}},{"$f":"'Calculations M'!LJ1521","v":{"v":-288274.2319660065,"d":"(288,274)"}},{"$f":"'Calculations M'!LK1521","v":{"v":-309514.50202785194,"d":"(309,515)"}},{"$f":"'Calculations M'!LL1521","v":{"v":-330757.2883002822,"d":"(330,757)"}},{"$f":"'Calculations M'!LM1521","v":{"v":-356452.60010958643,"d":"(356,453)"}},{"$f":"'Calculations M'!LN1521","v":{"v":-382107.47858208837,"d":"(382,107)"}},{"$f":"'Calculations M'!LO1521","v":{"v":-407764.9013180605,"d":"(407,765)"}},{"$f":"'Calculations M'!LP1521","v":{"v":-433424.87771781016,"d":"(433,425)"}},{"$f":"'Calculations M'!LQ1521","v":{"v":-459087.4172556627,"d":"(459,087)"}},{"$f":"'Calculations M'!LR1521","v":{"v":-484752.52940594347,"d":"(484,753)"}},{"$f":"'Calculations M'!LS1521","v":{"v":-510420.223679987,"d":"(510,420)"}},{"$f":"'Calculations M'!LT1521","v":{"v":-536090.5096261369,"d":"(536,091)"}},{"$f":"'Calculations M'!LU1521","v":{"v":-557313.3968667547,"d":"(557,313)"}},{"$f":"'Calculations M'!LV1521","v":{"v":-578538.8950242024,"d":"(578,539)"}},{"$f":"'Calculations M'!LW1521","v":{"v":-599767.0137578507,"d":"(599,767)"}},{"$f":"'Calculations M'!LX1521","v":{"v":-620997.7627640796,"d":"(620,998)"}},{"$f":"'Calculations M'!LY1521","v":{"v":-646681.1517762779,"d":"(646,681)"}},{"$f":"'Calculations M'!LZ1521","v":{"v":-672331.9566408723,"d":"(672,332)"}},{"$f":"'Calculations M'!MA1521","v":{"v":-697985.4210892414,"d":"(697,985)"}},{"$f":"'Calculations M'!MB1521","v":{"v":-723641.5549658015,"d":"(723,642)"}},{"$f":"'Calculations M'!MC1521","v":{"v":-749300.3681519779,"d":"(749,300)"}},{"$f":"'Calculations M'!MD1521","v":{"v":-774961.870566205,"d":"(774,962)"}},{"$f":"'Calculations M'!ME1521","v":{"v":-800626.0721639263,"d":"(800,626)"}},{"$f":"'Calculations M'!MF1521","v":{"v":-826292.9829005853,"d":"(826,293)"}},{"$f":"'Calculations M'!MG1521","v":{"v":-847512.6128056436,"d":"(847,513)"}},{"$f":"'Calculations M'!MH1521","v":{"v":-868734.971945572,"d":"(868,735)"}}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C659","v":"Shareholders Funds"},null,null,{"$f":"SUM(G102:G103)","v":{"v":-646681.1517762779,"d":"(646,681)"}},{"$nulls":11},{"$f":"SUM(S102:S103)","v":{"v":997976.7518186669,"d":"997,977"}},{"v":682706.9665808917,"d":"682,707"},{"v":523185.55983642326,"d":"523,186"},{"v":338644.6156022422,"d":"338,645"},{"v":173732.82147459523,"d":"173,733"},{"v":6319.085688920821,"d":"6,319"},{"v":-153272.4717247788,"d":"(153,272)"},{"v":-306316.69061185024,"d":"(306,317)"},{"v":-448949.67040269147,"d":"(448,950)"},{"v":-581764.3932926891,"d":"(581,764)"},{"v":-703416.9218159781,"d":"(703,417)"},{"v":-822012.4205993605,"d":"(822,012)"},{"v":-937315.1283886395,"d":"(937,315)"},{"v":-1049107.2758905722,"d":"(1,049,107)"},{"v":-1155101.5862958997,"d":"(1,155,102)"},{"v":-1192060.046567937,"d":"(1,192,060)"},{"v":-1024503.7605750954,"d":"(1,024,504)"},{"v":-859562.3155670272,"d":"(859,562)"},{"v":-713661.54992345,"d":"(713,662)"},{"v":-622875.0833776371,"d":"(622,875)"},{"v":-532357.8214126896,"d":"(532,358)"},{"v":-442328.9022457396,"d":"(442,329)"},{"v":-351855.89358881686,"d":"(351,856)"},{"v":-356452.60010958643,"d":"(356,453)"},{"v":-646681.1517762779,"d":"(646,681)"},null,null,{"$f":"SUM(AT102:AT103)","v":{"v":713519.03,"d":"713,519"}},{"$f":"SUM(AU102:AU103)","v":{"v":1082887.0002062223,"d":"1,082,887"}},{"$f":"SUM(AV102:AV103)","v":{"v":1040431.8760124446,"d":"1,040,432"}},{"v":997976.7518186669,"d":"997,977"},{"v":956407.1082136093,"d":"956,407"},{"v":914837.4646085516,"d":"914,837"},{"v":873267.821003494,"d":"873,268"},{"v":831698.1773984362,"d":"831,698"},{"v":790128.5337933786,"d":"790,129"},{"v":761905.2476693466,"d":"761,905"},{"v":738132.113861487,"d":"738,132"},{"v":715406.2220216311,"d":"715,406"},{"v":731402.4136723012,"d":"731,402"},{"v":720056.8274566468,"d":"720,057"},{"v":698535.2062711355,"d":"698,535"},{"v":682706.9665808917,"d":"682,707"},{"v":667348.7679201206,"d":"667,349"},{"v":655362.1012913197,"d":"655,362"},{"v":639973.7570575008,"d":"639,974"},{"v":628543.5515812414,"d":"628,544"},{"v":617099.840845761,"d":"617,100"},{"v":602255.9982468006,"d":"602,256"},{"v":591366.9311708434,"d":"591,367"},{"v":581529.3204067597,"d":"581,529"},{"v":575066.2798643663,"d":"575,066"},{"v":563061.4114261474,"d":"563,061"},{"v":543784.2882877446,"d":"543,784"},{"v":523185.55983642326,"d":"523,186"},{"v":503779.4967321345,"d":"503,779"},{"v":485931.9562575709,"d":"485,932"},{"v":466503.31850050425,"d":"466,503"},{"v":448633.119843661,"d":"448,633"},{"v":430751.52916173136,"d":"430,752"},{"v":411288.71518136904,"d":"411,289"},{"v":399243.3804708491,"d":"399,243"},{"v":390066.7376370769,"d":"390,067"},{"v":382448.32232259715,"d":"382,448"},{"v":370770.5045705294,"d":"370,771"},{"v":354795.5029295628,"d":"354,796"},{"v":338644.6156022422,"d":"338,645"},{"v":323416.4816125425,"d":"323,416"},{"v":309605.590116832,"d":"309,606"},{"v":294354.785657837,"d":"294,355"},{"v":280610.62849756464,"d":"280,611"},{"v":266855.3621356227,"d":"266,855"},{"v":251660.38865491934,"d":"251,660"},{"v":237947.68288715355,"d":"237,948"},{"v":227245.4275112861,"d":"227,245"},{"v":217960.69545433414,"d":"217,961"},{"v":206046.5485510874,"d":"206,047"},{"v":190118.46662142334,"d":"190,118"},{"v":173732.82147459523,"d":"173,733"},{"v":157981.01332451482,"d":"157,981"},{"v":143553.18026624827,"d":"143,553"},{"v":127780.47985932135,"d":"127,780"},{"v":113447.20460255242,"d":"113,447"},{"v":99103.81387501766,"d":"99,104"},{"v":83415.86830352445,"d":"83,416"},{"v":69135.38561629264,"d":"69,135"},{"v":57960.58090924732,"d":"57,961"},{"v":48110.22130937757,"d":"48,110"},{"v":36958.48713690616,"d":"36,958"},{"v":21940.051520657627,"d":"21,940"},{"v":6319.085688920821,"d":"6,319"},{"v":-8947.923690544609,"d":"(8,948)"},{"v":-22938.492844026452,"d":"(22,938)"},{"$f":"SUM(DH102:DH103)","v":{"v":-38224.058281936144,"d":"(38,224)"}},{"v":-52111.563133064046,"d":"(52,112)"},{"v":-66007.98169599511,"d":"(66,008)"},{"v":-81199.04810283196,"d":"(81,199)"},{"v":-95024.85092866413,"d":"(95,025)"},{"v":-105695.04024025369,"d":"(105,695)"},{"v":-115088.24595849426,"d":"(115,088)"},{"v":-125493.49153590821,"d":"(125,493)"},{"v":-138400.54382181415,"d":"(138,401)"},{"v":-153272.4717247788,"d":"(153,272)"},{"v":-168017.708882025,"d":"(168,018)"},{"v":-181524.1512244747,"d":"(181,524)"},{"v":-196285.3090973402,"d":"(196,285)"},{"v":-209677.8552078207,"d":"(209,678)"},{"v":-223077.95483525482,"d":"(223,078)"},{"v":-237732.3764385098,"d":"(237,732)"},{"v":-251051.84763230433,"d":"(251,052)"},{"v":-261175.34239767867,"d":"(261,175)"},{"v":-270059.40671724564,"d":"(270,059)"},{"v":-279429.3127122009,"d":"(279,429)"},{"v":-292483.005801989,"d":"(292,483)"},{"v":-306316.69061185024,"d":"(306,317)"},{"v":-320218.12488538446,"d":"(320,218)"},{"v":-332900.3704885634,"d":"(332,900)"},{"v":-346814.7248922459,"d":"(346,815)"},{"v":-359371.42458112916,"d":"(359,371)"},{"v":-371934.13162147143,"d":"(371,934)"},{"v":-385728.505055732,"d":"(385,729)"},{"v":-398199.31350826053,"d":"(398,199)"},{"v":-407451.448241229,"d":"(407,451)"},{"v":-415483.656712806,"d":"(415,484)"},{"v":-423944.26592592674,"d":"(423,944)"},{"v":-436028.576997305,"d":"(436,029)"},{"v":-448949.67040269147,"d":"(448,950)"},{"v":-462093.53941111616,"d":"(462,094)"},{"v":-474036.00442400225,"d":"(474,036)"},{"v":-487189.3959806644,"d":"(487,189)"},{"v":-498993.79028013756,"d":"(498,994)"},{"v":-510802.44365896954,"d":"(510,802)"},{"v":-523821.52836303,"d":"(523,822)"},{"v":-535525.4864491938,"d":"(535,525)"},{"v":-543989.4883754808,"d":"(543,989)"},{"v":-551251.2355784244,"d":"(551,251)"},{"v":-558742.4056086801,"d":"(558,742)"},{"v":-569816.4598894146,"d":"(569,816)"},{"v":-581764.3932926891,"d":"(581,764)"},{"v":-594063.0871307635,"d":"(594,063)"},{"v":-605171.453111322,"d":"(605,171)"},{"v":-617475.8409449445,"d":"(617,476)"},{"v":-628434.7719068073,"d":"(628,435)"},{"v":-639396.0020949978,"d":"(639,396)"},{"v":-651552.7096216052,"d":"(651,553)"},{"v":-662399.2789331502,"d":"(662,399)"},{"v":-669990.9012369596,"d":"(669,991)"},{"v":-676391.2442907412,"d":"(676,391)"},{"v":-683130.4303129846,"d":"(683,130)"},{"v":-692224.9024153034,"d":"(692,225)"},{"v":-703416.9218159781,"d":"(703,417)"},{"v":-715220.3226320597,"d":"(715,220)"},{"v":-725848.2172940862,"d":"(725,848)"},{"v":-737654.4830943566,"d":"(737,654)"},{"v":-748285.2533251697,"d":"(748,285)"},{"v":-758917.4693158336,"d":"(758,917)"},{"v":-770728.0724326655,"d":"(770,728)"},{"$f":"SUM(FT102:FT103)","v":{"v":-781363.1960419825,"d":"(781,363)"}},{"v":-788726.7175471107,"d":"(788,727)"},{"v":-794914.7703513765,"d":"(794,915)"},{"v":-801292.064535115,"d":"(801,292)"},{"v":-811182.1645786616,"d":"(811,182)"},{"v":-822012.4205993605,"d":"(822,012)"},{"v":-833549.6854212002,"d":"(833,550)"},{"v":-843918.0023318903,"d":"(843,918)"},{"v":-855458.261965784,"d":"(855,458)"},{"v":-865829.584754244,"d":"(865,830)"},{"v":-876202.4188456418,"d":"(876,202)"},{"v":-887747.2123883491,"d":"(887,747)"},{"v":-898123.0858877467,"d":"(898,123)"},{"v":-905220.9300892152,"d":"(905,221)"},{"v":-911149.8655351443,"d":"(911,150)"},{"v":-917221.166927924,"d":"(917,221)"},{"v":-926790.7309269531,"d":"(926,791)"},{"v":-937315.1283886395,"d":"(937,315)"},{"v":-948625.4181968393,"d":"(948,625)"},{"v":-958771.6979375214,"d":"(958,772)"},{"v":-970085.1183441029,"d":"(970,085)"},{"v":-980234.5402670099,"d":"(980,235)"},{"v":-990385.5419966684,"d":"(990,386)"},{"v":-1001703.7018605139,"d":"(1,001,704)"},{"v":-1011857.8807829905,"d":"(1,011,858)"},{"v":-1018729.2296085425,"d":"(1,018,729)"},{"v":-1024436.6092616143,"d":"(1,024,437)"},{"v":-1030004.7717006681,"d":"(1,030,005)"},{"v":-1039085.8770441667,"d":"(1,039,086)"},{"v":-1049107.2758905722,"d":"(1,049,107)"},{"v":-1059988.1303218638,"d":"(1,059,988)"},{"v":-1069700.1754040148,"d":"(1,069,700)"},{"v":-1080584.3022895055,"d":"(1,080,584)"},{"v":-1090299.631927826,"d":"(1,090,300)"},{"v":-1100016.6129854748,"d":"(1,100,017)"},{"v":-1110905.6941289506,"d":"(1,110,906)"},{"v":-1120625.9963817615,"d":"(1,120,626)"},{"v":-1127068.4110074155,"d":"(1,127,068)"},{"v":-1132342.0590664293,"d":"(1,132,342)"},{"v":-1137664.331496329,"d":"(1,137,664)"},{"v":-1145325.9307546408,"d":"(1,145,326)"},{"v":-1155101.5862958997,"d":"(1,155,102)"},{"v":-1165791.4183687768,"d":"(1,165,791)"},{"v":-1175314.1384706805,"d":"(1,175,314)"},{"v":-1186007.391330164,"d":"(1,186,007)"},{"v":-1195533.5448757804,"d":"(1,195,534)"},{"v":-1205061.4246730923,"d":"(1,205,061)"},{"v":-1215759.856324671,"d":"(1,215,760)"},{"v":-1225291.2078330882,"d":"(1,225,291)"},{"v":-1231543.1240379242,"d":"(1,231,543)"},{"v":-1236627.9730157526,"d":"(1,236,628)"},{"v":-1219124.5713054177,"d":"(1,219,125)"},{"v":-1205109.9118382796,"d":"(1,205,110)"},{"v":-1192060.046567937,"d":"(1,192,060)"},{"v":-1179964.0833281893,"d":"(1,179,964)"},{"v":-1166707.5789434619,"d":"(1,166,708)"},{"v":-1154615.1915583808,"d":"(1,154,615)"},{"v":-1141362.276277572,"d":"(1,141,362)"},{"v":-1128111.1655226701,"d":"(1,128,111)"},{"v":-1116024.1917153108,"d":"(1,116,024)"},{"v":-1102776.7100341378,"d":"(1,102,777)"},{"v":-1086243.3787348045,"d":"(1,086,243)"},{"v":-1068549.553032964,"d":"(1,068,550)"},{"v":-1051233.1027782878,"d":"(1,051,233)"},{"$f":"SUM(IF102:IF103)","v":{"v":-1037366.5141034381,"d":"(1,037,367)"}},{"v":-1024503.7605750954,"d":"(1,024,504)"},{"v":-1012619.8391193573,"d":"(1,012,620)"},{"v":-999588.4443004961,"d":"(999,588)"},{"v":-987708.2607622016,"d":"(987,708)"},{"v":-974680.6177021813,"d":"(974,681)"},{"v":-961654.860958143,"d":"(961,655)"},{"v":-949780.3363677944,"d":"(949,780)"},{"v":-936758.3732028615,"d":"(936,758)"},{"v":-920437.65625507,"d":"(920,438)"},{"v":-902969.5147961458,"d":"(902,970)"},{"v":-885878.8320918331,"d":"(885,879)"},{"v":-872199.1339678759,"d":"(872,199)"},{"v":-859562.3155670272,"d":"(859,562)"},{"v":-847922.4523707624,"d":"(847,922)"},{"v":-835148.1872571305,"d":"(835,148)"},{"v":-823512.231442903,"d":"(823,512)"},{"v":-810741.8881448512,"d":"(810,742)"},{"v":-797973.5166537645,"d":"(797,974)"},{"v":-786343.4762604324,"d":"(786,343)"},{"v":-773579.0702926534,"d":"(773,579)"},{"v":-757503.0101152352,"d":"(757,503)"},{"v":-740292.5990929854,"d":"(740,293)"},{"v":-729178.0740943874,"d":"(729,178)"},{"v":-720322.0354916003,"d":"(720,322)"},{"v":-713661.54992345,"d":"(713,662)"},{"v":-708015.4319805324,"d":"(708,015)"},{"v":-701243.1172979395,"d":"(701,243)"},{"v":-695601.0838255243,"d":"(695,601)"},{"v":-688832.8687131399,"d":"(688,833)"},{"v":-682066.7147846576,"d":"(682,067)"},{"v":-676430.8648639484,"d":"(676,431)"},{"v":-669668.8562118928,"d":"(669,669)"},{"v":-659587.166889371,"d":"(659,587)"},{"v":-648379.3342312815,"d":"(648,379)"},{"v":-637267.4854925228,"d":"(637,267)"},{"v":-629532.7095650025,"d":"(629,533)"},{"v":-622875.0833776371,"d":"(622,875)"},{"v":-617249.5318711001,"d":"(617,250)"},{"v":-610501.1227195604,"d":"(610,501)"},{"v":-604879.840802962,"d":"(604,880)"},{"v":-598135.7170442395,"d":"(598,136)"},{"v":-591393.7478803461,"d":"(591,394)"},{"v":-585778.9297852438,"d":"(585,779)"},{"v":-579041.2937928946,"d":"(579,041)"},{"v":-568980.8248942696,"d":"(568,981)"},{"v":-557797.5541973491,"d":"(557,798)"},{"v":-546710.3625701134,"d":"(546,710)"},{"v":-538990.5991145608,"d":"(538,991)"},{"v":-532357.8214126896,"d":"(532,358)"},{"v":-526771.074517148,"d":"(526,771)"},{"v":-520064.81329031184,"d":"(520,065)"},{"v":-514482.5295052069,"d":"(514,483)"},{"v":-507780.7479318679,"d":"(507,781)"},{"v":-501081.2186203295,"d":"(501,081)"},{"v":-495505.69165763556,"d":"(495,506)"},{"v":-488810.69188783894,"d":"(488,811)"},{"v":-478789.71123200166,"d":"(478,790)"},{"v":-467649.27460819477,"d":"(467,649)"},{"v":-456605.0165344893,"d":"(456,605)"},{"v":-448918.5463229745,"d":"(448,919)"},{"v":-442328.9022457396,"d":"(442,329)"},{"v":-436796.1702754681,"d":"(436,796)"},{"v":-430147.2716546822,"d":"(430,147)"},{"$f":"SUM(KR102:KR103)","v":{"v":-424619.20508649835,"d":"(424,619)"}},{"v":-417974.98915104213,"d":"(417,975)"},{"v":-411333.12754843914,"d":"(411,333)"},{"v":-405812.12405283307,"d":"(405,812)"},{"v":-399174.99731836765,"d":"(399,175)"},{"v":-389208.7461961957,"d":"(389,209)"},{"v":-378126.38941447914,"d":"(378,126)"},{"v":-367140.3151783889,"d":"(367,140)"},{"v":-358387.1446901051,"d":"(358,387)"},{"v":-351855.89358881686,"d":"(351,856)"},{"v":-346389.9155098532,"d":"(346,390)"},{"v":-339811.1230502816,"d":"(339,811)"},{"v":-334350.0218433093,"d":"(334,350)"},{"v":-327776.1243161618,"d":"(327,776)"},{"v":-321204.68785606464,"d":"(321,205)"},{"v":-315750.9698872523,"d":"(315,751)"},{"v":-309184.48291096854,"d":"(309,184)"},{"v":-299285.732745466,"d":"(299,286)"},{"v":-288274.2319660065,"d":"(288,274)"},{"v":-309514.50202785194,"d":"(309,515)"},{"v":-330757.2883002822,"d":"(330,757)"},{"v":-356452.60010958643,"d":"(356,453)"},{"v":-382107.47858208837,"d":"(382,107)"},{"v":-407764.9013180605,"d":"(407,765)"},{"v":-433424.87771781016,"d":"(433,425)"},{"v":-459087.4172556627,"d":"(459,087)"},{"v":-484752.52940594347,"d":"(484,753)"},{"v":-510420.223679987,"d":"(510,420)"},{"v":-536090.5096261369,"d":"(536,091)"},{"v":-557313.3968667547,"d":"(557,313)"},{"v":-578538.8950242024,"d":"(578,539)"},{"v":-599767.0137578507,"d":"(599,767)"},{"v":-620997.7627640796,"d":"(620,998)"},{"v":-646681.1517762779,"d":"(646,681)"},{"v":-672331.9566408723,"d":"(672,332)"},{"v":-697985.4210892414,"d":"(697,985)"},{"v":-723641.5549658015,"d":"(723,642)"},{"v":-749300.3681519779,"d":"(749,300)"},{"v":-774961.870566205,"d":"(774,962)"},{"v":-800626.0721639263,"d":"(800,626)"},{"v":-826292.9829005853,"d":"(826,293)"},{"v":-847512.6128056436,"d":"(847,513)"},{"v":-868734.971945572,"d":"(868,735)"}]
[]
[{"$f":"IF(COUNTIF(AU107:MH107,\"=1\")>0,1,0)","v":0},{"$nulls":3},"Check",null,{"$f":"IF(ABS(G100-G105)>Tolerance_2,1,0)","v":0},{"$nulls":11},{"$f":"IF(ABS(S100-S105)>Tolerance_2,1,0)","v":0},{"$f":"IF(ABS(T100-T105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(AQ100-AQ105)>Tolerance_2,1,0)","v":0},null,null,{"$f":"IF(ABS(AT100-AT105)>Tolerance_2,1,0)","v":0},{"$f":"IF(ABS(AU100-AU105)>Tolerance_2,1,0)","v":0},{"$f":"IF(ABS(AV100-AV105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(DG100-DG105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(FS100-FS105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(IE100-IE105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(KQ100-KQ105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow - Indirect"]
[]
[{"$nulls":3},{"$f":"NTBInputs!C665","v":"EBITDA"},null,null,{"$f":"SUM(S111:AQ111)","v":{"v":3989217.6029496994,"d":"3,989,218"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU111:$MH111)","v":0},{"v":212534.39922662242,"d":"212,534"},{"v":342518.7729230772,"d":"342,519"},{"v":277595.09400000016,"d":"277,595"},{"v":268673.8408,"d":"268,674"},{"v":240467.96080000006,"d":"240,468"},{"v":225972.16768,"d":"225,972"},{"v":212974.32999999996,"d":"212,974"},{"v":205935.0352,"d":"205,935"},{"v":199855.55199999994,"d":"199,856"},{"v":196345.03600000002,"d":"196,345"},{"v":190464.41440000004,"d":"190,464"},{"v":188392.60119999998,"d":"188,393"},{"v":187552.51239999992,"d":"187,553"},{"v":189833.3332,"d":"189,833"},{"v":187704.70240000004,"d":"187,705"},{"v":184953.10720000003,"d":"184,953"},{"v":180537.56800000003,"d":"180,538"},{"v":160080.6332,"d":"160,081"},{"v":103868.05520000003,"d":"103,868"},{"v":102764.17040000002,"d":"102,764"},{"v":101660.28560000002,"d":"101,660"},{"v":101671.64912,"d":"101,672"},{"v":6322.382000000005,"d":"6,322"},{"v":-279459.99999999994,"d":"(279,460)"},{"$nulls":3},{"$f":"AU49","v":0},0,0,0,0,0,0,0,{"v":13346.357481025661,"d":"13,346"},{"v":22592.102855384648,"d":"22,592"},{"v":23655.524147692333,"d":"23,656"},{"v":62393.84229944276,"d":"62,394"},{"v":35052.10285538465,"d":"35,052"},{"v":24892.36673230773,"d":"24,892"},{"v":30602.102855384648,"d":"30,602"},{"v":27215.524147692333,"d":"27,216"},{"v":30602.102855384648,"d":"30,602"},{"v":27215.524147692333,"d":"27,216"},{"v":30602.102855384648,"d":"30,602"},{"v":30602.102855384648,"d":"30,602"},{"v":27215.524147692333,"d":"27,216"},{"v":30602.102855384648,"d":"30,602"},{"v":31665.524147692333,"d":"31,666"},{"v":35052.10285538465,"d":"35,052"},{"v":29192.936188717977,"d":"29,193"},{"v":21931.823813333336,"d":"21,932"},{"v":20621.402053333346,"d":"20,621"},{"v":19051.612933333345,"d":"19,052"},{"v":20621.402053333346,"d":"20,621"},{"v":19051.612933333345,"d":"19,052"},{"v":20621.402053333346,"d":"20,621"},{"v":20621.402053333346,"d":"20,621"},{"v":19051.612933333345,"d":"19,052"},{"v":26480.56872000001,"d":"26,481"},{"v":29360.77960000001,"d":"29,361"},{"v":30930.56872000001,"d":"30,931"},{"v":26846.6008,"d":"26,847"},{"v":22560.930400000012,"d":"22,561"},{"v":22396.6008,"d":"22,397"},{"v":20968.044,"d":"20,968"},{"v":22396.6008,"d":"22,397"},{"v":20968.044,"d":"20,968"},{"v":22396.6008,"d":"22,397"},{"v":22396.6008,"d":"22,397"},{"v":20968.044,"d":"20,968"},{"v":22396.6008,"d":"22,397"},{"v":25418.044,"d":"25,418"},{"v":26846.6008,"d":"26,847"},{"v":24123.95552000001,"d":"24,124"},{"v":20120.749760000006,"d":"20,121"},{"v":19673.95552000001,"d":"19,674"},{"v":18339.5536,"d":"18,340"},{"v":19673.95552000001,"d":"19,674"},{"v":18339.5536,"d":"18,340"},{"v":19673.95552000001,"d":"19,674"},{"v":19673.95552000001,"d":"19,674"},{"v":18339.5536,"d":"18,340"},{"v":19673.95552000001,"d":"19,674"},{"v":22789.5536,"d":"22,790"},{"v":24123.95552000001,"d":"24,124"},{"v":22715.690720000006,"d":"22,716"},{"v":18858.587359999998,"d":"18,859"},{"v":18265.690720000006,"d":"18,266"},{"v":16979.9896,"d":"16,980"},{"$f":"DG49","v":{"v":18265.690720000006,"d":"18,266"}},{"v":16979.9896,"d":"16,980"},{"v":18265.690720000006,"d":"18,266"},{"v":18265.690720000006,"d":"18,266"},{"v":16979.9896,"d":"16,980"},{"v":18265.690720000006,"d":"18,266"},{"v":21429.9896,"d":"21,430"},{"v":22715.690720000006,"d":"22,716"},{"v":21589.078879999994,"d":"21,589"},{"v":19095.59792,"d":"19,096"},{"v":17139.078879999994,"d":"17,139"},{"v":15892.338399999999,"d":"15,892"},{"v":17139.078879999994,"d":"17,139"},{"v":15892.338399999999,"d":"15,892"},{"v":17139.078879999994,"d":"17,139"},{"v":17139.078879999994,"d":"17,139"},{"v":15892.338399999999,"d":"15,892"},{"v":17139.078879999994,"d":"17,139"},{"v":20342.3384,"d":"20,342"},{"v":21589.078879999994,"d":"21,589"},{"v":20978.830800000003,"d":"20,979"},{"v":17301.920400000003,"d":"17,302"},{"v":16528.830800000003,"d":"16,529"},{"v":15303.194000000001,"d":"15,303"},{"v":16528.830800000003,"d":"16,529"},{"v":15303.194000000001,"d":"15,303"},{"v":16528.830800000003,"d":"16,529"},{"v":16528.830800000003,"d":"16,529"},{"v":15303.194000000001,"d":"15,303"},{"v":16528.830800000003,"d":"16,529"},{"v":19753.194000000003,"d":"19,753"},{"v":20978.830800000003,"d":"20,979"},{"v":20415.524879999997,"d":"20,416"},{"v":16797.055440000004,"d":"16,797"},{"v":15965.524879999995,"d":"15,966"},{"v":14759.368399999998,"d":"14,759"},{"v":15965.524879999995,"d":"15,966"},{"v":14759.368399999998,"d":"14,759"},{"v":15965.524879999995,"d":"15,966"},{"v":15965.524879999995,"d":"15,966"},{"v":14759.368399999998,"d":"14,759"},{"v":15965.524879999995,"d":"15,966"},{"v":19209.3684,"d":"19,209"},{"v":20415.524879999997,"d":"20,416"},{"v":20039.9876,"d":"20,040"},{"v":16460.478800000004,"d":"16,460"},{"v":15589.987599999999,"d":"15,590"},{"v":14396.817999999997,"d":"14,397"},{"v":15589.987599999999,"d":"15,590"},{"v":14396.817999999997,"d":"14,397"},{"v":15589.987599999999,"d":"15,590"},{"v":15589.987599999999,"d":"15,590"},{"v":14396.817999999997,"d":"14,397"},{"v":15589.987599999999,"d":"15,590"},{"v":18846.818,"d":"18,847"},{"v":20039.9876,"d":"20,040"},{"v":19570.566000000006,"d":"19,571"},{"v":17216.694000000003,"d":"17,217"},{"v":15120.566000000004,"d":"15,121"},{"v":13943.630000000003,"d":"13,944"},{"v":15120.566000000004,"d":"15,121"},{"v":13943.630000000003,"d":"13,944"},{"v":15120.566000000004,"d":"15,121"},{"v":15120.566000000004,"d":"15,121"},{"$f":"FS49","v":{"v":13943.630000000003,"d":"13,944"}},{"v":15120.566000000004,"d":"15,121"},{"v":18393.630000000005,"d":"18,394"},{"v":19570.566000000006,"d":"19,571"},{"v":19382.797360000004,"d":"19,383"},{"v":15871.46968,"d":"15,871"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":18212.3548,"d":"18,212"},{"v":19382.797360000004,"d":"19,383"},{"v":19241.970879999993,"d":"19,242"},{"v":15745.253439999999,"d":"15,745"},{"v":14791.970879999992,"d":"14,792"},{"v":13626.398399999996,"d":"13,626"},{"v":14791.970879999992,"d":"14,792"},{"v":13626.398399999996,"d":"13,626"},{"v":14791.970879999992,"d":"14,792"},{"v":14791.970879999992,"d":"14,792"},{"v":13626.398399999996,"d":"13,626"},{"v":14791.970879999992,"d":"14,792"},{"v":18076.3984,"d":"18,076"},{"v":19241.970879999993,"d":"19,242"},{"v":19382.797360000004,"d":"19,383"},{"v":15871.46968,"d":"15,871"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":14932.797360000002,"d":"14,933"},{"v":13762.3548,"d":"13,762"},{"v":14932.797360000002,"d":"14,933"},{"v":18212.3548,"d":"18,212"},{"v":19382.797360000004,"d":"19,383"},{"v":19335.855200000005,"d":"19,336"},{"v":16998.21680000001,"d":"16,998"},{"v":14885.855200000004,"d":"14,886"},{"v":13717.036000000006,"d":"13,717"},{"v":14885.855200000004,"d":"14,886"},{"v":13717.036000000006,"d":"13,717"},{"v":14885.855200000004,"d":"14,886"},{"v":14885.855200000004,"d":"14,886"},{"v":13717.036000000006,"d":"13,717"},{"v":14885.855200000004,"d":"14,886"},{"v":18167.036000000007,"d":"18,167"},{"v":19335.855200000005,"d":"19,336"},{"v":19148.086560000003,"d":"19,148"},{"v":15661.109280000002,"d":"15,661"},{"v":14698.086560000002,"d":"14,698"},{"v":13535.760800000002,"d":"13,536"},{"v":14698.086560000002,"d":"14,698"},{"v":13535.760800000002,"d":"13,536"},{"v":14698.086560000002,"d":"14,698"},{"v":14698.086560000002,"d":"14,698"},{"v":13535.760800000002,"d":"13,536"},{"v":14698.086560000002,"d":"14,698"},{"v":17985.760800000004,"d":"17,986"},{"v":19148.086560000003,"d":"19,148"},{"$f":"IE49","v":{"v":18772.549280000007,"d":"18,773"}},{"v":15324.532640000003,"d":"15,325"},{"v":14322.549280000005,"d":"14,323"},{"v":13173.210400000009,"d":"13,173"},{"v":14322.549280000005,"d":"14,323"},{"v":13173.210400000009,"d":"13,173"},{"v":14322.549280000005,"d":"14,323"},{"v":14322.549280000005,"d":"14,323"},{"v":13173.210400000009,"d":"13,173"},{"v":14322.549280000005,"d":"14,323"},{"v":17623.21040000001,"d":"17,623"},{"v":18772.549280000007,"d":"18,773"},{"v":18397.012000000002,"d":"18,397"},{"v":14987.956000000004,"d":"14,988"},{"v":13947.012,"d":"13,947"},{"v":12810.660000000002,"d":"12,811"},{"v":13947.012,"d":"13,947"},{"v":12810.660000000002,"d":"12,811"},{"v":13947.012,"d":"13,947"},{"v":13947.012,"d":"13,947"},{"v":12810.660000000002,"d":"12,811"},{"v":13947.012,"d":"13,947"},{"v":17260.660000000003,"d":"17,261"},{"v":18397.012000000002,"d":"18,397"},{"v":12303.134533333336,"d":"12,303"},{"v":10046.664133333337,"d":"10,047"},{"v":7853.134533333339,"d":"7,853"},{"v":6724.8993333333365,"d":"6,725"},{"v":7853.134533333339,"d":"7,853"},{"v":6724.8993333333365,"d":"6,725"},{"v":7853.134533333339,"d":"7,853"},{"v":7853.134533333339,"d":"7,853"},{"v":6724.8993333333365,"d":"6,725"},{"v":7853.134533333339,"d":"7,853"},{"v":11174.89933333334,"d":"11,175"},{"v":12303.134533333336,"d":"12,303"},{"v":12209.250213333338,"d":"12,209"},{"v":8834.284773333338,"d":"8,834"},{"v":7759.250213333335,"d":"7,759"},{"v":6634.261733333335,"d":"6,634"},{"v":7759.250213333335,"d":"7,759"},{"v":6634.261733333335,"d":"6,634"},{"v":7759.250213333335,"d":"7,759"},{"v":7759.250213333335,"d":"7,759"},{"v":6634.261733333335,"d":"6,634"},{"v":7759.250213333335,"d":"7,759"},{"v":11084.261733333338,"d":"11,084"},{"v":12209.250213333338,"d":"12,209"},{"v":12115.365893333334,"d":"12,115"},{"v":8750.140613333335,"d":"8,750"},{"v":7665.365893333334,"d":"7,665"},{"v":6543.624133333333,"d":"6,544"},{"v":7665.365893333334,"d":"7,665"},{"v":6543.624133333333,"d":"6,544"},{"v":7665.365893333334,"d":"7,665"},{"v":7665.365893333334,"d":"7,665"},{"v":6543.624133333333,"d":"6,544"},{"v":7665.365893333334,"d":"7,665"},{"v":10993.624133333336,"d":"10,994"},{"v":12115.365893333334,"d":"12,115"},{"v":12021.481573333336,"d":"12,021"},{"v":8665.996453333339,"d":"8,666"},{"v":7571.481573333336,"d":"7,571"},{"v":6452.986533333335,"d":"6,453"},{"$f":"KQ49","v":{"v":7571.481573333336,"d":"7,571"}},{"v":6452.986533333335,"d":"6,453"},{"v":7571.481573333336,"d":"7,571"},{"v":7571.481573333336,"d":"7,571"},{"v":6452.986533333335,"d":"6,453"},{"v":7571.481573333336,"d":"7,571"},{"v":10902.986533333335,"d":"10,903"},{"v":12021.481573333336,"d":"12,021"},{"v":11927.597253333332,"d":"11,928"},{"v":9697.100613333334,"d":"9,697"},{"v":7477.5972533333315,"d":"7,478"},{"v":6362.348933333333,"d":"6,362"},{"v":7477.5972533333315,"d":"7,478"},{"v":6362.348933333333,"d":"6,362"},{"v":7477.5972533333315,"d":"7,478"},{"v":7477.5972533333315,"d":"7,478"},{"v":6362.348933333333,"d":"6,362"},{"v":7477.5972533333315,"d":"7,478"},{"v":10812.348933333333,"d":"10,812"},{"v":11927.597253333332,"d":"11,928"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-24771.666666666664,"d":"(24,772)"},{"v":-20321.666666666664,"d":"(20,322)"},{"v":-20321.666666666664,"d":"(20,322)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!D667","v":"Non Cash add backs"},null,{"$f":"SUM(S113:AQ113)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU113:$MH113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},{"$f":"NTBInputs!C669","v":"Balance Sheet Movements"}]
[{"$nulls":4},{"$f":"NTBInputs!D670","v":"Movement in Trade Debtors"},null,{"$f":"SUM(S116:AQ116)","v":{"v":1.0586518328636885E-9,"d":"0"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU116:$MH116)","v":0},{"v":-134059.05707482737,"d":"(134,059)"},{"v":88665.9883548273,"d":"88,666"},{"v":-4704.782079999954,"d":"(4,705)"},{"v":2722.645280000048,"d":"2,723"},{"v":1408.2648000000481,"d":"1,408"},{"v":1126.611840000056,"d":"1,127"},{"v":610.248080000063,"d":"610"},{"v":563.3059200000644,"d":"563"},{"v":375.53728000005503,"d":"376"},{"v":469.4216000000524,"d":"469"},{"v":187.7686400000457,"d":"188"},{"v":140.82648000007612,"d":"141"},{"v":-140.82647999994515,"d":"(141)"},{"v":46.942160000049626,"d":"47"},{"v":187.76864000015485,"d":"188"},{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU116:$MH116)","v":{"v":375.53728000005503,"d":"376"}},{"v":375.5372800001496,"d":"376"},{"v":9023.46080000011,"d":"9,023"},{"v":93.88432000000466,"d":"94"},{"v":93.88431999999011,"d":"94"},{"v":93.88432000000103,"d":"94"},{"v":93.88432000000466,"d":"94"},{"v":32249.263919999998,"d":"32,249"},0,{"$nulls":3},{"$f":"-AU73+AT73","v":0},0,0,0,0,0,0,0,{"v":-94541.98892307693,"d":"(94,542)"},{"v":-9245.745374358987,"d":"(9,246)"},{"v":-3993.004625641028,"d":"(3,993)"},{"v":-30728.318151750427,"d":"(30,728)"},0,{"v":10159.736123076931,"d":"10,160"},{"v":-5709.736123076931,"d":"(5,710)"},{"v":3386.5787076923298,"d":"3,387"},{"v":-3386.5787076923298,"d":"(3,387)"},{"v":3386.5787076923298,"d":"3,387"},{"v":23955.160736365782,"d":"23,955"},0,{"v":3386.5787076923007,"d":"3,387"},{"v":-3386.5787076923443,"d":"(3,387)"},{"v":-1063.4212923076848,"d":"(1,063)"},{"v":-3386.578707692315,"d":"(3,387)"},{"v":5859.1666666666715,"d":"5,859"},{"v":58604.660484102584,"d":"58,605"},{"v":1310.4217599999902,"d":"1,310"},{"v":1569.7891200000086,"d":"1,570"},{"v":-1569.7891200000013,"d":"(1,570)"},{"v":1569.7891200000013,"d":"1,570"},{"v":-1569.7891200000013,"d":"(1,570)"},0,{"v":1569.7891200000013,"d":"1,570"},{"v":-7428.955786666658,"d":"(7,429)"},{"v":-5809.794213333327,"d":"(5,810)"},{"v":-1569.7891200000013,"d":"(1,570)"},{"v":4083.9679200000246,"d":"4,084"},{"v":4285.670399999988,"d":"4,286"},{"v":164.32960000001185,"d":"164"},{"v":1428.5568000000058,"d":"1,429"},{"v":-1428.5567999999985,"d":"(1,429)"},{"v":1428.5567999999985,"d":"1,429"},{"v":-1428.5567999999985,"d":"(1,429)"},0,{"v":1428.5568000000058,"d":"1,429"},{"v":-1428.556799999984,"d":"(1,429)"},{"v":-3021.4432000000015,"d":"(3,021)"},{"v":-1428.5567999999985,"d":"(1,429)"},{"v":2722.6452800000043,"d":"2,723"},{"v":4003.205760000019,"d":"4,003"},{"v":446.7942399999956,"d":"447"},{"v":1334.4019200000257,"d":"1,334"},{"v":-1334.4019200000112,"d":"(1,334)"},{"v":1334.4019200000112,"d":"1,334"},{"v":-1334.4019200000112,"d":"(1,334)"},0,{"v":1334.4019200000184,"d":"1,334"},{"v":-1334.4019199999966,"d":"(1,334)"},{"v":-3115.598079999989,"d":"(3,116)"},{"v":-1334.4019200000112,"d":"(1,334)"},{"v":1408.2648000000117,"d":"1,408"},{"v":3857.1033600000083,"d":"3,857"},{"v":592.8966399999917,"d":"593"},{"v":1285.7011200000125,"d":"1,286"},{"$f":"-DG73+DF73","v":{"v":-1285.7011200000052,"d":"(1,286)"}},{"v":1285.7011200000052,"d":"1,286"},{"v":-1285.7011200000052,"d":"(1,286)"},0,{"v":1285.7011200000125,"d":"1,286"},{"v":-1285.7011199999906,"d":"(1,286)"},{"v":-3164.298879999995,"d":"(3,164)"},{"v":-1285.7011200000052,"d":"(1,286)"},{"v":1126.6118400000196,"d":"1,127"},{"v":2493.480960000001,"d":"2,493"},{"v":1956.5190400000065,"d":"1,957"},{"v":1246.7404800000004,"d":"1,247"},{"v":-1246.7404799999786,"d":"(1,247)"},{"v":1246.740479999993,"d":"1,247"},{"v":-1246.740479999993,"d":"(1,247)"},0,{"v":1246.7404800000077,"d":"1,247"},{"v":-1246.740479999993,"d":"(1,247)"},{"v":-3203.259520000007,"d":"(3,203)"},{"v":-1246.740479999993,"d":"(1,247)"},{"v":610.2480800000048,"d":"610"},{"v":3676.910400000008,"d":"3,677"},{"v":773.0896000000139,"d":"773"},{"v":1225.6368000000148,"d":"1,226"},{"v":-1225.6368000000002,"d":"(1,226)"},{"v":1225.6368000000002,"d":"1,226"},{"v":-1225.6368000000002,"d":"(1,226)"},0,{"v":1225.6368000000075,"d":"1,226"},{"v":-1225.6367999999857,"d":"(1,226)"},{"v":-3224.3632,"d":"(3,224)"},{"v":-1225.6368000000002,"d":"(1,226)"},{"v":563.3059200000062,"d":"563"},{"v":3618.469440000008,"d":"3,618"},{"v":831.5305600000138,"d":"832"},{"v":1206.156480000005,"d":"1,206"},{"v":-1206.1564799999833,"d":"(1,206)"},{"v":1206.1564799999978,"d":"1,206"},{"v":-1206.1564799999978,"d":"(1,206)"},0,{"v":1206.156480000005,"d":"1,206"},{"v":-1206.1564799999833,"d":"(1,206)"},{"v":-3243.843520000002,"d":"(3,244)"},{"v":-1206.1564799999978,"d":"(1,206)"},{"v":375.5372800000114,"d":"376"},{"v":3579.5088000000032,"d":"3,580"},{"v":870.4911999999968,"d":"870"},{"v":1193.1696000000156,"d":"1,193"},{"v":-1193.169600000001,"d":"(1,193)"},{"v":1193.169600000001,"d":"1,193"},{"v":-1193.169600000001,"d":"(1,193)"},0,{"v":1193.1696000000084,"d":"1,193"},{"v":-1193.1695999999865,"d":"(1,193)"},{"v":-3256.830399999999,"d":"(3,257)"},{"v":-1193.169600000001,"d":"(1,193)"},{"v":469.42160000000877,"d":"469"},{"v":2353.8720000000103,"d":"2,354"},{"v":2096.127999999997,"d":"2,096"},{"v":1176.936000000016,"d":"1,177"},{"v":-1176.9360000000015,"d":"(1,177)"},{"v":1176.9360000000015,"d":"1,177"},{"v":-1176.9360000000015,"d":"(1,177)"},0,{"$f":"-FS73+FR73","v":{"v":1176.936000000016,"d":"1,177"}},{"v":-1176.9360000000015,"d":"(1,177)"},{"v":-3273.0639999999985,"d":"(3,273)"},{"v":-1176.9360000000015,"d":"(1,177)"},{"v":187.76864000000933,"d":"188"},{"v":3511.3276800000094,"d":"3,511"},{"v":938.6723199999979,"d":"939"},{"v":1170.4425600000104,"d":"1,170"},{"v":-1170.4425600000031,"d":"(1,170)"},{"v":1170.4425600000031,"d":"1,170"},{"v":-1170.4425600000031,"d":"(1,170)"},0,{"v":1170.4425600000104,"d":"1,170"},{"v":-1170.4425599999886,"d":"(1,170)"},{"v":-3279.557439999997,"d":"(3,280)"},{"v":-1170.4425600000031,"d":"(1,170)"},{"v":140.82648000002519,"d":"141"},{"v":3496.7174400000004,"d":"3,497"},{"v":953.2825600000215,"d":"953"},{"v":1165.5724800000025,"d":"1,166"},{"v":-1165.5724799999807,"d":"(1,166)"},{"v":1165.5724799999953,"d":"1,166"},{"v":-1165.5724799999953,"d":"(1,166)"},0,{"v":1165.5724800000025,"d":"1,166"},{"v":-1165.5724799999807,"d":"(1,166)"},{"v":-3284.4275200000047,"d":"(3,284)"},{"v":-1165.5724799999953,"d":"(1,166)"},{"v":-140.82647999999608,"d":"(141)"},{"v":3511.3276800000094,"d":"3,511"},{"v":938.6723199999979,"d":"939"},{"v":1170.4425600000104,"d":"1,170"},{"v":-1170.4425600000031,"d":"(1,170)"},{"v":1170.4425600000031,"d":"1,170"},{"v":-1170.4425600000031,"d":"(1,170)"},0,{"v":1170.4425600000104,"d":"1,170"},{"v":-1170.4425599999886,"d":"(1,170)"},{"v":-3279.557439999997,"d":"(3,280)"},{"v":-1170.4425600000031,"d":"(1,170)"},{"v":46.942160000013246,"d":"47"},{"v":2337.6384000000035,"d":"2,338"},{"v":2112.361600000004,"d":"2,112"},{"v":1168.8192000000126,"d":"1,169"},{"v":-1168.8191999999835,"d":"(1,169)"},{"v":1168.8192000000126,"d":"1,169"},{"v":-1168.8191999999835,"d":"(1,169)"},0,{"v":1168.8192000000126,"d":"1,169"},{"v":-1168.8191999999835,"d":"(1,169)"},{"v":-3281.1807999999874,"d":"(3,281)"},{"v":-1168.8191999999835,"d":"(1,169)"},{"v":187.76864000000933,"d":"188"},{"v":3486.9772800000137,"d":"3,487"},{"v":963.0227200000154,"d":"963"},{"v":1162.3257600000143,"d":"1,162"},{"v":-1162.3257599999997,"d":"(1,162)"},{"v":1162.3257599999997,"d":"1,162"},{"v":-1162.3257599999997,"d":"(1,162)"},0,{"v":1162.325760000007,"d":"1,162"},{"v":-1162.3257599999852,"d":"(1,162)"},{"v":-3287.6742400000003,"d":"(3,288)"},{"v":-1162.3257599999997,"d":"(1,162)"},{"$f":"-IE73+ID73","v":{"v":375.5372800000114,"d":"376"}},{"v":3448.016640000009,"d":"3,448"},{"v":1001.9833599999984,"d":"1,002"},{"v":1149.3388800000102,"d":"1,149"},{"v":-1149.3388799999957,"d":"(1,149)"},{"v":1149.3388800000102,"d":"1,149"},{"v":-1149.3388799999811,"d":"(1,149)"},0,{"v":1149.3388800000102,"d":"1,149"},{"v":-1149.3388799999811,"d":"(1,149)"},{"v":-3300.6611199999898,"d":"(3,301)"},{"v":-1149.3388799999811,"d":"(1,149)"},{"v":375.53728000001865,"d":"376"},{"v":3409.0560000000114,"d":"3,409"},{"v":1040.9440000000177,"d":"1,041"},{"v":1136.3520000000135,"d":"1,136"},{"v":-1136.3519999999844,"d":"(1,136)"},{"v":1136.3520000000135,"d":"1,136"},{"v":-1136.3519999999844,"d":"(1,136)"},0,{"v":1136.3520000000135,"d":"1,136"},{"v":-1136.351999999999,"d":"(1,136)"},{"v":-3313.6479999999865,"d":"(3,314)"},{"v":-1136.3519999999844,"d":"(1,136)"},{"v":6093.877466666672,"d":"6,094"},{"v":5186.053733333334,"d":"5,186"},{"v":2193.5296000000017,"d":"2,194"},{"v":1128.2352000000064,"d":"1,128"},{"v":-1128.2352000000028,"d":"(1,128)"},{"v":1128.2352000000028,"d":"1,128"},{"v":-1128.2352000000028,"d":"(1,128)"},0,{"v":1128.2352000000028,"d":"1,128"},{"v":-1128.2352000000028,"d":"(1,128)"},{"v":-3321.764800000001,"d":"(3,322)"},{"v":-1128.2351999999955,"d":"(1,128)"},{"v":93.88431999999739,"d":"94"},{"v":3374.96544,"d":"3,375"},{"v":1075.03456,"d":"1,075"},{"v":1124.9884799999963,"d":"1,125"},{"v":-1124.98848,"d":"(1,125)"},{"v":1124.98848,"d":"1,125"},{"v":-1124.98848,"d":"(1,125)"},0,{"v":1124.98848,"d":"1,125"},{"v":-1124.98848,"d":"(1,125)"},{"v":-3325.0115199999964,"d":"(3,325)"},{"v":-1124.98848,"d":"(1,125)"},{"v":93.88431999999739,"d":"94"},{"v":3365.2252799999915,"d":"3,365"},{"v":1084.7747200000013,"d":"1,085"},{"v":1121.7417600000044,"d":"1,122"},{"v":-1121.7417600000008,"d":"(1,122)"},{"v":1121.7417600000008,"d":"1,122"},{"v":-1121.7417600000008,"d":"(1,122)"},0,{"v":1121.7417600000044,"d":"1,122"},{"v":-1121.7417600000008,"d":"(1,122)"},{"v":-3328.258239999999,"d":"(3,328)"},{"v":-1121.7417599999972,"d":"(1,122)"},{"v":93.88431999999011,"d":"94"},{"v":3355.4851199999976,"d":"3,355"},{"v":1094.5148800000024,"d":"1,095"},{"v":1118.4950400000016,"d":"1,118"},{"$f":"-KQ73+KP73","v":{"v":-1118.4950400000016,"d":"(1,118)"}},{"v":1118.4950400000016,"d":"1,118"},{"v":-1118.4950400000016,"d":"(1,118)"},0,{"v":1118.4950400000016,"d":"1,118"},{"v":-1118.4950400000016,"d":"(1,118)"},{"v":-3331.5049600000057,"d":"(3,332)"},{"v":-1118.4950400000016,"d":"(1,118)"},{"v":93.88432000000466,"d":"94"},{"v":2230.496640000005,"d":"2,230"},{"v":2219.5033600000024,"d":"2,220"},{"v":1115.2483199999988,"d":"1,115"},{"v":-1115.2483199999988,"d":"(1,115)"},{"v":1115.2483199999988,"d":"1,115"},{"v":-1115.2483199999988,"d":"(1,115)"},0,{"v":1115.2483199999988,"d":"1,115"},{"v":-1115.2483199999988,"d":"(1,115)"},{"v":-3334.751680000001,"d":"(3,335)"},{"v":-1115.2483199999988,"d":"(1,115)"},{"v":32249.263919999998,"d":"32,249"},0,{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,{"v":-4450,"d":"(4,450)"},0,0,0,{"v":4450,"d":"4,450"},0,0,0,0,0,0,0,{"v":-4450,"d":"(4,450)"},0]
[{"$nulls":4},{"$f":"NTBInputs!D671","v":"Movement in Prepayments"},null,{"v":-6675.000000000002,"d":"(6,675)"},{"$nulls":11},0,{"v":-6675.000000000002,"d":"(6,675)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,{"v":-11125.000000000002,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-11125,"d":"(11,125)"},{"v":2225,"d":"2,225"},{"v":2225,"d":"2,225"},{"v":-2225,"d":"(2,225)"}]
[{"$nulls":4},{"$f":"NTBInputs!D672","v":"Movement in Other Debtors"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D673","v":"Movement in Intercompany"},null,{"v":-2490000,"d":"(2,490,000)"},{"$nulls":11},0,{"v":-1600000,"d":"(1,600,000)"},{"v":-150000,"d":"(150,000)"},{"v":-340000,"d":"(340,000)"},{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0,0,0,0,0,0,{"v":-1600000,"d":"(1,600,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-150000,"d":"(150,000)"},0,0,0,0,0,0,{"v":-340000,"d":"(340,000)"},0,0,0,0,0,0,0,{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DF76+DE76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FR76+FQ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-ID76+IC76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KP76+KO76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D674","v":"Movement in Reserve Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU78+AT78","v":0},{"$f":"-AV78+AU78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DH78+DG78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FT78+FS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF78+IE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KR78+KQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D675","v":"Movement in Trade Creditors"},null,{"v":22546.666666666657,"d":"22,547"},{"$nulls":11},0,{"v":70960.63144205126,"d":"70,961"},{"v":-48413.96477538461,"d":"(48,414)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU82+AT82","v":0},{"$f":"-AV82+AU82","v":0},0,0,0,0,0,0,{"v":78970.63144205126,"d":"78,971"},0,0,{"v":-8010,"d":"(8,010)"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-48413.96477538461,"d":"(48,414)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DH82+DG82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FT82+FS82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF82+IE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KR82+KQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D676","v":"Movement in Other Creditors"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU83+AT83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D677","v":"Movement in Other Creditor 2"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU84+AT84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"NTBInputs!D678","v":"Movement in VAT Control Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU86+AT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG86+DF86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FS86+FR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IE86+ID86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KQ86+KP86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},{"$f":"NTBInputs!C680","v":"Operating Cash Flow"},null,null,{"$f":"SUM(G111:G124)","v":{"v":1515089.269616367,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S111:S124)","v":0},{"v":-1457239.0264061536,"d":"(1,457,239)"},{"v":232770.7965025199,"d":"232,771"},{"v":-67109.68807999982,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.22560000012,"d":"241,876"},{"v":227098.77952000007,"d":"227,099"},{"v":213584.57808,"d":"213,585"},{"v":206498.34112000008,"d":"206,498"},{"v":200231.08928,"d":"200,231"},{"v":196814.45760000008,"d":"196,814"},{"v":190652.1830400001,"d":"190,652"},{"v":188533.42768000005,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27536000003,"d":"189,880"},{"v":187892.4710400002,"d":"187,892"},{"v":185328.64448000008,"d":"185,329"},{"v":180913.1052800002,"d":"180,913"},{"v":169104.09400000013,"d":"169,104"},{"v":103961.93952000004,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344,"d":"101,766"},{"v":38571.64592,"d":"38,572"},{"v":-279459.99999999994,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU111:AU125)","v":0},0,0,0,0,0,0,0,{"v":-13350,"d":"(13,350)"},{"v":-1584428.6425189744,"d":"(1,584,429)"},{"v":21887.519522051305,"d":"21,888"},{"v":21430.524147692333,"d":"21,431"},{"v":37277.10285538465,"d":"37,277"},{"v":37277.10285538466,"d":"37,277"},{"v":22667.366732307717,"d":"22,667"},{"v":32827.10285538466,"d":"32,827"},{"v":29440.52414769232,"d":"29,441"},{"v":28377.102855384663,"d":"28,377"},{"v":56782.26359175043,"d":"56,782"},{"v":32827.10285538465,"d":"32,827"},{"v":19477.102855384634,"d":"19,477"},{"v":29440.524147692304,"d":"29,441"},{"v":32827.10285538465,"d":"32,827"},{"v":29440.524147692333,"d":"29,441"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.51952205131,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333353,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.59794666665,"d":"(317,154)"},{"v":9496.402053333346,"d":"9,496"},{"v":21276.612933333352,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":27135.77960000001,"d":"27,136"},{"v":33155.568720000025,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":20335.930400000012,"d":"20,336"},{"v":-375378.3992,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":20171.6008,"d":"20,172"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":11271.600800000007,"d":"11,272"},{"v":23193.044000000016,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":23193.044,"d":"23,193"},{"v":29071.600800000015,"d":"29,072"},{"v":26348.955520000025,"d":"26,349"},{"v":17895.749760000006,"d":"17,896"},{"v":21898.955520000025,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":17448.95552000001,"d":"17,449"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":8548.955520000018,"d":"8,549"},{"v":20564.553600000014,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":26348.955520000018,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":16633.587359999998,"d":"16,634"},{"v":20490.690720000013,"d":"20,491"},{"$f":"SUM(DG111:DG125)","v":{"v":19204.9896,"d":"19,205"}},{"v":16040.690720000006,"d":"16,041"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":7140.690720000013,"d":"7,141"},{"v":19204.989600000015,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"v":24940.690720000013,"d":"24,941"},{"v":23814.07888,"d":"23,814"},{"v":16870.59792,"d":"16,871"},{"v":19364.07888,"d":"19,364"},{"v":18117.338400000015,"d":"18,117"},{"v":14914.078879999994,"d":"14,914"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":6014.078880000008,"d":"6,014"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":23814.07888000001,"d":"23,814"},{"v":23203.83080000001,"d":"23,204"},{"v":15076.920400000017,"d":"15,077"},{"v":18753.830800000018,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":14303.830800000003,"d":"14,304"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":5403.830800000011,"d":"5,404"},{"v":17528.194000000018,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.52488000001,"d":"22,641"},{"v":14572.055440000011,"d":"14,572"},{"v":18190.524880000004,"d":"18,191"},{"v":16984.368400000014,"d":"16,984"},{"v":13740.524879999995,"d":"13,741"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":4840.524880000003,"d":"4,841"},{"v":16984.368400000014,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":22640.52488000001,"d":"22,641"},{"v":22264.987600000008,"d":"22,265"},{"v":14235.478799999997,"d":"14,235"},{"v":17814.987600000015,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":13364.987599999999,"d":"13,365"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":4464.987600000006,"d":"4,465"},{"v":16621.818000000014,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":22264.987600000015,"d":"22,265"},{"v":21795.566000000013,"d":"21,796"},{"v":14991.694000000003,"d":"14,992"},{"v":17345.56600000002,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"$f":"SUM(FS111:FS125)","v":{"v":3995.566000000019,"d":"3,996"}},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000005,"d":"16,169"},{"v":21795.566000000013,"d":"21,796"},{"v":21607.79736000001,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.79736000001,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000096,"d":"3,808"},{"v":15987.354800000014,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.354800000001,"d":"15,987"},{"v":21607.79736000002,"d":"21,608"},{"v":21466.97088,"d":"21,467"},{"v":13520.253440000013,"d":"13,520"},{"v":17016.97088,"d":"17,017"},{"v":15851.398400000011,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.970879999999,"d":"3,667"},{"v":15851.398400000011,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999998,"d":"15,851"},{"v":21466.970880000008,"d":"21,467"},{"v":21607.79736000001,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.79736000001,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000096,"d":"3,808"},{"v":15987.354800000014,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.354800000001,"d":"15,987"},{"v":21607.79736000002,"d":"21,608"},{"v":21560.855200000013,"d":"21,561"},{"v":14773.21680000001,"d":"14,773"},{"v":17110.85520000002,"d":"17,111"},{"v":15942.03600000002,"d":"15,942"},{"v":12660.855200000018,"d":"12,661"},{"v":15942.03600000002,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.855200000018,"d":"3,761"},{"v":15942.03600000002,"d":"15,942"},{"v":17110.85520000002,"d":"17,111"},{"v":15942.036000000022,"d":"15,942"},{"v":21560.855200000013,"d":"21,561"},{"v":21373.086560000018,"d":"21,373"},{"v":13436.109280000017,"d":"13,436"},{"v":16923.086560000018,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.086560000009,"d":"3,573"},{"v":15760.760800000016,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000004,"d":"15,761"},{"$f":"SUM(IE111:IE125)","v":{"v":21373.086560000018,"d":"21,373"}},{"v":20997.549280000014,"d":"20,998"},{"v":13099.532640000003,"d":"13,100"},{"v":16547.54928000002,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.54928000002,"d":"12,098"},{"v":15398.210400000024,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000193,"d":"3,198"},{"v":15398.210400000024,"d":"15,398"},{"v":16547.54928000002,"d":"16,548"},{"v":15398.210400000025,"d":"15,398"},{"v":20997.54928000002,"d":"20,998"},{"v":20622.012000000017,"d":"20,622"},{"v":12762.956000000018,"d":"12,763"},{"v":16172.012000000015,"d":"16,172"},{"v":15035.660000000016,"d":"15,036"},{"v":11722.012000000015,"d":"11,722"},{"v":15035.660000000016,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.012000000015,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012000000017,"d":"16,172"},{"v":15035.660000000018,"d":"15,036"},{"v":20622.01200000001,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333341,"d":"7,822"},{"v":10078.134533333343,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333335,"d":"6,609"},{"v":9984.250213333331,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333342,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333331,"d":"14,434"},{"v":14340.365893333326,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333337,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.634106666663,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333337,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333326,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"$f":"SUM(KQ111:KQ125)","v":{"v":8677.986533333335,"d":"8,678"}},{"v":5346.481573333336,"d":"5,346"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333329,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333339,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333333,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C682","v":"Specific Cash flow"}]
[{"$nulls":4},{"$f":"NTBInputs!D683","v":"Share Capital Drawdown"},null,{"$f":"SUM(S129:AQ129)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU129:$MH129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU129:$MH129)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1572","v":0},{"$f":"'Calculations M'!AV1572","v":0},{"$f":"'Calculations M'!AW1572","v":0},{"$f":"'Calculations M'!AX1572","v":0},{"$f":"'Calculations M'!AY1572","v":0},{"$f":"'Calculations M'!AZ1572","v":0},{"$f":"'Calculations M'!BA1572","v":0},{"$f":"'Calculations M'!BB1572","v":0},{"$f":"'Calculations M'!BC1572","v":0},{"$f":"'Calculations M'!BD1572","v":0},{"$f":"'Calculations M'!BE1572","v":0},{"$f":"'Calculations M'!BF1572","v":0},{"$f":"'Calculations M'!BG1572","v":0},{"$f":"'Calculations M'!BH1572","v":0},{"$f":"'Calculations M'!BI1572","v":0},{"$f":"'Calculations M'!BJ1572","v":0},{"$f":"'Calculations M'!BK1572","v":0},{"$f":"'Calculations M'!BL1572","v":0},{"$f":"'Calculations M'!BM1572","v":0},{"$f":"'Calculations M'!BN1572","v":0},{"$f":"'Calculations M'!BO1572","v":0},{"$f":"'Calculations M'!BP1572","v":0},{"$f":"'Calculations M'!BQ1572","v":0},{"$f":"'Calculations M'!BR1572","v":0},{"$f":"'Calculations M'!BS1572","v":0},{"$f":"'Calculations M'!BT1572","v":0},{"$f":"'Calculations M'!BU1572","v":0},{"$f":"'Calculations M'!BV1572","v":0},{"$f":"'Calculations M'!BW1572","v":0},{"$f":"'Calculations M'!BX1572","v":0},{"$f":"'Calculations M'!BY1572","v":0},{"$f":"'Calculations M'!BZ1572","v":0},{"$f":"'Calculations M'!CA1572","v":0},{"$f":"'Calculations M'!CB1572","v":0},{"$f":"'Calculations M'!CC1572","v":0},{"$f":"'Calculations M'!CD1572","v":0},{"$f":"'Calculations M'!CE1572","v":0},{"$f":"'Calculations M'!CF1572","v":0},{"$f":"'Calculations M'!CG1572","v":0},{"$f":"'Calculations M'!CH1572","v":0},{"$f":"'Calculations M'!CI1572","v":0},{"$f":"'Calculations M'!CJ1572","v":0},{"$f":"'Calculations M'!CK1572","v":0},{"$f":"'Calculations M'!CL1572","v":0},{"$f":"'Calculations M'!CM1572","v":0},{"$f":"'Calculations M'!CN1572","v":0},{"$f":"'Calculations M'!CO1572","v":0},{"$f":"'Calculations M'!CP1572","v":0},{"$f":"'Calculations M'!CQ1572","v":0},{"$f":"'Calculations M'!CR1572","v":0},{"$f":"'Calculations M'!CS1572","v":0},{"$f":"'Calculations M'!CT1572","v":0},{"$f":"'Calculations M'!CU1572","v":0},{"$f":"'Calculations M'!CV1572","v":0},{"$f":"'Calculations M'!CW1572","v":0},{"$f":"'Calculations M'!CX1572","v":0},{"$f":"'Calculations M'!CY1572","v":0},{"$f":"'Calculations M'!CZ1572","v":0},{"$f":"'Calculations M'!DA1572","v":0},{"$f":"'Calculations M'!DB1572","v":0},{"$f":"'Calculations M'!DC1572","v":0},{"$f":"'Calculations M'!DD1572","v":0},{"$f":"'Calculations M'!DE1572","v":0},{"$f":"'Calculations M'!DF1572","v":0},{"$f":"'Calculations M'!DG1572","v":0},{"$f":"'Calculations M'!DH1572","v":0},{"$f":"'Calculations M'!DI1572","v":0},{"$f":"'Calculations M'!DJ1572","v":0},{"$f":"'Calculations M'!DK1572","v":0},{"$f":"'Calculations M'!DL1572","v":0},{"$f":"'Calculations M'!DM1572","v":0},{"$f":"'Calculations M'!DN1572","v":0},{"$f":"'Calculations M'!DO1572","v":0},{"$f":"'Calculations M'!DP1572","v":0},{"$f":"'Calculations M'!DQ1572","v":0},{"$f":"'Calculations M'!DR1572","v":0},{"$f":"'Calculations M'!DS1572","v":0},{"$f":"'Calculations M'!DT1572","v":0},{"$f":"'Calculations M'!DU1572","v":0},{"$f":"'Calculations M'!DV1572","v":0},{"$f":"'Calculations M'!DW1572","v":0},{"$f":"'Calculations M'!DX1572","v":0},{"$f":"'Calculations M'!DY1572","v":0},{"$f":"'Calculations M'!DZ1572","v":0},{"$f":"'Calculations M'!EA1572","v":0},{"$f":"'Calculations M'!EB1572","v":0},{"$f":"'Calculations M'!EC1572","v":0},{"$f":"'Calculations M'!ED1572","v":0},{"$f":"'Calculations M'!EE1572","v":0},{"$f":"'Calculations M'!EF1572","v":0},{"$f":"'Calculations M'!EG1572","v":0},{"$f":"'Calculations M'!EH1572","v":0},{"$f":"'Calculations M'!EI1572","v":0},{"$f":"'Calculations M'!EJ1572","v":0},{"$f":"'Calculations M'!EK1572","v":0},{"$f":"'Calculations M'!EL1572","v":0},{"$f":"'Calculations M'!EM1572","v":0},{"$f":"'Calculations M'!EN1572","v":0},{"$f":"'Calculations M'!EO1572","v":0},{"$f":"'Calculations M'!EP1572","v":0},{"$f":"'Calculations M'!EQ1572","v":0},{"$f":"'Calculations M'!ER1572","v":0},{"$f":"'Calculations M'!ES1572","v":0},{"$f":"'Calculations M'!ET1572","v":0},{"$f":"'Calculations M'!EU1572","v":0},{"$f":"'Calculations M'!EV1572","v":0},{"$f":"'Calculations M'!EW1572","v":0},{"$f":"'Calculations M'!EX1572","v":0},{"$f":"'Calculations M'!EY1572","v":0},{"$f":"'Calculations M'!EZ1572","v":0},{"$f":"'Calculations M'!FA1572","v":0},{"$f":"'Calculations M'!FB1572","v":0},{"$f":"'Calculations M'!FC1572","v":0},{"$f":"'Calculations M'!FD1572","v":0},{"$f":"'Calculations M'!FE1572","v":0},{"$f":"'Calculations M'!FF1572","v":0},{"$f":"'Calculations M'!FG1572","v":0},{"$f":"'Calculations M'!FH1572","v":0},{"$f":"'Calculations M'!FI1572","v":0},{"$f":"'Calculations M'!FJ1572","v":0},{"$f":"'Calculations M'!FK1572","v":0},{"$f":"'Calculations M'!FL1572","v":0},{"$f":"'Calculations M'!FM1572","v":0},{"$f":"'Calculations M'!FN1572","v":0},{"$f":"'Calculations M'!FO1572","v":0},{"$f":"'Calculations M'!FP1572","v":0},{"$f":"'Calculations M'!FQ1572","v":0},{"$f":"'Calculations M'!FR1572","v":0},{"$f":"'Calculations M'!FS1572","v":0},{"$f":"'Calculations M'!FT1572","v":0},{"$f":"'Calculations M'!FU1572","v":0},{"$f":"'Calculations M'!FV1572","v":0},{"$f":"'Calculations M'!FW1572","v":0},{"$f":"'Calculations M'!FX1572","v":0},{"$f":"'Calculations M'!FY1572","v":0},{"$f":"'Calculations M'!FZ1572","v":0},{"$f":"'Calculations M'!GA1572","v":0},{"$f":"'Calculations M'!GB1572","v":0},{"$f":"'Calculations M'!GC1572","v":0},{"$f":"'Calculations M'!GD1572","v":0},{"$f":"'Calculations M'!GE1572","v":0},{"$f":"'Calculations M'!GF1572","v":0},{"$f":"'Calculations M'!GG1572","v":0},{"$f":"'Calculations M'!GH1572","v":0},{"$f":"'Calculations M'!GI1572","v":0},{"$f":"'Calculations M'!GJ1572","v":0},{"$f":"'Calculations M'!GK1572","v":0},{"$f":"'Calculations M'!GL1572","v":0},{"$f":"'Calculations M'!GM1572","v":0},{"$f":"'Calculations M'!GN1572","v":0},{"$f":"'Calculations M'!GO1572","v":0},{"$f":"'Calculations M'!GP1572","v":0},{"$f":"'Calculations M'!GQ1572","v":0},{"$f":"'Calculations M'!GR1572","v":0},{"$f":"'Calculations M'!GS1572","v":0},{"$f":"'Calculations M'!GT1572","v":0},{"$f":"'Calculations M'!GU1572","v":0},{"$f":"'Calculations M'!GV1572","v":0},{"$f":"'Calculations M'!GW1572","v":0},{"$f":"'Calculations M'!GX1572","v":0},{"$f":"'Calculations M'!GY1572","v":0},{"$f":"'Calculations M'!GZ1572","v":0},{"$f":"'Calculations M'!HA1572","v":0},{"$f":"'Calculations M'!HB1572","v":0},{"$f":"'Calculations M'!HC1572","v":0},{"$f":"'Calculations M'!HD1572","v":0},{"$f":"'Calculations M'!HE1572","v":0},{"$f":"'Calculations M'!HF1572","v":0},{"$f":"'Calculations M'!HG1572","v":0},{"$f":"'Calculations M'!HH1572","v":0},{"$f":"'Calculations M'!HI1572","v":0},{"$f":"'Calculations M'!HJ1572","v":0},{"$f":"'Calculations M'!HK1572","v":0},{"$f":"'Calculations M'!HL1572","v":0},{"$f":"'Calculations M'!HM1572","v":0},{"$f":"'Calculations M'!HN1572","v":0},{"$f":"'Calculations M'!HO1572","v":0},{"$f":"'Calculations M'!HP1572","v":0},{"$f":"'Calculations M'!HQ1572","v":0},{"$f":"'Calculations M'!HR1572","v":0},{"$f":"'Calculations M'!HS1572","v":0},{"$f":"'Calculations M'!HT1572","v":0},{"$f":"'Calculations M'!HU1572","v":0},{"$f":"'Calculations M'!HV1572","v":0},{"$f":"'Calculations M'!HW1572","v":0},{"$f":"'Calculations M'!HX1572","v":0},{"$f":"'Calculations M'!HY1572","v":0},{"$f":"'Calculations M'!HZ1572","v":0},{"$f":"'Calculations M'!IA1572","v":0},{"$f":"'Calculations M'!IB1572","v":0},{"$f":"'Calculations M'!IC1572","v":0},{"$f":"'Calculations M'!ID1572","v":0},{"$f":"'Calculations M'!IE1572","v":0},{"$f":"'Calculations M'!IF1572","v":0},{"$f":"'Calculations M'!IG1572","v":0},{"$f":"'Calculations M'!IH1572","v":0},{"$f":"'Calculations M'!II1572","v":0},{"$f":"'Calculations M'!IJ1572","v":0},{"$f":"'Calculations M'!IK1572","v":0},{"$f":"'Calculations M'!IL1572","v":0},{"$f":"'Calculations M'!IM1572","v":0},{"$f":"'Calculations M'!IN1572","v":0},{"$f":"'Calculations M'!IO1572","v":0},{"$f":"'Calculations M'!IP1572","v":0},{"$f":"'Calculations M'!IQ1572","v":0},{"$f":"'Calculations M'!IR1572","v":0},{"$f":"'Calculations M'!IS1572","v":0},{"$f":"'Calculations M'!IT1572","v":0},{"$f":"'Calculations M'!IU1572","v":0},{"$f":"'Calculations M'!IV1572","v":0},{"$f":"'Calculations M'!IW1572","v":0},{"$f":"'Calculations M'!IX1572","v":0},{"$f":"'Calculations M'!IY1572","v":0},{"$f":"'Calculations M'!IZ1572","v":0},{"$f":"'Calculations M'!JA1572","v":0},{"$f":"'Calculations M'!JB1572","v":0},{"$f":"'Calculations M'!JC1572","v":0},{"$f":"'Calculations M'!JD1572","v":0},{"$f":"'Calculations M'!JE1572","v":0},{"$f":"'Calculations M'!JF1572","v":0},{"$f":"'Calculations M'!JG1572","v":0},{"$f":"'Calculations M'!JH1572","v":0},{"$f":"'Calculations M'!JI1572","v":0},{"$f":"'Calculations M'!JJ1572","v":0},{"$f":"'Calculations M'!JK1572","v":0},{"$f":"'Calculations M'!JL1572","v":0},{"$f":"'Calculations M'!JM1572","v":0},{"$f":"'Calculations M'!JN1572","v":0},{"$f":"'Calculations M'!JO1572","v":0},{"$f":"'Calculations M'!JP1572","v":0},{"$f":"'Calculations M'!JQ1572","v":0},{"$f":"'Calculations M'!JR1572","v":0},{"$f":"'Calculations M'!JS1572","v":0},{"$f":"'Calculations M'!JT1572","v":0},{"$f":"'Calculations M'!JU1572","v":0},{"$f":"'Calculations M'!JV1572","v":0},{"$f":"'Calculations M'!JW1572","v":0},{"$f":"'Calculations M'!JX1572","v":0},{"$f":"'Calculations M'!JY1572","v":0},{"$f":"'Calculations M'!JZ1572","v":0},{"$f":"'Calculations M'!KA1572","v":0},{"$f":"'Calculations M'!KB1572","v":0},{"$f":"'Calculations M'!KC1572","v":0},{"$f":"'Calculations M'!KD1572","v":0},{"$f":"'Calculations M'!KE1572","v":0},{"$f":"'Calculations M'!KF1572","v":0},{"$f":"'Calculations M'!KG1572","v":0},{"$f":"'Calculations M'!KH1572","v":0},{"$f":"'Calculations M'!KI1572","v":0},{"$f":"'Calculations M'!KJ1572","v":0},{"$f":"'Calculations M'!KK1572","v":0},{"$f":"'Calculations M'!KL1572","v":0},{"$f":"'Calculations M'!KM1572","v":0},{"$f":"'Calculations M'!KN1572","v":0},{"$f":"'Calculations M'!KO1572","v":0},{"$f":"'Calculations M'!KP1572","v":0},{"$f":"'Calculations M'!KQ1572","v":0},{"$f":"'Calculations M'!KR1572","v":0},{"$f":"'Calculations M'!KS1572","v":0},{"$f":"'Calculations M'!KT1572","v":0},{"$f":"'Calculations M'!KU1572","v":0},{"$f":"'Calculations M'!KV1572","v":0},{"$f":"'Calculations M'!KW1572","v":0},{"$f":"'Calculations M'!KX1572","v":0},{"$f":"'Calculations M'!KY1572","v":0},{"$f":"'Calculations M'!KZ1572","v":0},{"$f":"'Calculations M'!LA1572","v":0},{"$f":"'Calculations M'!LB1572","v":0},{"$f":"'Calculations M'!LC1572","v":0},{"$f":"'Calculations M'!LD1572","v":0},{"$f":"'Calculations M'!LE1572","v":0},{"$f":"'Calculations M'!LF1572","v":0},{"$f":"'Calculations M'!LG1572","v":0},{"$f":"'Calculations M'!LH1572","v":0},{"$f":"'Calculations M'!LI1572","v":0},{"$f":"'Calculations M'!LJ1572","v":0},{"$f":"'Calculations M'!LK1572","v":0},{"$f":"'Calculations M'!LL1572","v":0},{"$f":"'Calculations M'!LM1572","v":0},{"$f":"'Calculations M'!LN1572","v":0},{"$f":"'Calculations M'!LO1572","v":0},{"$f":"'Calculations M'!LP1572","v":0},{"$f":"'Calculations M'!LQ1572","v":0},{"$f":"'Calculations M'!LR1572","v":0},{"$f":"'Calculations M'!LS1572","v":0},{"$f":"'Calculations M'!LT1572","v":0},{"$f":"'Calculations M'!LU1572","v":0},{"$f":"'Calculations M'!LV1572","v":0},{"$f":"'Calculations M'!LW1572","v":0},{"$f":"'Calculations M'!LX1572","v":0},{"$f":"'Calculations M'!LY1572","v":0},{"$f":"'Calculations M'!LZ1572","v":0},{"$f":"'Calculations M'!MA1572","v":0},{"$f":"'Calculations M'!MB1572","v":0},{"$f":"'Calculations M'!MC1572","v":0},{"$f":"'Calculations M'!MD1572","v":0},{"$f":"'Calculations M'!ME1572","v":0},{"$f":"'Calculations M'!MF1572","v":0},{"$f":"'Calculations M'!MG1572","v":0},{"$f":"'Calculations M'!MH1572","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D684","v":"Share Capital Repayment"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1573","v":0},{"$f":"'Calculations M'!AV1573","v":0},{"$f":"'Calculations M'!AW1573","v":0},{"$f":"'Calculations M'!AX1573","v":0},{"$f":"'Calculations M'!AY1573","v":0},{"$f":"'Calculations M'!AZ1573","v":0},{"$f":"'Calculations M'!BA1573","v":0},{"$f":"'Calculations M'!BB1573","v":0},{"$f":"'Calculations M'!BC1573","v":0},{"$f":"'Calculations M'!BD1573","v":0},{"$f":"'Calculations M'!BE1573","v":0},{"$f":"'Calculations M'!BF1573","v":0},{"$f":"'Calculations M'!BG1573","v":0},{"$f":"'Calculations M'!BH1573","v":0},{"$f":"'Calculations M'!BI1573","v":0},{"$f":"'Calculations M'!BJ1573","v":0},{"$f":"'Calculations M'!BK1573","v":0},{"$f":"'Calculations M'!BL1573","v":0},{"$f":"'Calculations M'!BM1573","v":0},{"$f":"'Calculations M'!BN1573","v":0},{"$f":"'Calculations M'!BO1573","v":0},{"$f":"'Calculations M'!BP1573","v":0},{"$f":"'Calculations M'!BQ1573","v":0},{"$f":"'Calculations M'!BR1573","v":0},{"$f":"'Calculations M'!BS1573","v":0},{"$f":"'Calculations M'!BT1573","v":0},{"$f":"'Calculations M'!BU1573","v":0},{"$f":"'Calculations M'!BV1573","v":0},{"$f":"'Calculations M'!BW1573","v":0},{"$f":"'Calculations M'!BX1573","v":0},{"$f":"'Calculations M'!BY1573","v":0},{"$f":"'Calculations M'!BZ1573","v":0},{"$f":"'Calculations M'!CA1573","v":0},{"$f":"'Calculations M'!CB1573","v":0},{"$f":"'Calculations M'!CC1573","v":0},{"$f":"'Calculations M'!CD1573","v":0},{"$f":"'Calculations M'!CE1573","v":0},{"$f":"'Calculations M'!CF1573","v":0},{"$f":"'Calculations M'!CG1573","v":0},{"$f":"'Calculations M'!CH1573","v":0},{"$f":"'Calculations M'!CI1573","v":0},{"$f":"'Calculations M'!CJ1573","v":0},{"$f":"'Calculations M'!CK1573","v":0},{"$f":"'Calculations M'!CL1573","v":0},{"$f":"'Calculations M'!CM1573","v":0},{"$f":"'Calculations M'!CN1573","v":0},{"$f":"'Calculations M'!CO1573","v":0},{"$f":"'Calculations M'!CP1573","v":0},{"$f":"'Calculations M'!CQ1573","v":0},{"$f":"'Calculations M'!CR1573","v":0},{"$f":"'Calculations M'!CS1573","v":0},{"$f":"'Calculations M'!CT1573","v":0},{"$f":"'Calculations M'!CU1573","v":0},{"$f":"'Calculations M'!CV1573","v":0},{"$f":"'Calculations M'!CW1573","v":0},{"$f":"'Calculations M'!CX1573","v":0},{"$f":"'Calculations M'!CY1573","v":0},{"$f":"'Calculations M'!CZ1573","v":0},{"$f":"'Calculations M'!DA1573","v":0},{"$f":"'Calculations M'!DB1573","v":0},{"$f":"'Calculations M'!DC1573","v":0},{"$f":"'Calculations M'!DD1573","v":0},{"$f":"'Calculations M'!DE1573","v":0},{"$f":"'Calculations M'!DF1573","v":0},{"$f":"'Calculations M'!DG1573","v":0},{"$f":"'Calculations M'!DH1573","v":0},{"$f":"'Calculations M'!DI1573","v":0},{"$f":"'Calculations M'!DJ1573","v":0},{"$f":"'Calculations M'!DK1573","v":0},{"$f":"'Calculations M'!DL1573","v":0},{"$f":"'Calculations M'!DM1573","v":0},{"$f":"'Calculations M'!DN1573","v":0},{"$f":"'Calculations M'!DO1573","v":0},{"$f":"'Calculations M'!DP1573","v":0},{"$f":"'Calculations M'!DQ1573","v":0},{"$f":"'Calculations M'!DR1573","v":0},{"$f":"'Calculations M'!DS1573","v":0},{"$f":"'Calculations M'!DT1573","v":0},{"$f":"'Calculations M'!DU1573","v":0},{"$f":"'Calculations M'!DV1573","v":0},{"$f":"'Calculations M'!DW1573","v":0},{"$f":"'Calculations M'!DX1573","v":0},{"$f":"'Calculations M'!DY1573","v":0},{"$f":"'Calculations M'!DZ1573","v":0},{"$f":"'Calculations M'!EA1573","v":0},{"$f":"'Calculations M'!EB1573","v":0},{"$f":"'Calculations M'!EC1573","v":0},{"$f":"'Calculations M'!ED1573","v":0},{"$f":"'Calculations M'!EE1573","v":0},{"$f":"'Calculations M'!EF1573","v":0},{"$f":"'Calculations M'!EG1573","v":0},{"$f":"'Calculations M'!EH1573","v":0},{"$f":"'Calculations M'!EI1573","v":0},{"$f":"'Calculations M'!EJ1573","v":0},{"$f":"'Calculations M'!EK1573","v":0},{"$f":"'Calculations M'!EL1573","v":0},{"$f":"'Calculations M'!EM1573","v":0},{"$f":"'Calculations M'!EN1573","v":0},{"$f":"'Calculations M'!EO1573","v":0},{"$f":"'Calculations M'!EP1573","v":0},{"$f":"'Calculations M'!EQ1573","v":0},{"$f":"'Calculations M'!ER1573","v":0},{"$f":"'Calculations M'!ES1573","v":0},{"$f":"'Calculations M'!ET1573","v":0},{"$f":"'Calculations M'!EU1573","v":0},{"$f":"'Calculations M'!EV1573","v":0},{"$f":"'Calculations M'!EW1573","v":0},{"$f":"'Calculations M'!EX1573","v":0},{"$f":"'Calculations M'!EY1573","v":0},{"$f":"'Calculations M'!EZ1573","v":0},{"$f":"'Calculations M'!FA1573","v":0},{"$f":"'Calculations M'!FB1573","v":0},{"$f":"'Calculations M'!FC1573","v":0},{"$f":"'Calculations M'!FD1573","v":0},{"$f":"'Calculations M'!FE1573","v":0},{"$f":"'Calculations M'!FF1573","v":0},{"$f":"'Calculations M'!FG1573","v":0},{"$f":"'Calculations M'!FH1573","v":0},{"$f":"'Calculations M'!FI1573","v":0},{"$f":"'Calculations M'!FJ1573","v":0},{"$f":"'Calculations M'!FK1573","v":0},{"$f":"'Calculations M'!FL1573","v":0},{"$f":"'Calculations M'!FM1573","v":0},{"$f":"'Calculations M'!FN1573","v":0},{"$f":"'Calculations M'!FO1573","v":0},{"$f":"'Calculations M'!FP1573","v":0},{"$f":"'Calculations M'!FQ1573","v":0},{"$f":"'Calculations M'!FR1573","v":0},{"$f":"'Calculations M'!FS1573","v":0},{"$f":"'Calculations M'!FT1573","v":0},{"$f":"'Calculations M'!FU1573","v":0},{"$f":"'Calculations M'!FV1573","v":0},{"$f":"'Calculations M'!FW1573","v":0},{"$f":"'Calculations M'!FX1573","v":0},{"$f":"'Calculations M'!FY1573","v":0},{"$f":"'Calculations M'!FZ1573","v":0},{"$f":"'Calculations M'!GA1573","v":0},{"$f":"'Calculations M'!GB1573","v":0},{"$f":"'Calculations M'!GC1573","v":0},{"$f":"'Calculations M'!GD1573","v":0},{"$f":"'Calculations M'!GE1573","v":0},{"$f":"'Calculations M'!GF1573","v":0},{"$f":"'Calculations M'!GG1573","v":0},{"$f":"'Calculations M'!GH1573","v":0},{"$f":"'Calculations M'!GI1573","v":0},{"$f":"'Calculations M'!GJ1573","v":0},{"$f":"'Calculations M'!GK1573","v":0},{"$f":"'Calculations M'!GL1573","v":0},{"$f":"'Calculations M'!GM1573","v":0},{"$f":"'Calculations M'!GN1573","v":0},{"$f":"'Calculations M'!GO1573","v":0},{"$f":"'Calculations M'!GP1573","v":0},{"$f":"'Calculations M'!GQ1573","v":0},{"$f":"'Calculations M'!GR1573","v":0},{"$f":"'Calculations M'!GS1573","v":0},{"$f":"'Calculations M'!GT1573","v":0},{"$f":"'Calculations M'!GU1573","v":0},{"$f":"'Calculations M'!GV1573","v":0},{"$f":"'Calculations M'!GW1573","v":0},{"$f":"'Calculations M'!GX1573","v":0},{"$f":"'Calculations M'!GY1573","v":0},{"$f":"'Calculations M'!GZ1573","v":0},{"$f":"'Calculations M'!HA1573","v":0},{"$f":"'Calculations M'!HB1573","v":0},{"$f":"'Calculations M'!HC1573","v":0},{"$f":"'Calculations M'!HD1573","v":0},{"$f":"'Calculations M'!HE1573","v":0},{"$f":"'Calculations M'!HF1573","v":0},{"$f":"'Calculations M'!HG1573","v":0},{"$f":"'Calculations M'!HH1573","v":0},{"$f":"'Calculations M'!HI1573","v":0},{"$f":"'Calculations M'!HJ1573","v":0},{"$f":"'Calculations M'!HK1573","v":0},{"$f":"'Calculations M'!HL1573","v":0},{"$f":"'Calculations M'!HM1573","v":0},{"$f":"'Calculations M'!HN1573","v":0},{"$f":"'Calculations M'!HO1573","v":0},{"$f":"'Calculations M'!HP1573","v":0},{"$f":"'Calculations M'!HQ1573","v":0},{"$f":"'Calculations M'!HR1573","v":0},{"$f":"'Calculations M'!HS1573","v":0},{"$f":"'Calculations M'!HT1573","v":0},{"$f":"'Calculations M'!HU1573","v":0},{"$f":"'Calculations M'!HV1573","v":0},{"$f":"'Calculations M'!HW1573","v":0},{"$f":"'Calculations M'!HX1573","v":0},{"$f":"'Calculations M'!HY1573","v":0},{"$f":"'Calculations M'!HZ1573","v":0},{"$f":"'Calculations M'!IA1573","v":0},{"$f":"'Calculations M'!IB1573","v":0},{"$f":"'Calculations M'!IC1573","v":0},{"$f":"'Calculations M'!ID1573","v":0},{"$f":"'Calculations M'!IE1573","v":0},{"$f":"'Calculations M'!IF1573","v":0},{"$f":"'Calculations M'!IG1573","v":0},{"$f":"'Calculations M'!IH1573","v":0},{"$f":"'Calculations M'!II1573","v":0},{"$f":"'Calculations M'!IJ1573","v":0},{"$f":"'Calculations M'!IK1573","v":0},{"$f":"'Calculations M'!IL1573","v":0},{"$f":"'Calculations M'!IM1573","v":0},{"$f":"'Calculations M'!IN1573","v":0},{"$f":"'Calculations M'!IO1573","v":0},{"$f":"'Calculations M'!IP1573","v":0},{"$f":"'Calculations M'!IQ1573","v":0},{"$f":"'Calculations M'!IR1573","v":0},{"$f":"'Calculations M'!IS1573","v":0},{"$f":"'Calculations M'!IT1573","v":0},{"$f":"'Calculations M'!IU1573","v":0},{"$f":"'Calculations M'!IV1573","v":0},{"$f":"'Calculations M'!IW1573","v":0},{"$f":"'Calculations M'!IX1573","v":0},{"$f":"'Calculations M'!IY1573","v":0},{"$f":"'Calculations M'!IZ1573","v":0},{"$f":"'Calculations M'!JA1573","v":0},{"$f":"'Calculations M'!JB1573","v":0},{"$f":"'Calculations M'!JC1573","v":0},{"$f":"'Calculations M'!JD1573","v":0},{"$f":"'Calculations M'!JE1573","v":0},{"$f":"'Calculations M'!JF1573","v":0},{"$f":"'Calculations M'!JG1573","v":0},{"$f":"'Calculations M'!JH1573","v":0},{"$f":"'Calculations M'!JI1573","v":0},{"$f":"'Calculations M'!JJ1573","v":0},{"$f":"'Calculations M'!JK1573","v":0},{"$f":"'Calculations M'!JL1573","v":0},{"$f":"'Calculations M'!JM1573","v":0},{"$f":"'Calculations M'!JN1573","v":0},{"$f":"'Calculations M'!JO1573","v":0},{"$f":"'Calculations M'!JP1573","v":0},{"$f":"'Calculations M'!JQ1573","v":0},{"$f":"'Calculations M'!JR1573","v":0},{"$f":"'Calculations M'!JS1573","v":0},{"$f":"'Calculations M'!JT1573","v":0},{"$f":"'Calculations M'!JU1573","v":0},{"$f":"'Calculations M'!JV1573","v":0},{"$f":"'Calculations M'!JW1573","v":0},{"$f":"'Calculations M'!JX1573","v":0},{"$f":"'Calculations M'!JY1573","v":0},{"$f":"'Calculations M'!JZ1573","v":0},{"$f":"'Calculations M'!KA1573","v":0},{"$f":"'Calculations M'!KB1573","v":0},{"$f":"'Calculations M'!KC1573","v":0},{"$f":"'Calculations M'!KD1573","v":0},{"$f":"'Calculations M'!KE1573","v":0},{"$f":"'Calculations M'!KF1573","v":0},{"$f":"'Calculations M'!KG1573","v":0},{"$f":"'Calculations M'!KH1573","v":0},{"$f":"'Calculations M'!KI1573","v":0},{"$f":"'Calculations M'!KJ1573","v":0},{"$f":"'Calculations M'!KK1573","v":0},{"$f":"'Calculations M'!KL1573","v":0},{"$f":"'Calculations M'!KM1573","v":0},{"$f":"'Calculations M'!KN1573","v":0},{"$f":"'Calculations M'!KO1573","v":0},{"$f":"'Calculations M'!KP1573","v":0},{"$f":"'Calculations M'!KQ1573","v":0},{"$f":"'Calculations M'!KR1573","v":0},{"$f":"'Calculations M'!KS1573","v":0},{"$f":"'Calculations M'!KT1573","v":0},{"$f":"'Calculations M'!KU1573","v":0},{"$f":"'Calculations M'!KV1573","v":0},{"$f":"'Calculations M'!KW1573","v":0},{"$f":"'Calculations M'!KX1573","v":0},{"$f":"'Calculations M'!KY1573","v":0},{"$f":"'Calculations M'!KZ1573","v":0},{"$f":"'Calculations M'!LA1573","v":0},{"$f":"'Calculations M'!LB1573","v":0},{"$f":"'Calculations M'!LC1573","v":0},{"$f":"'Calculations M'!LD1573","v":0},{"$f":"'Calculations M'!LE1573","v":0},{"$f":"'Calculations M'!LF1573","v":0},{"$f":"'Calculations M'!LG1573","v":0},{"$f":"'Calculations M'!LH1573","v":0},{"$f":"'Calculations M'!LI1573","v":0},{"$f":"'Calculations M'!LJ1573","v":0},{"$f":"'Calculations M'!LK1573","v":0},{"$f":"'Calculations M'!LL1573","v":0},{"$f":"'Calculations M'!LM1573","v":0},{"$f":"'Calculations M'!LN1573","v":0},{"$f":"'Calculations M'!LO1573","v":0},{"$f":"'Calculations M'!LP1573","v":0},{"$f":"'Calculations M'!LQ1573","v":0},{"$f":"'Calculations M'!LR1573","v":0},{"$f":"'Calculations M'!LS1573","v":0},{"$f":"'Calculations M'!LT1573","v":0},{"$f":"'Calculations M'!LU1573","v":0},{"$f":"'Calculations M'!LV1573","v":0},{"$f":"'Calculations M'!LW1573","v":0},{"$f":"'Calculations M'!LX1573","v":0},{"$f":"'Calculations M'!LY1573","v":0},{"$f":"'Calculations M'!LZ1573","v":0},{"$f":"'Calculations M'!MA1573","v":0},{"$f":"'Calculations M'!MB1573","v":0},{"$f":"'Calculations M'!MC1573","v":0},{"$f":"'Calculations M'!MD1573","v":0},{"$f":"'Calculations M'!ME1573","v":0},{"$f":"'Calculations M'!MF1573","v":0},{"$f":"'Calculations M'!MG1573","v":0},{"$f":"'Calculations M'!MH1573","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D685","v":"Shareholder Loan Drawdown"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1574","v":0},{"$f":"'Calculations M'!AV1574","v":0},{"$f":"'Calculations M'!AW1574","v":0},{"$f":"'Calculations M'!AX1574","v":0},{"$f":"'Calculations M'!AY1574","v":0},{"$f":"'Calculations M'!AZ1574","v":0},{"$f":"'Calculations M'!BA1574","v":0},{"$f":"'Calculations M'!BB1574","v":0},{"$f":"'Calculations M'!BC1574","v":0},{"$f":"'Calculations M'!BD1574","v":0},{"$f":"'Calculations M'!BE1574","v":0},{"$f":"'Calculations M'!BF1574","v":0},{"$f":"'Calculations M'!BG1574","v":0},{"$f":"'Calculations M'!BH1574","v":0},{"$f":"'Calculations M'!BI1574","v":0},{"$f":"'Calculations M'!BJ1574","v":0},{"$f":"'Calculations M'!BK1574","v":0},{"$f":"'Calculations M'!BL1574","v":0},{"$f":"'Calculations M'!BM1574","v":0},{"$f":"'Calculations M'!BN1574","v":0},{"$f":"'Calculations M'!BO1574","v":0},{"$f":"'Calculations M'!BP1574","v":0},{"$f":"'Calculations M'!BQ1574","v":0},{"$f":"'Calculations M'!BR1574","v":0},{"$f":"'Calculations M'!BS1574","v":0},{"$f":"'Calculations M'!BT1574","v":0},{"$f":"'Calculations M'!BU1574","v":0},{"$f":"'Calculations M'!BV1574","v":0},{"$f":"'Calculations M'!BW1574","v":0},{"$f":"'Calculations M'!BX1574","v":0},{"$f":"'Calculations M'!BY1574","v":0},{"$f":"'Calculations M'!BZ1574","v":0},{"$f":"'Calculations M'!CA1574","v":0},{"$f":"'Calculations M'!CB1574","v":0},{"$f":"'Calculations M'!CC1574","v":0},{"$f":"'Calculations M'!CD1574","v":0},{"$f":"'Calculations M'!CE1574","v":0},{"$f":"'Calculations M'!CF1574","v":0},{"$f":"'Calculations M'!CG1574","v":0},{"$f":"'Calculations M'!CH1574","v":0},{"$f":"'Calculations M'!CI1574","v":0},{"$f":"'Calculations M'!CJ1574","v":0},{"$f":"'Calculations M'!CK1574","v":0},{"$f":"'Calculations M'!CL1574","v":0},{"$f":"'Calculations M'!CM1574","v":0},{"$f":"'Calculations M'!CN1574","v":0},{"$f":"'Calculations M'!CO1574","v":0},{"$f":"'Calculations M'!CP1574","v":0},{"$f":"'Calculations M'!CQ1574","v":0},{"$f":"'Calculations M'!CR1574","v":0},{"$f":"'Calculations M'!CS1574","v":0},{"$f":"'Calculations M'!CT1574","v":0},{"$f":"'Calculations M'!CU1574","v":0},{"$f":"'Calculations M'!CV1574","v":0},{"$f":"'Calculations M'!CW1574","v":0},{"$f":"'Calculations M'!CX1574","v":0},{"$f":"'Calculations M'!CY1574","v":0},{"$f":"'Calculations M'!CZ1574","v":0},{"$f":"'Calculations M'!DA1574","v":0},{"$f":"'Calculations M'!DB1574","v":0},{"$f":"'Calculations M'!DC1574","v":0},{"$f":"'Calculations M'!DD1574","v":0},{"$f":"'Calculations M'!DE1574","v":0},{"$f":"'Calculations M'!DF1574","v":0},{"$f":"'Calculations M'!DG1574","v":0},{"$f":"'Calculations M'!DH1574","v":0},{"$f":"'Calculations M'!DI1574","v":0},{"$f":"'Calculations M'!DJ1574","v":0},{"$f":"'Calculations M'!DK1574","v":0},{"$f":"'Calculations M'!DL1574","v":0},{"$f":"'Calculations M'!DM1574","v":0},{"$f":"'Calculations M'!DN1574","v":0},{"$f":"'Calculations M'!DO1574","v":0},{"$f":"'Calculations M'!DP1574","v":0},{"$f":"'Calculations M'!DQ1574","v":0},{"$f":"'Calculations M'!DR1574","v":0},{"$f":"'Calculations M'!DS1574","v":0},{"$f":"'Calculations M'!DT1574","v":0},{"$f":"'Calculations M'!DU1574","v":0},{"$f":"'Calculations M'!DV1574","v":0},{"$f":"'Calculations M'!DW1574","v":0},{"$f":"'Calculations M'!DX1574","v":0},{"$f":"'Calculations M'!DY1574","v":0},{"$f":"'Calculations M'!DZ1574","v":0},{"$f":"'Calculations M'!EA1574","v":0},{"$f":"'Calculations M'!EB1574","v":0},{"$f":"'Calculations M'!EC1574","v":0},{"$f":"'Calculations M'!ED1574","v":0},{"$f":"'Calculations M'!EE1574","v":0},{"$f":"'Calculations M'!EF1574","v":0},{"$f":"'Calculations M'!EG1574","v":0},{"$f":"'Calculations M'!EH1574","v":0},{"$f":"'Calculations M'!EI1574","v":0},{"$f":"'Calculations M'!EJ1574","v":0},{"$f":"'Calculations M'!EK1574","v":0},{"$f":"'Calculations M'!EL1574","v":0},{"$f":"'Calculations M'!EM1574","v":0},{"$f":"'Calculations M'!EN1574","v":0},{"$f":"'Calculations M'!EO1574","v":0},{"$f":"'Calculations M'!EP1574","v":0},{"$f":"'Calculations M'!EQ1574","v":0},{"$f":"'Calculations M'!ER1574","v":0},{"$f":"'Calculations M'!ES1574","v":0},{"$f":"'Calculations M'!ET1574","v":0},{"$f":"'Calculations M'!EU1574","v":0},{"$f":"'Calculations M'!EV1574","v":0},{"$f":"'Calculations M'!EW1574","v":0},{"$f":"'Calculations M'!EX1574","v":0},{"$f":"'Calculations M'!EY1574","v":0},{"$f":"'Calculations M'!EZ1574","v":0},{"$f":"'Calculations M'!FA1574","v":0},{"$f":"'Calculations M'!FB1574","v":0},{"$f":"'Calculations M'!FC1574","v":0},{"$f":"'Calculations M'!FD1574","v":0},{"$f":"'Calculations M'!FE1574","v":0},{"$f":"'Calculations M'!FF1574","v":0},{"$f":"'Calculations M'!FG1574","v":0},{"$f":"'Calculations M'!FH1574","v":0},{"$f":"'Calculations M'!FI1574","v":0},{"$f":"'Calculations M'!FJ1574","v":0},{"$f":"'Calculations M'!FK1574","v":0},{"$f":"'Calculations M'!FL1574","v":0},{"$f":"'Calculations M'!FM1574","v":0},{"$f":"'Calculations M'!FN1574","v":0},{"$f":"'Calculations M'!FO1574","v":0},{"$f":"'Calculations M'!FP1574","v":0},{"$f":"'Calculations M'!FQ1574","v":0},{"$f":"'Calculations M'!FR1574","v":0},{"$f":"'Calculations M'!FS1574","v":0},{"$f":"'Calculations M'!FT1574","v":0},{"$f":"'Calculations M'!FU1574","v":0},{"$f":"'Calculations M'!FV1574","v":0},{"$f":"'Calculations M'!FW1574","v":0},{"$f":"'Calculations M'!FX1574","v":0},{"$f":"'Calculations M'!FY1574","v":0},{"$f":"'Calculations M'!FZ1574","v":0},{"$f":"'Calculations M'!GA1574","v":0},{"$f":"'Calculations M'!GB1574","v":0},{"$f":"'Calculations M'!GC1574","v":0},{"$f":"'Calculations M'!GD1574","v":0},{"$f":"'Calculations M'!GE1574","v":0},{"$f":"'Calculations M'!GF1574","v":0},{"$f":"'Calculations M'!GG1574","v":0},{"$f":"'Calculations M'!GH1574","v":0},{"$f":"'Calculations M'!GI1574","v":0},{"$f":"'Calculations M'!GJ1574","v":0},{"$f":"'Calculations M'!GK1574","v":0},{"$f":"'Calculations M'!GL1574","v":0},{"$f":"'Calculations M'!GM1574","v":0},{"$f":"'Calculations M'!GN1574","v":0},{"$f":"'Calculations M'!GO1574","v":0},{"$f":"'Calculations M'!GP1574","v":0},{"$f":"'Calculations M'!GQ1574","v":0},{"$f":"'Calculations M'!GR1574","v":0},{"$f":"'Calculations M'!GS1574","v":0},{"$f":"'Calculations M'!GT1574","v":0},{"$f":"'Calculations M'!GU1574","v":0},{"$f":"'Calculations M'!GV1574","v":0},{"$f":"'Calculations M'!GW1574","v":0},{"$f":"'Calculations M'!GX1574","v":0},{"$f":"'Calculations M'!GY1574","v":0},{"$f":"'Calculations M'!GZ1574","v":0},{"$f":"'Calculations M'!HA1574","v":0},{"$f":"'Calculations M'!HB1574","v":0},{"$f":"'Calculations M'!HC1574","v":0},{"$f":"'Calculations M'!HD1574","v":0},{"$f":"'Calculations M'!HE1574","v":0},{"$f":"'Calculations M'!HF1574","v":0},{"$f":"'Calculations M'!HG1574","v":0},{"$f":"'Calculations M'!HH1574","v":0},{"$f":"'Calculations M'!HI1574","v":0},{"$f":"'Calculations M'!HJ1574","v":0},{"$f":"'Calculations M'!HK1574","v":0},{"$f":"'Calculations M'!HL1574","v":0},{"$f":"'Calculations M'!HM1574","v":0},{"$f":"'Calculations M'!HN1574","v":0},{"$f":"'Calculations M'!HO1574","v":0},{"$f":"'Calculations M'!HP1574","v":0},{"$f":"'Calculations M'!HQ1574","v":0},{"$f":"'Calculations M'!HR1574","v":0},{"$f":"'Calculations M'!HS1574","v":0},{"$f":"'Calculations M'!HT1574","v":0},{"$f":"'Calculations M'!HU1574","v":0},{"$f":"'Calculations M'!HV1574","v":0},{"$f":"'Calculations M'!HW1574","v":0},{"$f":"'Calculations M'!HX1574","v":0},{"$f":"'Calculations M'!HY1574","v":0},{"$f":"'Calculations M'!HZ1574","v":0},{"$f":"'Calculations M'!IA1574","v":0},{"$f":"'Calculations M'!IB1574","v":0},{"$f":"'Calculations M'!IC1574","v":0},{"$f":"'Calculations M'!ID1574","v":0},{"$f":"'Calculations M'!IE1574","v":0},{"$f":"'Calculations M'!IF1574","v":0},{"$f":"'Calculations M'!IG1574","v":0},{"$f":"'Calculations M'!IH1574","v":0},{"$f":"'Calculations M'!II1574","v":0},{"$f":"'Calculations M'!IJ1574","v":0},{"$f":"'Calculations M'!IK1574","v":0},{"$f":"'Calculations M'!IL1574","v":0},{"$f":"'Calculations M'!IM1574","v":0},{"$f":"'Calculations M'!IN1574","v":0},{"$f":"'Calculations M'!IO1574","v":0},{"$f":"'Calculations M'!IP1574","v":0},{"$f":"'Calculations M'!IQ1574","v":0},{"$f":"'Calculations M'!IR1574","v":0},{"$f":"'Calculations M'!IS1574","v":0},{"$f":"'Calculations M'!IT1574","v":0},{"$f":"'Calculations M'!IU1574","v":0},{"$f":"'Calculations M'!IV1574","v":0},{"$f":"'Calculations M'!IW1574","v":0},{"$f":"'Calculations M'!IX1574","v":0},{"$f":"'Calculations M'!IY1574","v":0},{"$f":"'Calculations M'!IZ1574","v":0},{"$f":"'Calculations M'!JA1574","v":0},{"$f":"'Calculations M'!JB1574","v":0},{"$f":"'Calculations M'!JC1574","v":0},{"$f":"'Calculations M'!JD1574","v":0},{"$f":"'Calculations M'!JE1574","v":0},{"$f":"'Calculations M'!JF1574","v":0},{"$f":"'Calculations M'!JG1574","v":0},{"$f":"'Calculations M'!JH1574","v":0},{"$f":"'Calculations M'!JI1574","v":0},{"$f":"'Calculations M'!JJ1574","v":0},{"$f":"'Calculations M'!JK1574","v":0},{"$f":"'Calculations M'!JL1574","v":0},{"$f":"'Calculations M'!JM1574","v":0},{"$f":"'Calculations M'!JN1574","v":0},{"$f":"'Calculations M'!JO1574","v":0},{"$f":"'Calculations M'!JP1574","v":0},{"$f":"'Calculations M'!JQ1574","v":0},{"$f":"'Calculations M'!JR1574","v":0},{"$f":"'Calculations M'!JS1574","v":0},{"$f":"'Calculations M'!JT1574","v":0},{"$f":"'Calculations M'!JU1574","v":0},{"$f":"'Calculations M'!JV1574","v":0},{"$f":"'Calculations M'!JW1574","v":0},{"$f":"'Calculations M'!JX1574","v":0},{"$f":"'Calculations M'!JY1574","v":0},{"$f":"'Calculations M'!JZ1574","v":0},{"$f":"'Calculations M'!KA1574","v":0},{"$f":"'Calculations M'!KB1574","v":0},{"$f":"'Calculations M'!KC1574","v":0},{"$f":"'Calculations M'!KD1574","v":0},{"$f":"'Calculations M'!KE1574","v":0},{"$f":"'Calculations M'!KF1574","v":0},{"$f":"'Calculations M'!KG1574","v":0},{"$f":"'Calculations M'!KH1574","v":0},{"$f":"'Calculations M'!KI1574","v":0},{"$f":"'Calculations M'!KJ1574","v":0},{"$f":"'Calculations M'!KK1574","v":0},{"$f":"'Calculations M'!KL1574","v":0},{"$f":"'Calculations M'!KM1574","v":0},{"$f":"'Calculations M'!KN1574","v":0},{"$f":"'Calculations M'!KO1574","v":0},{"$f":"'Calculations M'!KP1574","v":0},{"$f":"'Calculations M'!KQ1574","v":0},{"$f":"'Calculations M'!KR1574","v":0},{"$f":"'Calculations M'!KS1574","v":0},{"$f":"'Calculations M'!KT1574","v":0},{"$f":"'Calculations M'!KU1574","v":0},{"$f":"'Calculations M'!KV1574","v":0},{"$f":"'Calculations M'!KW1574","v":0},{"$f":"'Calculations M'!KX1574","v":0},{"$f":"'Calculations M'!KY1574","v":0},{"$f":"'Calculations M'!KZ1574","v":0},{"$f":"'Calculations M'!LA1574","v":0},{"$f":"'Calculations M'!LB1574","v":0},{"$f":"'Calculations M'!LC1574","v":0},{"$f":"'Calculations M'!LD1574","v":0},{"$f":"'Calculations M'!LE1574","v":0},{"$f":"'Calculations M'!LF1574","v":0},{"$f":"'Calculations M'!LG1574","v":0},{"$f":"'Calculations M'!LH1574","v":0},{"$f":"'Calculations M'!LI1574","v":0},{"$f":"'Calculations M'!LJ1574","v":0},{"$f":"'Calculations M'!LK1574","v":0},{"$f":"'Calculations M'!LL1574","v":0},{"$f":"'Calculations M'!LM1574","v":0},{"$f":"'Calculations M'!LN1574","v":0},{"$f":"'Calculations M'!LO1574","v":0},{"$f":"'Calculations M'!LP1574","v":0},{"$f":"'Calculations M'!LQ1574","v":0},{"$f":"'Calculations M'!LR1574","v":0},{"$f":"'Calculations M'!LS1574","v":0},{"$f":"'Calculations M'!LT1574","v":0},{"$f":"'Calculations M'!LU1574","v":0},{"$f":"'Calculations M'!LV1574","v":0},{"$f":"'Calculations M'!LW1574","v":0},{"$f":"'Calculations M'!LX1574","v":0},{"$f":"'Calculations M'!LY1574","v":0},{"$f":"'Calculations M'!LZ1574","v":0},{"$f":"'Calculations M'!MA1574","v":0},{"$f":"'Calculations M'!MB1574","v":0},{"$f":"'Calculations M'!MC1574","v":0},{"$f":"'Calculations M'!MD1574","v":0},{"$f":"'Calculations M'!ME1574","v":0},{"$f":"'Calculations M'!MF1574","v":0},{"$f":"'Calculations M'!MG1574","v":0},{"$f":"'Calculations M'!MH1574","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D686","v":"Shareholder Loan Interest Paid"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1575","v":0},{"$f":"'Calculations M'!AV1575","v":0},{"$f":"'Calculations M'!AW1575","v":0},{"$f":"'Calculations M'!AX1575","v":0},{"$f":"'Calculations M'!AY1575","v":0},{"$f":"'Calculations M'!AZ1575","v":0},{"$f":"'Calculations M'!BA1575","v":0},{"$f":"'Calculations M'!BB1575","v":0},{"$f":"'Calculations M'!BC1575","v":0},{"$f":"'Calculations M'!BD1575","v":0},{"$f":"'Calculations M'!BE1575","v":0},{"$f":"'Calculations M'!BF1575","v":0},{"$f":"'Calculations M'!BG1575","v":0},{"$f":"'Calculations M'!BH1575","v":0},{"$f":"'Calculations M'!BI1575","v":0},{"$f":"'Calculations M'!BJ1575","v":0},{"$f":"'Calculations M'!BK1575","v":0},{"$f":"'Calculations M'!BL1575","v":0},{"$f":"'Calculations M'!BM1575","v":0},{"$f":"'Calculations M'!BN1575","v":0},{"$f":"'Calculations M'!BO1575","v":0},{"$f":"'Calculations M'!BP1575","v":0},{"$f":"'Calculations M'!BQ1575","v":0},{"$f":"'Calculations M'!BR1575","v":0},{"$f":"'Calculations M'!BS1575","v":0},{"$f":"'Calculations M'!BT1575","v":0},{"$f":"'Calculations M'!BU1575","v":0},{"$f":"'Calculations M'!BV1575","v":0},{"$f":"'Calculations M'!BW1575","v":0},{"$f":"'Calculations M'!BX1575","v":0},{"$f":"'Calculations M'!BY1575","v":0},{"$f":"'Calculations M'!BZ1575","v":0},{"$f":"'Calculations M'!CA1575","v":0},{"$f":"'Calculations M'!CB1575","v":0},{"$f":"'Calculations M'!CC1575","v":0},{"$f":"'Calculations M'!CD1575","v":0},{"$f":"'Calculations M'!CE1575","v":0},{"$f":"'Calculations M'!CF1575","v":0},{"$f":"'Calculations M'!CG1575","v":0},{"$f":"'Calculations M'!CH1575","v":0},{"$f":"'Calculations M'!CI1575","v":0},{"$f":"'Calculations M'!CJ1575","v":0},{"$f":"'Calculations M'!CK1575","v":0},{"$f":"'Calculations M'!CL1575","v":0},{"$f":"'Calculations M'!CM1575","v":0},{"$f":"'Calculations M'!CN1575","v":0},{"$f":"'Calculations M'!CO1575","v":0},{"$f":"'Calculations M'!CP1575","v":0},{"$f":"'Calculations M'!CQ1575","v":0},{"$f":"'Calculations M'!CR1575","v":0},{"$f":"'Calculations M'!CS1575","v":0},{"$f":"'Calculations M'!CT1575","v":0},{"$f":"'Calculations M'!CU1575","v":0},{"$f":"'Calculations M'!CV1575","v":0},{"$f":"'Calculations M'!CW1575","v":0},{"$f":"'Calculations M'!CX1575","v":0},{"$f":"'Calculations M'!CY1575","v":0},{"$f":"'Calculations M'!CZ1575","v":0},{"$f":"'Calculations M'!DA1575","v":0},{"$f":"'Calculations M'!DB1575","v":0},{"$f":"'Calculations M'!DC1575","v":0},{"$f":"'Calculations M'!DD1575","v":0},{"$f":"'Calculations M'!DE1575","v":0},{"$f":"'Calculations M'!DF1575","v":0},{"$f":"'Calculations M'!DG1575","v":0},{"$f":"'Calculations M'!DH1575","v":0},{"$f":"'Calculations M'!DI1575","v":0},{"$f":"'Calculations M'!DJ1575","v":0},{"$f":"'Calculations M'!DK1575","v":0},{"$f":"'Calculations M'!DL1575","v":0},{"$f":"'Calculations M'!DM1575","v":0},{"$f":"'Calculations M'!DN1575","v":0},{"$f":"'Calculations M'!DO1575","v":0},{"$f":"'Calculations M'!DP1575","v":0},{"$f":"'Calculations M'!DQ1575","v":0},{"$f":"'Calculations M'!DR1575","v":0},{"$f":"'Calculations M'!DS1575","v":0},{"$f":"'Calculations M'!DT1575","v":0},{"$f":"'Calculations M'!DU1575","v":0},{"$f":"'Calculations M'!DV1575","v":0},{"$f":"'Calculations M'!DW1575","v":0},{"$f":"'Calculations M'!DX1575","v":0},{"$f":"'Calculations M'!DY1575","v":0},{"$f":"'Calculations M'!DZ1575","v":0},{"$f":"'Calculations M'!EA1575","v":0},{"$f":"'Calculations M'!EB1575","v":0},{"$f":"'Calculations M'!EC1575","v":0},{"$f":"'Calculations M'!ED1575","v":0},{"$f":"'Calculations M'!EE1575","v":0},{"$f":"'Calculations M'!EF1575","v":0},{"$f":"'Calculations M'!EG1575","v":0},{"$f":"'Calculations M'!EH1575","v":0},{"$f":"'Calculations M'!EI1575","v":0},{"$f":"'Calculations M'!EJ1575","v":0},{"$f":"'Calculations M'!EK1575","v":0},{"$f":"'Calculations M'!EL1575","v":0},{"$f":"'Calculations M'!EM1575","v":0},{"$f":"'Calculations M'!EN1575","v":0},{"$f":"'Calculations M'!EO1575","v":0},{"$f":"'Calculations M'!EP1575","v":0},{"$f":"'Calculations M'!EQ1575","v":0},{"$f":"'Calculations M'!ER1575","v":0},{"$f":"'Calculations M'!ES1575","v":0},{"$f":"'Calculations M'!ET1575","v":0},{"$f":"'Calculations M'!EU1575","v":0},{"$f":"'Calculations M'!EV1575","v":0},{"$f":"'Calculations M'!EW1575","v":0},{"$f":"'Calculations M'!EX1575","v":0},{"$f":"'Calculations M'!EY1575","v":0},{"$f":"'Calculations M'!EZ1575","v":0},{"$f":"'Calculations M'!FA1575","v":0},{"$f":"'Calculations M'!FB1575","v":0},{"$f":"'Calculations M'!FC1575","v":0},{"$f":"'Calculations M'!FD1575","v":0},{"$f":"'Calculations M'!FE1575","v":0},{"$f":"'Calculations M'!FF1575","v":0},{"$f":"'Calculations M'!FG1575","v":0},{"$f":"'Calculations M'!FH1575","v":0},{"$f":"'Calculations M'!FI1575","v":0},{"$f":"'Calculations M'!FJ1575","v":0},{"$f":"'Calculations M'!FK1575","v":0},{"$f":"'Calculations M'!FL1575","v":0},{"$f":"'Calculations M'!FM1575","v":0},{"$f":"'Calculations M'!FN1575","v":0},{"$f":"'Calculations M'!FO1575","v":0},{"$f":"'Calculations M'!FP1575","v":0},{"$f":"'Calculations M'!FQ1575","v":0},{"$f":"'Calculations M'!FR1575","v":0},{"$f":"'Calculations M'!FS1575","v":0},{"$f":"'Calculations M'!FT1575","v":0},{"$f":"'Calculations M'!FU1575","v":0},{"$f":"'Calculations M'!FV1575","v":0},{"$f":"'Calculations M'!FW1575","v":0},{"$f":"'Calculations M'!FX1575","v":0},{"$f":"'Calculations M'!FY1575","v":0},{"$f":"'Calculations M'!FZ1575","v":0},{"$f":"'Calculations M'!GA1575","v":0},{"$f":"'Calculations M'!GB1575","v":0},{"$f":"'Calculations M'!GC1575","v":0},{"$f":"'Calculations M'!GD1575","v":0},{"$f":"'Calculations M'!GE1575","v":0},{"$f":"'Calculations M'!GF1575","v":0},{"$f":"'Calculations M'!GG1575","v":0},{"$f":"'Calculations M'!GH1575","v":0},{"$f":"'Calculations M'!GI1575","v":0},{"$f":"'Calculations M'!GJ1575","v":0},{"$f":"'Calculations M'!GK1575","v":0},{"$f":"'Calculations M'!GL1575","v":0},{"$f":"'Calculations M'!GM1575","v":0},{"$f":"'Calculations M'!GN1575","v":0},{"$f":"'Calculations M'!GO1575","v":0},{"$f":"'Calculations M'!GP1575","v":0},{"$f":"'Calculations M'!GQ1575","v":0},{"$f":"'Calculations M'!GR1575","v":0},{"$f":"'Calculations M'!GS1575","v":0},{"$f":"'Calculations M'!GT1575","v":0},{"$f":"'Calculations M'!GU1575","v":0},{"$f":"'Calculations M'!GV1575","v":0},{"$f":"'Calculations M'!GW1575","v":0},{"$f":"'Calculations M'!GX1575","v":0},{"$f":"'Calculations M'!GY1575","v":0},{"$f":"'Calculations M'!GZ1575","v":0},{"$f":"'Calculations M'!HA1575","v":0},{"$f":"'Calculations M'!HB1575","v":0},{"$f":"'Calculations M'!HC1575","v":0},{"$f":"'Calculations M'!HD1575","v":0},{"$f":"'Calculations M'!HE1575","v":0},{"$f":"'Calculations M'!HF1575","v":0},{"$f":"'Calculations M'!HG1575","v":0},{"$f":"'Calculations M'!HH1575","v":0},{"$f":"'Calculations M'!HI1575","v":0},{"$f":"'Calculations M'!HJ1575","v":0},{"$f":"'Calculations M'!HK1575","v":0},{"$f":"'Calculations M'!HL1575","v":0},{"$f":"'Calculations M'!HM1575","v":0},{"$f":"'Calculations M'!HN1575","v":0},{"$f":"'Calculations M'!HO1575","v":0},{"$f":"'Calculations M'!HP1575","v":0},{"$f":"'Calculations M'!HQ1575","v":0},{"$f":"'Calculations M'!HR1575","v":0},{"$f":"'Calculations M'!HS1575","v":0},{"$f":"'Calculations M'!HT1575","v":0},{"$f":"'Calculations M'!HU1575","v":0},{"$f":"'Calculations M'!HV1575","v":0},{"$f":"'Calculations M'!HW1575","v":0},{"$f":"'Calculations M'!HX1575","v":0},{"$f":"'Calculations M'!HY1575","v":0},{"$f":"'Calculations M'!HZ1575","v":0},{"$f":"'Calculations M'!IA1575","v":0},{"$f":"'Calculations M'!IB1575","v":0},{"$f":"'Calculations M'!IC1575","v":0},{"$f":"'Calculations M'!ID1575","v":0},{"$f":"'Calculations M'!IE1575","v":0},{"$f":"'Calculations M'!IF1575","v":0},{"$f":"'Calculations M'!IG1575","v":0},{"$f":"'Calculations M'!IH1575","v":0},{"$f":"'Calculations M'!II1575","v":0},{"$f":"'Calculations M'!IJ1575","v":0},{"$f":"'Calculations M'!IK1575","v":0},{"$f":"'Calculations M'!IL1575","v":0},{"$f":"'Calculations M'!IM1575","v":0},{"$f":"'Calculations M'!IN1575","v":0},{"$f":"'Calculations M'!IO1575","v":0},{"$f":"'Calculations M'!IP1575","v":0},{"$f":"'Calculations M'!IQ1575","v":0},{"$f":"'Calculations M'!IR1575","v":0},{"$f":"'Calculations M'!IS1575","v":0},{"$f":"'Calculations M'!IT1575","v":0},{"$f":"'Calculations M'!IU1575","v":0},{"$f":"'Calculations M'!IV1575","v":0},{"$f":"'Calculations M'!IW1575","v":0},{"$f":"'Calculations M'!IX1575","v":0},{"$f":"'Calculations M'!IY1575","v":0},{"$f":"'Calculations M'!IZ1575","v":0},{"$f":"'Calculations M'!JA1575","v":0},{"$f":"'Calculations M'!JB1575","v":0},{"$f":"'Calculations M'!JC1575","v":0},{"$f":"'Calculations M'!JD1575","v":0},{"$f":"'Calculations M'!JE1575","v":0},{"$f":"'Calculations M'!JF1575","v":0},{"$f":"'Calculations M'!JG1575","v":0},{"$f":"'Calculations M'!JH1575","v":0},{"$f":"'Calculations M'!JI1575","v":0},{"$f":"'Calculations M'!JJ1575","v":0},{"$f":"'Calculations M'!JK1575","v":0},{"$f":"'Calculations M'!JL1575","v":0},{"$f":"'Calculations M'!JM1575","v":0},{"$f":"'Calculations M'!JN1575","v":0},{"$f":"'Calculations M'!JO1575","v":0},{"$f":"'Calculations M'!JP1575","v":0},{"$f":"'Calculations M'!JQ1575","v":0},{"$f":"'Calculations M'!JR1575","v":0},{"$f":"'Calculations M'!JS1575","v":0},{"$f":"'Calculations M'!JT1575","v":0},{"$f":"'Calculations M'!JU1575","v":0},{"$f":"'Calculations M'!JV1575","v":0},{"$f":"'Calculations M'!JW1575","v":0},{"$f":"'Calculations M'!JX1575","v":0},{"$f":"'Calculations M'!JY1575","v":0},{"$f":"'Calculations M'!JZ1575","v":0},{"$f":"'Calculations M'!KA1575","v":0},{"$f":"'Calculations M'!KB1575","v":0},{"$f":"'Calculations M'!KC1575","v":0},{"$f":"'Calculations M'!KD1575","v":0},{"$f":"'Calculations M'!KE1575","v":0},{"$f":"'Calculations M'!KF1575","v":0},{"$f":"'Calculations M'!KG1575","v":0},{"$f":"'Calculations M'!KH1575","v":0},{"$f":"'Calculations M'!KI1575","v":0},{"$f":"'Calculations M'!KJ1575","v":0},{"$f":"'Calculations M'!KK1575","v":0},{"$f":"'Calculations M'!KL1575","v":0},{"$f":"'Calculations M'!KM1575","v":0},{"$f":"'Calculations M'!KN1575","v":0},{"$f":"'Calculations M'!KO1575","v":0},{"$f":"'Calculations M'!KP1575","v":0},{"$f":"'Calculations M'!KQ1575","v":0},{"$f":"'Calculations M'!KR1575","v":0},{"$f":"'Calculations M'!KS1575","v":0},{"$f":"'Calculations M'!KT1575","v":0},{"$f":"'Calculations M'!KU1575","v":0},{"$f":"'Calculations M'!KV1575","v":0},{"$f":"'Calculations M'!KW1575","v":0},{"$f":"'Calculations M'!KX1575","v":0},{"$f":"'Calculations M'!KY1575","v":0},{"$f":"'Calculations M'!KZ1575","v":0},{"$f":"'Calculations M'!LA1575","v":0},{"$f":"'Calculations M'!LB1575","v":0},{"$f":"'Calculations M'!LC1575","v":0},{"$f":"'Calculations M'!LD1575","v":0},{"$f":"'Calculations M'!LE1575","v":0},{"$f":"'Calculations M'!LF1575","v":0},{"$f":"'Calculations M'!LG1575","v":0},{"$f":"'Calculations M'!LH1575","v":0},{"$f":"'Calculations M'!LI1575","v":0},{"$f":"'Calculations M'!LJ1575","v":0},{"$f":"'Calculations M'!LK1575","v":0},{"$f":"'Calculations M'!LL1575","v":0},{"$f":"'Calculations M'!LM1575","v":0},{"$f":"'Calculations M'!LN1575","v":0},{"$f":"'Calculations M'!LO1575","v":0},{"$f":"'Calculations M'!LP1575","v":0},{"$f":"'Calculations M'!LQ1575","v":0},{"$f":"'Calculations M'!LR1575","v":0},{"$f":"'Calculations M'!LS1575","v":0},{"$f":"'Calculations M'!LT1575","v":0},{"$f":"'Calculations M'!LU1575","v":0},{"$f":"'Calculations M'!LV1575","v":0},{"$f":"'Calculations M'!LW1575","v":0},{"$f":"'Calculations M'!LX1575","v":0},{"$f":"'Calculations M'!LY1575","v":0},{"$f":"'Calculations M'!LZ1575","v":0},{"$f":"'Calculations M'!MA1575","v":0},{"$f":"'Calculations M'!MB1575","v":0},{"$f":"'Calculations M'!MC1575","v":0},{"$f":"'Calculations M'!MD1575","v":0},{"$f":"'Calculations M'!ME1575","v":0},{"$f":"'Calculations M'!MF1575","v":0},{"$f":"'Calculations M'!MG1575","v":0},{"$f":"'Calculations M'!MH1575","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D687","v":"Shareholder Capital Repayments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1576","v":0},{"$f":"'Calculations M'!AV1576","v":0},{"$f":"'Calculations M'!AW1576","v":0},{"$f":"'Calculations M'!AX1576","v":0},{"$f":"'Calculations M'!AY1576","v":0},{"$f":"'Calculations M'!AZ1576","v":0},{"$f":"'Calculations M'!BA1576","v":0},{"$f":"'Calculations M'!BB1576","v":0},{"$f":"'Calculations M'!BC1576","v":0},{"$f":"'Calculations M'!BD1576","v":0},{"$f":"'Calculations M'!BE1576","v":0},{"$f":"'Calculations M'!BF1576","v":0},{"$f":"'Calculations M'!BG1576","v":0},{"$f":"'Calculations M'!BH1576","v":0},{"$f":"'Calculations M'!BI1576","v":0},{"$f":"'Calculations M'!BJ1576","v":0},{"$f":"'Calculations M'!BK1576","v":0},{"$f":"'Calculations M'!BL1576","v":0},{"$f":"'Calculations M'!BM1576","v":0},{"$f":"'Calculations M'!BN1576","v":0},{"$f":"'Calculations M'!BO1576","v":0},{"$f":"'Calculations M'!BP1576","v":0},{"$f":"'Calculations M'!BQ1576","v":0},{"$f":"'Calculations M'!BR1576","v":0},{"$f":"'Calculations M'!BS1576","v":0},{"$f":"'Calculations M'!BT1576","v":0},{"$f":"'Calculations M'!BU1576","v":0},{"$f":"'Calculations M'!BV1576","v":0},{"$f":"'Calculations M'!BW1576","v":0},{"$f":"'Calculations M'!BX1576","v":0},{"$f":"'Calculations M'!BY1576","v":0},{"$f":"'Calculations M'!BZ1576","v":0},{"$f":"'Calculations M'!CA1576","v":0},{"$f":"'Calculations M'!CB1576","v":0},{"$f":"'Calculations M'!CC1576","v":0},{"$f":"'Calculations M'!CD1576","v":0},{"$f":"'Calculations M'!CE1576","v":0},{"$f":"'Calculations M'!CF1576","v":0},{"$f":"'Calculations M'!CG1576","v":0},{"$f":"'Calculations M'!CH1576","v":0},{"$f":"'Calculations M'!CI1576","v":0},{"$f":"'Calculations M'!CJ1576","v":0},{"$f":"'Calculations M'!CK1576","v":0},{"$f":"'Calculations M'!CL1576","v":0},{"$f":"'Calculations M'!CM1576","v":0},{"$f":"'Calculations M'!CN1576","v":0},{"$f":"'Calculations M'!CO1576","v":0},{"$f":"'Calculations M'!CP1576","v":0},{"$f":"'Calculations M'!CQ1576","v":0},{"$f":"'Calculations M'!CR1576","v":0},{"$f":"'Calculations M'!CS1576","v":0},{"$f":"'Calculations M'!CT1576","v":0},{"$f":"'Calculations M'!CU1576","v":0},{"$f":"'Calculations M'!CV1576","v":0},{"$f":"'Calculations M'!CW1576","v":0},{"$f":"'Calculations M'!CX1576","v":0},{"$f":"'Calculations M'!CY1576","v":0},{"$f":"'Calculations M'!CZ1576","v":0},{"$f":"'Calculations M'!DA1576","v":0},{"$f":"'Calculations M'!DB1576","v":0},{"$f":"'Calculations M'!DC1576","v":0},{"$f":"'Calculations M'!DD1576","v":0},{"$f":"'Calculations M'!DE1576","v":0},{"$f":"'Calculations M'!DF1576","v":0},{"$f":"'Calculations M'!DG1576","v":0},{"$f":"'Calculations M'!DH1576","v":0},{"$f":"'Calculations M'!DI1576","v":0},{"$f":"'Calculations M'!DJ1576","v":0},{"$f":"'Calculations M'!DK1576","v":0},{"$f":"'Calculations M'!DL1576","v":0},{"$f":"'Calculations M'!DM1576","v":0},{"$f":"'Calculations M'!DN1576","v":0},{"$f":"'Calculations M'!DO1576","v":0},{"$f":"'Calculations M'!DP1576","v":0},{"$f":"'Calculations M'!DQ1576","v":0},{"$f":"'Calculations M'!DR1576","v":0},{"$f":"'Calculations M'!DS1576","v":0},{"$f":"'Calculations M'!DT1576","v":0},{"$f":"'Calculations M'!DU1576","v":0},{"$f":"'Calculations M'!DV1576","v":0},{"$f":"'Calculations M'!DW1576","v":0},{"$f":"'Calculations M'!DX1576","v":0},{"$f":"'Calculations M'!DY1576","v":0},{"$f":"'Calculations M'!DZ1576","v":0},{"$f":"'Calculations M'!EA1576","v":0},{"$f":"'Calculations M'!EB1576","v":0},{"$f":"'Calculations M'!EC1576","v":0},{"$f":"'Calculations M'!ED1576","v":0},{"$f":"'Calculations M'!EE1576","v":0},{"$f":"'Calculations M'!EF1576","v":0},{"$f":"'Calculations M'!EG1576","v":0},{"$f":"'Calculations M'!EH1576","v":0},{"$f":"'Calculations M'!EI1576","v":0},{"$f":"'Calculations M'!EJ1576","v":0},{"$f":"'Calculations M'!EK1576","v":0},{"$f":"'Calculations M'!EL1576","v":0},{"$f":"'Calculations M'!EM1576","v":0},{"$f":"'Calculations M'!EN1576","v":0},{"$f":"'Calculations M'!EO1576","v":0},{"$f":"'Calculations M'!EP1576","v":0},{"$f":"'Calculations M'!EQ1576","v":0},{"$f":"'Calculations M'!ER1576","v":0},{"$f":"'Calculations M'!ES1576","v":0},{"$f":"'Calculations M'!ET1576","v":0},{"$f":"'Calculations M'!EU1576","v":0},{"$f":"'Calculations M'!EV1576","v":0},{"$f":"'Calculations M'!EW1576","v":0},{"$f":"'Calculations M'!EX1576","v":0},{"$f":"'Calculations M'!EY1576","v":0},{"$f":"'Calculations M'!EZ1576","v":0},{"$f":"'Calculations M'!FA1576","v":0},{"$f":"'Calculations M'!FB1576","v":0},{"$f":"'Calculations M'!FC1576","v":0},{"$f":"'Calculations M'!FD1576","v":0},{"$f":"'Calculations M'!FE1576","v":0},{"$f":"'Calculations M'!FF1576","v":0},{"$f":"'Calculations M'!FG1576","v":0},{"$f":"'Calculations M'!FH1576","v":0},{"$f":"'Calculations M'!FI1576","v":0},{"$f":"'Calculations M'!FJ1576","v":0},{"$f":"'Calculations M'!FK1576","v":0},{"$f":"'Calculations M'!FL1576","v":0},{"$f":"'Calculations M'!FM1576","v":0},{"$f":"'Calculations M'!FN1576","v":0},{"$f":"'Calculations M'!FO1576","v":0},{"$f":"'Calculations M'!FP1576","v":0},{"$f":"'Calculations M'!FQ1576","v":0},{"$f":"'Calculations M'!FR1576","v":0},{"$f":"'Calculations M'!FS1576","v":0},{"$f":"'Calculations M'!FT1576","v":0},{"$f":"'Calculations M'!FU1576","v":0},{"$f":"'Calculations M'!FV1576","v":0},{"$f":"'Calculations M'!FW1576","v":0},{"$f":"'Calculations M'!FX1576","v":0},{"$f":"'Calculations M'!FY1576","v":0},{"$f":"'Calculations M'!FZ1576","v":0},{"$f":"'Calculations M'!GA1576","v":0},{"$f":"'Calculations M'!GB1576","v":0},{"$f":"'Calculations M'!GC1576","v":0},{"$f":"'Calculations M'!GD1576","v":0},{"$f":"'Calculations M'!GE1576","v":0},{"$f":"'Calculations M'!GF1576","v":0},{"$f":"'Calculations M'!GG1576","v":0},{"$f":"'Calculations M'!GH1576","v":0},{"$f":"'Calculations M'!GI1576","v":0},{"$f":"'Calculations M'!GJ1576","v":0},{"$f":"'Calculations M'!GK1576","v":0},{"$f":"'Calculations M'!GL1576","v":0},{"$f":"'Calculations M'!GM1576","v":0},{"$f":"'Calculations M'!GN1576","v":0},{"$f":"'Calculations M'!GO1576","v":0},{"$f":"'Calculations M'!GP1576","v":0},{"$f":"'Calculations M'!GQ1576","v":0},{"$f":"'Calculations M'!GR1576","v":0},{"$f":"'Calculations M'!GS1576","v":0},{"$f":"'Calculations M'!GT1576","v":0},{"$f":"'Calculations M'!GU1576","v":0},{"$f":"'Calculations M'!GV1576","v":0},{"$f":"'Calculations M'!GW1576","v":0},{"$f":"'Calculations M'!GX1576","v":0},{"$f":"'Calculations M'!GY1576","v":0},{"$f":"'Calculations M'!GZ1576","v":0},{"$f":"'Calculations M'!HA1576","v":0},{"$f":"'Calculations M'!HB1576","v":0},{"$f":"'Calculations M'!HC1576","v":0},{"$f":"'Calculations M'!HD1576","v":0},{"$f":"'Calculations M'!HE1576","v":0},{"$f":"'Calculations M'!HF1576","v":0},{"$f":"'Calculations M'!HG1576","v":0},{"$f":"'Calculations M'!HH1576","v":0},{"$f":"'Calculations M'!HI1576","v":0},{"$f":"'Calculations M'!HJ1576","v":0},{"$f":"'Calculations M'!HK1576","v":0},{"$f":"'Calculations M'!HL1576","v":0},{"$f":"'Calculations M'!HM1576","v":0},{"$f":"'Calculations M'!HN1576","v":0},{"$f":"'Calculations M'!HO1576","v":0},{"$f":"'Calculations M'!HP1576","v":0},{"$f":"'Calculations M'!HQ1576","v":0},{"$f":"'Calculations M'!HR1576","v":0},{"$f":"'Calculations M'!HS1576","v":0},{"$f":"'Calculations M'!HT1576","v":0},{"$f":"'Calculations M'!HU1576","v":0},{"$f":"'Calculations M'!HV1576","v":0},{"$f":"'Calculations M'!HW1576","v":0},{"$f":"'Calculations M'!HX1576","v":0},{"$f":"'Calculations M'!HY1576","v":0},{"$f":"'Calculations M'!HZ1576","v":0},{"$f":"'Calculations M'!IA1576","v":0},{"$f":"'Calculations M'!IB1576","v":0},{"$f":"'Calculations M'!IC1576","v":0},{"$f":"'Calculations M'!ID1576","v":0},{"$f":"'Calculations M'!IE1576","v":0},{"$f":"'Calculations M'!IF1576","v":0},{"$f":"'Calculations M'!IG1576","v":0},{"$f":"'Calculations M'!IH1576","v":0},{"$f":"'Calculations M'!II1576","v":0},{"$f":"'Calculations M'!IJ1576","v":0},{"$f":"'Calculations M'!IK1576","v":0},{"$f":"'Calculations M'!IL1576","v":0},{"$f":"'Calculations M'!IM1576","v":0},{"$f":"'Calculations M'!IN1576","v":0},{"$f":"'Calculations M'!IO1576","v":0},{"$f":"'Calculations M'!IP1576","v":0},{"$f":"'Calculations M'!IQ1576","v":0},{"$f":"'Calculations M'!IR1576","v":0},{"$f":"'Calculations M'!IS1576","v":0},{"$f":"'Calculations M'!IT1576","v":0},{"$f":"'Calculations M'!IU1576","v":0},{"$f":"'Calculations M'!IV1576","v":0},{"$f":"'Calculations M'!IW1576","v":0},{"$f":"'Calculations M'!IX1576","v":0},{"$f":"'Calculations M'!IY1576","v":0},{"$f":"'Calculations M'!IZ1576","v":0},{"$f":"'Calculations M'!JA1576","v":0},{"$f":"'Calculations M'!JB1576","v":0},{"$f":"'Calculations M'!JC1576","v":0},{"$f":"'Calculations M'!JD1576","v":0},{"$f":"'Calculations M'!JE1576","v":0},{"$f":"'Calculations M'!JF1576","v":0},{"$f":"'Calculations M'!JG1576","v":0},{"$f":"'Calculations M'!JH1576","v":0},{"$f":"'Calculations M'!JI1576","v":0},{"$f":"'Calculations M'!JJ1576","v":0},{"$f":"'Calculations M'!JK1576","v":0},{"$f":"'Calculations M'!JL1576","v":0},{"$f":"'Calculations M'!JM1576","v":0},{"$f":"'Calculations M'!JN1576","v":0},{"$f":"'Calculations M'!JO1576","v":0},{"$f":"'Calculations M'!JP1576","v":0},{"$f":"'Calculations M'!JQ1576","v":0},{"$f":"'Calculations M'!JR1576","v":0},{"$f":"'Calculations M'!JS1576","v":0},{"$f":"'Calculations M'!JT1576","v":0},{"$f":"'Calculations M'!JU1576","v":0},{"$f":"'Calculations M'!JV1576","v":0},{"$f":"'Calculations M'!JW1576","v":0},{"$f":"'Calculations M'!JX1576","v":0},{"$f":"'Calculations M'!JY1576","v":0},{"$f":"'Calculations M'!JZ1576","v":0},{"$f":"'Calculations M'!KA1576","v":0},{"$f":"'Calculations M'!KB1576","v":0},{"$f":"'Calculations M'!KC1576","v":0},{"$f":"'Calculations M'!KD1576","v":0},{"$f":"'Calculations M'!KE1576","v":0},{"$f":"'Calculations M'!KF1576","v":0},{"$f":"'Calculations M'!KG1576","v":0},{"$f":"'Calculations M'!KH1576","v":0},{"$f":"'Calculations M'!KI1576","v":0},{"$f":"'Calculations M'!KJ1576","v":0},{"$f":"'Calculations M'!KK1576","v":0},{"$f":"'Calculations M'!KL1576","v":0},{"$f":"'Calculations M'!KM1576","v":0},{"$f":"'Calculations M'!KN1576","v":0},{"$f":"'Calculations M'!KO1576","v":0},{"$f":"'Calculations M'!KP1576","v":0},{"$f":"'Calculations M'!KQ1576","v":0},{"$f":"'Calculations M'!KR1576","v":0},{"$f":"'Calculations M'!KS1576","v":0},{"$f":"'Calculations M'!KT1576","v":0},{"$f":"'Calculations M'!KU1576","v":0},{"$f":"'Calculations M'!KV1576","v":0},{"$f":"'Calculations M'!KW1576","v":0},{"$f":"'Calculations M'!KX1576","v":0},{"$f":"'Calculations M'!KY1576","v":0},{"$f":"'Calculations M'!KZ1576","v":0},{"$f":"'Calculations M'!LA1576","v":0},{"$f":"'Calculations M'!LB1576","v":0},{"$f":"'Calculations M'!LC1576","v":0},{"$f":"'Calculations M'!LD1576","v":0},{"$f":"'Calculations M'!LE1576","v":0},{"$f":"'Calculations M'!LF1576","v":0},{"$f":"'Calculations M'!LG1576","v":0},{"$f":"'Calculations M'!LH1576","v":0},{"$f":"'Calculations M'!LI1576","v":0},{"$f":"'Calculations M'!LJ1576","v":0},{"$f":"'Calculations M'!LK1576","v":0},{"$f":"'Calculations M'!LL1576","v":0},{"$f":"'Calculations M'!LM1576","v":0},{"$f":"'Calculations M'!LN1576","v":0},{"$f":"'Calculations M'!LO1576","v":0},{"$f":"'Calculations M'!LP1576","v":0},{"$f":"'Calculations M'!LQ1576","v":0},{"$f":"'Calculations M'!LR1576","v":0},{"$f":"'Calculations M'!LS1576","v":0},{"$f":"'Calculations M'!LT1576","v":0},{"$f":"'Calculations M'!LU1576","v":0},{"$f":"'Calculations M'!LV1576","v":0},{"$f":"'Calculations M'!LW1576","v":0},{"$f":"'Calculations M'!LX1576","v":0},{"$f":"'Calculations M'!LY1576","v":0},{"$f":"'Calculations M'!LZ1576","v":0},{"$f":"'Calculations M'!MA1576","v":0},{"$f":"'Calculations M'!MB1576","v":0},{"$f":"'Calculations M'!MC1576","v":0},{"$f":"'Calculations M'!MD1576","v":0},{"$f":"'Calculations M'!ME1576","v":0},{"$f":"'Calculations M'!MF1576","v":0},{"$f":"'Calculations M'!MG1576","v":0},{"$f":"'Calculations M'!MH1576","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D688","v":"FFR Loan Drawdown"},null,{"v":665880.1401252702,"d":"665,880"},{"$nulls":11},0,{"v":665880.1401252702,"d":"665,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1132","v":0},{"$f":"'Calculations M'!AV1132","v":0},{"$f":"'Calculations M'!AW1132","v":0},{"$f":"'Calculations M'!AX1132","v":0},{"$f":"'Calculations M'!AY1132","v":0},{"$f":"'Calculations M'!AZ1132","v":0},{"$f":"'Calculations M'!BA1132","v":0},{"$f":"'Calculations M'!BB1132","v":0},{"$f":"'Calculations M'!BC1132","v":{"v":665880.1401252702,"d":"665,880"}},{"$f":"'Calculations M'!BD1132","v":0},{"$f":"'Calculations M'!BE1132","v":0},{"$f":"'Calculations M'!BF1132","v":0},{"$f":"'Calculations M'!BG1132","v":0},{"$f":"'Calculations M'!BH1132","v":0},{"$f":"'Calculations M'!BI1132","v":0},{"$f":"'Calculations M'!BJ1132","v":0},{"$f":"'Calculations M'!BK1132","v":0},{"$f":"'Calculations M'!BL1132","v":0},{"$f":"'Calculations M'!BM1132","v":0},{"$f":"'Calculations M'!BN1132","v":0},{"$f":"'Calculations M'!BO1132","v":0},{"$f":"'Calculations M'!BP1132","v":0},{"$f":"'Calculations M'!BQ1132","v":0},{"$f":"'Calculations M'!BR1132","v":0},{"$f":"'Calculations M'!BS1132","v":0},{"$f":"'Calculations M'!BT1132","v":0},{"$f":"'Calculations M'!BU1132","v":0},{"$f":"'Calculations M'!BV1132","v":0},{"$f":"'Calculations M'!BW1132","v":0},{"$f":"'Calculations M'!BX1132","v":0},{"$f":"'Calculations M'!BY1132","v":0},{"$f":"'Calculations M'!BZ1132","v":0},{"$f":"'Calculations M'!CA1132","v":0},{"$f":"'Calculations M'!CB1132","v":0},{"$f":"'Calculations M'!CC1132","v":0},{"$f":"'Calculations M'!CD1132","v":0},{"$f":"'Calculations M'!CE1132","v":0},{"$f":"'Calculations M'!CF1132","v":0},{"$f":"'Calculations M'!CG1132","v":0},{"$f":"'Calculations M'!CH1132","v":0},{"$f":"'Calculations M'!CI1132","v":0},{"$f":"'Calculations M'!CJ1132","v":0},{"$f":"'Calculations M'!CK1132","v":0},{"$f":"'Calculations M'!CL1132","v":0},{"$f":"'Calculations M'!CM1132","v":0},{"$f":"'Calculations M'!CN1132","v":0},{"$f":"'Calculations M'!CO1132","v":0},{"$f":"'Calculations M'!CP1132","v":0},{"$f":"'Calculations M'!CQ1132","v":0},{"$f":"'Calculations M'!CR1132","v":0},{"$f":"'Calculations M'!CS1132","v":0},{"$f":"'Calculations M'!CT1132","v":0},{"$f":"'Calculations M'!CU1132","v":0},{"$f":"'Calculations M'!CV1132","v":0},{"$f":"'Calculations M'!CW1132","v":0},{"$f":"'Calculations M'!CX1132","v":0},{"$f":"'Calculations M'!CY1132","v":0},{"$f":"'Calculations M'!CZ1132","v":0},{"$f":"'Calculations M'!DA1132","v":0},{"$f":"'Calculations M'!DB1132","v":0},{"$f":"'Calculations M'!DC1132","v":0},{"$f":"'Calculations M'!DD1132","v":0},{"$f":"'Calculations M'!DE1132","v":0},{"$f":"'Calculations M'!DF1132","v":0},{"$f":"'Calculations M'!DG1132","v":0},{"$f":"'Calculations M'!DH1132","v":0},{"$f":"'Calculations M'!DI1132","v":0},{"$f":"'Calculations M'!DJ1132","v":0},{"$f":"'Calculations M'!DK1132","v":0},{"$f":"'Calculations M'!DL1132","v":0},{"$f":"'Calculations M'!DM1132","v":0},{"$f":"'Calculations M'!DN1132","v":0},{"$f":"'Calculations M'!DO1132","v":0},{"$f":"'Calculations M'!DP1132","v":0},{"$f":"'Calculations M'!DQ1132","v":0},{"$f":"'Calculations M'!DR1132","v":0},{"$f":"'Calculations M'!DS1132","v":0},{"$f":"'Calculations M'!DT1132","v":0},{"$f":"'Calculations M'!DU1132","v":0},{"$f":"'Calculations M'!DV1132","v":0},{"$f":"'Calculations M'!DW1132","v":0},{"$f":"'Calculations M'!DX1132","v":0},{"$f":"'Calculations M'!DY1132","v":0},{"$f":"'Calculations M'!DZ1132","v":0},{"$f":"'Calculations M'!EA1132","v":0},{"$f":"'Calculations M'!EB1132","v":0},{"$f":"'Calculations M'!EC1132","v":0},{"$f":"'Calculations M'!ED1132","v":0},{"$f":"'Calculations M'!EE1132","v":0},{"$f":"'Calculations M'!EF1132","v":0},{"$f":"'Calculations M'!EG1132","v":0},{"$f":"'Calculations M'!EH1132","v":0},{"$f":"'Calculations M'!EI1132","v":0},{"$f":"'Calculations M'!EJ1132","v":0},{"$f":"'Calculations M'!EK1132","v":0},{"$f":"'Calculations M'!EL1132","v":0},{"$f":"'Calculations M'!EM1132","v":0},{"$f":"'Calculations M'!EN1132","v":0},{"$f":"'Calculations M'!EO1132","v":0},{"$f":"'Calculations M'!EP1132","v":0},{"$f":"'Calculations M'!EQ1132","v":0},{"$f":"'Calculations M'!ER1132","v":0},{"$f":"'Calculations M'!ES1132","v":0},{"$f":"'Calculations M'!ET1132","v":0},{"$f":"'Calculations M'!EU1132","v":0},{"$f":"'Calculations M'!EV1132","v":0},{"$f":"'Calculations M'!EW1132","v":0},{"$f":"'Calculations M'!EX1132","v":0},{"$f":"'Calculations M'!EY1132","v":0},{"$f":"'Calculations M'!EZ1132","v":0},{"$f":"'Calculations M'!FA1132","v":0},{"$f":"'Calculations M'!FB1132","v":0},{"$f":"'Calculations M'!FC1132","v":0},{"$f":"'Calculations M'!FD1132","v":0},{"$f":"'Calculations M'!FE1132","v":0},{"$f":"'Calculations M'!FF1132","v":0},{"$f":"'Calculations M'!FG1132","v":0},{"$f":"'Calculations M'!FH1132","v":0},{"$f":"'Calculations M'!FI1132","v":0},{"$f":"'Calculations M'!FJ1132","v":0},{"$f":"'Calculations M'!FK1132","v":0},{"$f":"'Calculations M'!FL1132","v":0},{"$f":"'Calculations M'!FM1132","v":0},{"$f":"'Calculations M'!FN1132","v":0},{"$f":"'Calculations M'!FO1132","v":0},{"$f":"'Calculations M'!FP1132","v":0},{"$f":"'Calculations M'!FQ1132","v":0},{"$f":"'Calculations M'!FR1132","v":0},{"$f":"'Calculations M'!FS1132","v":0},{"$f":"'Calculations M'!FT1132","v":0},{"$f":"'Calculations M'!FU1132","v":0},{"$f":"'Calculations M'!FV1132","v":0},{"$f":"'Calculations M'!FW1132","v":0},{"$f":"'Calculations M'!FX1132","v":0},{"$f":"'Calculations M'!FY1132","v":0},{"$f":"'Calculations M'!FZ1132","v":0},{"$f":"'Calculations M'!GA1132","v":0},{"$f":"'Calculations M'!GB1132","v":0},{"$f":"'Calculations M'!GC1132","v":0},{"$f":"'Calculations M'!GD1132","v":0},{"$f":"'Calculations M'!GE1132","v":0},{"$f":"'Calculations M'!GF1132","v":0},{"$f":"'Calculations M'!GG1132","v":0},{"$f":"'Calculations M'!GH1132","v":0},{"$f":"'Calculations M'!GI1132","v":0},{"$f":"'Calculations M'!GJ1132","v":0},{"$f":"'Calculations M'!GK1132","v":0},{"$f":"'Calculations M'!GL1132","v":0},{"$f":"'Calculations M'!GM1132","v":0},{"$f":"'Calculations M'!GN1132","v":0},{"$f":"'Calculations M'!GO1132","v":0},{"$f":"'Calculations M'!GP1132","v":0},{"$f":"'Calculations M'!GQ1132","v":0},{"$f":"'Calculations M'!GR1132","v":0},{"$f":"'Calculations M'!GS1132","v":0},{"$f":"'Calculations M'!GT1132","v":0},{"$f":"'Calculations M'!GU1132","v":0},{"$f":"'Calculations M'!GV1132","v":0},{"$f":"'Calculations M'!GW1132","v":0},{"$f":"'Calculations M'!GX1132","v":0},{"$f":"'Calculations M'!GY1132","v":0},{"$f":"'Calculations M'!GZ1132","v":0},{"$f":"'Calculations M'!HA1132","v":0},{"$f":"'Calculations M'!HB1132","v":0},{"$f":"'Calculations M'!HC1132","v":0},{"$f":"'Calculations M'!HD1132","v":0},{"$f":"'Calculations M'!HE1132","v":0},{"$f":"'Calculations M'!HF1132","v":0},{"$f":"'Calculations M'!HG1132","v":0},{"$f":"'Calculations M'!HH1132","v":0},{"$f":"'Calculations M'!HI1132","v":0},{"$f":"'Calculations M'!HJ1132","v":0},{"$f":"'Calculations M'!HK1132","v":0},{"$f":"'Calculations M'!HL1132","v":0},{"$f":"'Calculations M'!HM1132","v":0},{"$f":"'Calculations M'!HN1132","v":0},{"$f":"'Calculations M'!HO1132","v":0},{"$f":"'Calculations M'!HP1132","v":0},{"$f":"'Calculations M'!HQ1132","v":0},{"$f":"'Calculations M'!HR1132","v":0},{"$f":"'Calculations M'!HS1132","v":0},{"$f":"'Calculations M'!HT1132","v":0},{"$f":"'Calculations M'!HU1132","v":0},{"$f":"'Calculations M'!HV1132","v":0},{"$f":"'Calculations M'!HW1132","v":0},{"$f":"'Calculations M'!HX1132","v":0},{"$f":"'Calculations M'!HY1132","v":0},{"$f":"'Calculations M'!HZ1132","v":0},{"$f":"'Calculations M'!IA1132","v":0},{"$f":"'Calculations M'!IB1132","v":0},{"$f":"'Calculations M'!IC1132","v":0},{"$f":"'Calculations M'!ID1132","v":0},{"$f":"'Calculations M'!IE1132","v":0},{"$f":"'Calculations M'!IF1132","v":0},{"$f":"'Calculations M'!IG1132","v":0},{"$f":"'Calculations M'!IH1132","v":0},{"$f":"'Calculations M'!II1132","v":0},{"$f":"'Calculations M'!IJ1132","v":0},{"$f":"'Calculations M'!IK1132","v":0},{"$f":"'Calculations M'!IL1132","v":0},{"$f":"'Calculations M'!IM1132","v":0},{"$f":"'Calculations M'!IN1132","v":0},{"$f":"'Calculations M'!IO1132","v":0},{"$f":"'Calculations M'!IP1132","v":0},{"$f":"'Calculations M'!IQ1132","v":0},{"$f":"'Calculations M'!IR1132","v":0},{"$f":"'Calculations M'!IS1132","v":0},{"$f":"'Calculations M'!IT1132","v":0},{"$f":"'Calculations M'!IU1132","v":0},{"$f":"'Calculations M'!IV1132","v":0},{"$f":"'Calculations M'!IW1132","v":0},{"$f":"'Calculations M'!IX1132","v":0},{"$f":"'Calculations M'!IY1132","v":0},{"$f":"'Calculations M'!IZ1132","v":0},{"$f":"'Calculations M'!JA1132","v":0},{"$f":"'Calculations M'!JB1132","v":0},{"$f":"'Calculations M'!JC1132","v":0},{"$f":"'Calculations M'!JD1132","v":0},{"$f":"'Calculations M'!JE1132","v":0},{"$f":"'Calculations M'!JF1132","v":0},{"$f":"'Calculations M'!JG1132","v":0},{"$f":"'Calculations M'!JH1132","v":0},{"$f":"'Calculations M'!JI1132","v":0},{"$f":"'Calculations M'!JJ1132","v":0},{"$f":"'Calculations M'!JK1132","v":0},{"$f":"'Calculations M'!JL1132","v":0},{"$f":"'Calculations M'!JM1132","v":0},{"$f":"'Calculations M'!JN1132","v":0},{"$f":"'Calculations M'!JO1132","v":0},{"$f":"'Calculations M'!JP1132","v":0},{"$f":"'Calculations M'!JQ1132","v":0},{"$f":"'Calculations M'!JR1132","v":0},{"$f":"'Calculations M'!JS1132","v":0},{"$f":"'Calculations M'!JT1132","v":0},{"$f":"'Calculations M'!JU1132","v":0},{"$f":"'Calculations M'!JV1132","v":0},{"$f":"'Calculations M'!JW1132","v":0},{"$f":"'Calculations M'!JX1132","v":0},{"$f":"'Calculations M'!JY1132","v":0},{"$f":"'Calculations M'!JZ1132","v":0},{"$f":"'Calculations M'!KA1132","v":0},{"$f":"'Calculations M'!KB1132","v":0},{"$f":"'Calculations M'!KC1132","v":0},{"$f":"'Calculations M'!KD1132","v":0},{"$f":"'Calculations M'!KE1132","v":0},{"$f":"'Calculations M'!KF1132","v":0},{"$f":"'Calculations M'!KG1132","v":0},{"$f":"'Calculations M'!KH1132","v":0},{"$f":"'Calculations M'!KI1132","v":0},{"$f":"'Calculations M'!KJ1132","v":0},{"$f":"'Calculations M'!KK1132","v":0},{"$f":"'Calculations M'!KL1132","v":0},{"$f":"'Calculations M'!KM1132","v":0},{"$f":"'Calculations M'!KN1132","v":0},{"$f":"'Calculations M'!KO1132","v":0},{"$f":"'Calculations M'!KP1132","v":0},{"$f":"'Calculations M'!KQ1132","v":0},{"$f":"'Calculations M'!KR1132","v":0},{"$f":"'Calculations M'!KS1132","v":0},{"$f":"'Calculations M'!KT1132","v":0},{"$f":"'Calculations M'!KU1132","v":0},{"$f":"'Calculations M'!KV1132","v":0},{"$f":"'Calculations M'!KW1132","v":0},{"$f":"'Calculations M'!KX1132","v":0},{"$f":"'Calculations M'!KY1132","v":0},{"$f":"'Calculations M'!KZ1132","v":0},{"$f":"'Calculations M'!LA1132","v":0},{"$f":"'Calculations M'!LB1132","v":0},{"$f":"'Calculations M'!LC1132","v":0},{"$f":"'Calculations M'!LD1132","v":0},{"$f":"'Calculations M'!LE1132","v":0},{"$f":"'Calculations M'!LF1132","v":0},{"$f":"'Calculations M'!LG1132","v":0},{"$f":"'Calculations M'!LH1132","v":0},{"$f":"'Calculations M'!LI1132","v":0},{"$f":"'Calculations M'!LJ1132","v":0},{"$f":"'Calculations M'!LK1132","v":0},{"$f":"'Calculations M'!LL1132","v":0},{"$f":"'Calculations M'!LM1132","v":0},{"$f":"'Calculations M'!LN1132","v":0},{"$f":"'Calculations M'!LO1132","v":0},{"$f":"'Calculations M'!LP1132","v":0},{"$f":"'Calculations M'!LQ1132","v":0},{"$f":"'Calculations M'!LR1132","v":0},{"$f":"'Calculations M'!LS1132","v":0},{"$f":"'Calculations M'!LT1132","v":0},{"$f":"'Calculations M'!LU1132","v":0},{"$f":"'Calculations M'!LV1132","v":0},{"$f":"'Calculations M'!LW1132","v":0},{"$f":"'Calculations M'!LX1132","v":0},{"$f":"'Calculations M'!LY1132","v":0},{"$f":"'Calculations M'!LZ1132","v":0},{"$f":"'Calculations M'!MA1132","v":0},{"$f":"'Calculations M'!MB1132","v":0},{"$f":"'Calculations M'!MC1132","v":0},{"$f":"'Calculations M'!MD1132","v":0},{"$f":"'Calculations M'!ME1132","v":0},{"$f":"'Calculations M'!MF1132","v":0},{"$f":"'Calculations M'!MG1132","v":0},{"$f":"'Calculations M'!MH1132","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D689","v":"FFR Loan Arrangement Fee"},null,{"v":6658.801401252703,"d":"6,659"},{"$nulls":11},0,{"v":6658.801401252703,"d":"6,659"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1133","v":0},{"$f":"'Calculations M'!AV1133","v":0},{"$f":"'Calculations M'!AW1133","v":0},{"$f":"'Calculations M'!AX1133","v":0},{"$f":"'Calculations M'!AY1133","v":0},{"$f":"'Calculations M'!AZ1133","v":0},{"$f":"'Calculations M'!BA1133","v":0},{"$f":"'Calculations M'!BB1133","v":0},{"$f":"'Calculations M'!BC1133","v":{"v":6658.801401252703,"d":"6,659"}},{"$f":"'Calculations M'!BD1133","v":0},{"$f":"'Calculations M'!BE1133","v":0},{"$f":"'Calculations M'!BF1133","v":0},{"$f":"'Calculations M'!BG1133","v":0},{"$f":"'Calculations M'!BH1133","v":0},{"$f":"'Calculations M'!BI1133","v":0},{"$f":"'Calculations M'!BJ1133","v":0},{"$f":"'Calculations M'!BK1133","v":0},{"$f":"'Calculations M'!BL1133","v":0},{"$f":"'Calculations M'!BM1133","v":0},{"$f":"'Calculations M'!BN1133","v":0},{"$f":"'Calculations M'!BO1133","v":0},{"$f":"'Calculations M'!BP1133","v":0},{"$f":"'Calculations M'!BQ1133","v":0},{"$f":"'Calculations M'!BR1133","v":0},{"$f":"'Calculations M'!BS1133","v":0},{"$f":"'Calculations M'!BT1133","v":0},{"$f":"'Calculations M'!BU1133","v":0},{"$f":"'Calculations M'!BV1133","v":0},{"$f":"'Calculations M'!BW1133","v":0},{"$f":"'Calculations M'!BX1133","v":0},{"$f":"'Calculations M'!BY1133","v":0},{"$f":"'Calculations M'!BZ1133","v":0},{"$f":"'Calculations M'!CA1133","v":0},{"$f":"'Calculations M'!CB1133","v":0},{"$f":"'Calculations M'!CC1133","v":0},{"$f":"'Calculations M'!CD1133","v":0},{"$f":"'Calculations M'!CE1133","v":0},{"$f":"'Calculations M'!CF1133","v":0},{"$f":"'Calculations M'!CG1133","v":0},{"$f":"'Calculations M'!CH1133","v":0},{"$f":"'Calculations M'!CI1133","v":0},{"$f":"'Calculations M'!CJ1133","v":0},{"$f":"'Calculations M'!CK1133","v":0},{"$f":"'Calculations M'!CL1133","v":0},{"$f":"'Calculations M'!CM1133","v":0},{"$f":"'Calculations M'!CN1133","v":0},{"$f":"'Calculations M'!CO1133","v":0},{"$f":"'Calculations M'!CP1133","v":0},{"$f":"'Calculations M'!CQ1133","v":0},{"$f":"'Calculations M'!CR1133","v":0},{"$f":"'Calculations M'!CS1133","v":0},{"$f":"'Calculations M'!CT1133","v":0},{"$f":"'Calculations M'!CU1133","v":0},{"$f":"'Calculations M'!CV1133","v":0},{"$f":"'Calculations M'!CW1133","v":0},{"$f":"'Calculations M'!CX1133","v":0},{"$f":"'Calculations M'!CY1133","v":0},{"$f":"'Calculations M'!CZ1133","v":0},{"$f":"'Calculations M'!DA1133","v":0},{"$f":"'Calculations M'!DB1133","v":0},{"$f":"'Calculations M'!DC1133","v":0},{"$f":"'Calculations M'!DD1133","v":0},{"$f":"'Calculations M'!DE1133","v":0},{"$f":"'Calculations M'!DF1133","v":0},{"$f":"'Calculations M'!DG1133","v":0},{"$f":"'Calculations M'!DH1133","v":0},{"$f":"'Calculations M'!DI1133","v":0},{"$f":"'Calculations M'!DJ1133","v":0},{"$f":"'Calculations M'!DK1133","v":0},{"$f":"'Calculations M'!DL1133","v":0},{"$f":"'Calculations M'!DM1133","v":0},{"$f":"'Calculations M'!DN1133","v":0},{"$f":"'Calculations M'!DO1133","v":0},{"$f":"'Calculations M'!DP1133","v":0},{"$f":"'Calculations M'!DQ1133","v":0},{"$f":"'Calculations M'!DR1133","v":0},{"$f":"'Calculations M'!DS1133","v":0},{"$f":"'Calculations M'!DT1133","v":0},{"$f":"'Calculations M'!DU1133","v":0},{"$f":"'Calculations M'!DV1133","v":0},{"$f":"'Calculations M'!DW1133","v":0},{"$f":"'Calculations M'!DX1133","v":0},{"$f":"'Calculations M'!DY1133","v":0},{"$f":"'Calculations M'!DZ1133","v":0},{"$f":"'Calculations M'!EA1133","v":0},{"$f":"'Calculations M'!EB1133","v":0},{"$f":"'Calculations M'!EC1133","v":0},{"$f":"'Calculations M'!ED1133","v":0},{"$f":"'Calculations M'!EE1133","v":0},{"$f":"'Calculations M'!EF1133","v":0},{"$f":"'Calculations M'!EG1133","v":0},{"$f":"'Calculations M'!EH1133","v":0},{"$f":"'Calculations M'!EI1133","v":0},{"$f":"'Calculations M'!EJ1133","v":0},{"$f":"'Calculations M'!EK1133","v":0},{"$f":"'Calculations M'!EL1133","v":0},{"$f":"'Calculations M'!EM1133","v":0},{"$f":"'Calculations M'!EN1133","v":0},{"$f":"'Calculations M'!EO1133","v":0},{"$f":"'Calculations M'!EP1133","v":0},{"$f":"'Calculations M'!EQ1133","v":0},{"$f":"'Calculations M'!ER1133","v":0},{"$f":"'Calculations M'!ES1133","v":0},{"$f":"'Calculations M'!ET1133","v":0},{"$f":"'Calculations M'!EU1133","v":0},{"$f":"'Calculations M'!EV1133","v":0},{"$f":"'Calculations M'!EW1133","v":0},{"$f":"'Calculations M'!EX1133","v":0},{"$f":"'Calculations M'!EY1133","v":0},{"$f":"'Calculations M'!EZ1133","v":0},{"$f":"'Calculations M'!FA1133","v":0},{"$f":"'Calculations M'!FB1133","v":0},{"$f":"'Calculations M'!FC1133","v":0},{"$f":"'Calculations M'!FD1133","v":0},{"$f":"'Calculations M'!FE1133","v":0},{"$f":"'Calculations M'!FF1133","v":0},{"$f":"'Calculations M'!FG1133","v":0},{"$f":"'Calculations M'!FH1133","v":0},{"$f":"'Calculations M'!FI1133","v":0},{"$f":"'Calculations M'!FJ1133","v":0},{"$f":"'Calculations M'!FK1133","v":0},{"$f":"'Calculations M'!FL1133","v":0},{"$f":"'Calculations M'!FM1133","v":0},{"$f":"'Calculations M'!FN1133","v":0},{"$f":"'Calculations M'!FO1133","v":0},{"$f":"'Calculations M'!FP1133","v":0},{"$f":"'Calculations M'!FQ1133","v":0},{"$f":"'Calculations M'!FR1133","v":0},{"$f":"'Calculations M'!FS1133","v":0},{"$f":"'Calculations M'!FT1133","v":0},{"$f":"'Calculations M'!FU1133","v":0},{"$f":"'Calculations M'!FV1133","v":0},{"$f":"'Calculations M'!FW1133","v":0},{"$f":"'Calculations M'!FX1133","v":0},{"$f":"'Calculations M'!FY1133","v":0},{"$f":"'Calculations M'!FZ1133","v":0},{"$f":"'Calculations M'!GA1133","v":0},{"$f":"'Calculations M'!GB1133","v":0},{"$f":"'Calculations M'!GC1133","v":0},{"$f":"'Calculations M'!GD1133","v":0},{"$f":"'Calculations M'!GE1133","v":0},{"$f":"'Calculations M'!GF1133","v":0},{"$f":"'Calculations M'!GG1133","v":0},{"$f":"'Calculations M'!GH1133","v":0},{"$f":"'Calculations M'!GI1133","v":0},{"$f":"'Calculations M'!GJ1133","v":0},{"$f":"'Calculations M'!GK1133","v":0},{"$f":"'Calculations M'!GL1133","v":0},{"$f":"'Calculations M'!GM1133","v":0},{"$f":"'Calculations M'!GN1133","v":0},{"$f":"'Calculations M'!GO1133","v":0},{"$f":"'Calculations M'!GP1133","v":0},{"$f":"'Calculations M'!GQ1133","v":0},{"$f":"'Calculations M'!GR1133","v":0},{"$f":"'Calculations M'!GS1133","v":0},{"$f":"'Calculations M'!GT1133","v":0},{"$f":"'Calculations M'!GU1133","v":0},{"$f":"'Calculations M'!GV1133","v":0},{"$f":"'Calculations M'!GW1133","v":0},{"$f":"'Calculations M'!GX1133","v":0},{"$f":"'Calculations M'!GY1133","v":0},{"$f":"'Calculations M'!GZ1133","v":0},{"$f":"'Calculations M'!HA1133","v":0},{"$f":"'Calculations M'!HB1133","v":0},{"$f":"'Calculations M'!HC1133","v":0},{"$f":"'Calculations M'!HD1133","v":0},{"$f":"'Calculations M'!HE1133","v":0},{"$f":"'Calculations M'!HF1133","v":0},{"$f":"'Calculations M'!HG1133","v":0},{"$f":"'Calculations M'!HH1133","v":0},{"$f":"'Calculations M'!HI1133","v":0},{"$f":"'Calculations M'!HJ1133","v":0},{"$f":"'Calculations M'!HK1133","v":0},{"$f":"'Calculations M'!HL1133","v":0},{"$f":"'Calculations M'!HM1133","v":0},{"$f":"'Calculations M'!HN1133","v":0},{"$f":"'Calculations M'!HO1133","v":0},{"$f":"'Calculations M'!HP1133","v":0},{"$f":"'Calculations M'!HQ1133","v":0},{"$f":"'Calculations M'!HR1133","v":0},{"$f":"'Calculations M'!HS1133","v":0},{"$f":"'Calculations M'!HT1133","v":0},{"$f":"'Calculations M'!HU1133","v":0},{"$f":"'Calculations M'!HV1133","v":0},{"$f":"'Calculations M'!HW1133","v":0},{"$f":"'Calculations M'!HX1133","v":0},{"$f":"'Calculations M'!HY1133","v":0},{"$f":"'Calculations M'!HZ1133","v":0},{"$f":"'Calculations M'!IA1133","v":0},{"$f":"'Calculations M'!IB1133","v":0},{"$f":"'Calculations M'!IC1133","v":0},{"$f":"'Calculations M'!ID1133","v":0},{"$f":"'Calculations M'!IE1133","v":0},{"$f":"'Calculations M'!IF1133","v":0},{"$f":"'Calculations M'!IG1133","v":0},{"$f":"'Calculations M'!IH1133","v":0},{"$f":"'Calculations M'!II1133","v":0},{"$f":"'Calculations M'!IJ1133","v":0},{"$f":"'Calculations M'!IK1133","v":0},{"$f":"'Calculations M'!IL1133","v":0},{"$f":"'Calculations M'!IM1133","v":0},{"$f":"'Calculations M'!IN1133","v":0},{"$f":"'Calculations M'!IO1133","v":0},{"$f":"'Calculations M'!IP1133","v":0},{"$f":"'Calculations M'!IQ1133","v":0},{"$f":"'Calculations M'!IR1133","v":0},{"$f":"'Calculations M'!IS1133","v":0},{"$f":"'Calculations M'!IT1133","v":0},{"$f":"'Calculations M'!IU1133","v":0},{"$f":"'Calculations M'!IV1133","v":0},{"$f":"'Calculations M'!IW1133","v":0},{"$f":"'Calculations M'!IX1133","v":0},{"$f":"'Calculations M'!IY1133","v":0},{"$f":"'Calculations M'!IZ1133","v":0},{"$f":"'Calculations M'!JA1133","v":0},{"$f":"'Calculations M'!JB1133","v":0},{"$f":"'Calculations M'!JC1133","v":0},{"$f":"'Calculations M'!JD1133","v":0},{"$f":"'Calculations M'!JE1133","v":0},{"$f":"'Calculations M'!JF1133","v":0},{"$f":"'Calculations M'!JG1133","v":0},{"$f":"'Calculations M'!JH1133","v":0},{"$f":"'Calculations M'!JI1133","v":0},{"$f":"'Calculations M'!JJ1133","v":0},{"$f":"'Calculations M'!JK1133","v":0},{"$f":"'Calculations M'!JL1133","v":0},{"$f":"'Calculations M'!JM1133","v":0},{"$f":"'Calculations M'!JN1133","v":0},{"$f":"'Calculations M'!JO1133","v":0},{"$f":"'Calculations M'!JP1133","v":0},{"$f":"'Calculations M'!JQ1133","v":0},{"$f":"'Calculations M'!JR1133","v":0},{"$f":"'Calculations M'!JS1133","v":0},{"$f":"'Calculations M'!JT1133","v":0},{"$f":"'Calculations M'!JU1133","v":0},{"$f":"'Calculations M'!JV1133","v":0},{"$f":"'Calculations M'!JW1133","v":0},{"$f":"'Calculations M'!JX1133","v":0},{"$f":"'Calculations M'!JY1133","v":0},{"$f":"'Calculations M'!JZ1133","v":0},{"$f":"'Calculations M'!KA1133","v":0},{"$f":"'Calculations M'!KB1133","v":0},{"$f":"'Calculations M'!KC1133","v":0},{"$f":"'Calculations M'!KD1133","v":0},{"$f":"'Calculations M'!KE1133","v":0},{"$f":"'Calculations M'!KF1133","v":0},{"$f":"'Calculations M'!KG1133","v":0},{"$f":"'Calculations M'!KH1133","v":0},{"$f":"'Calculations M'!KI1133","v":0},{"$f":"'Calculations M'!KJ1133","v":0},{"$f":"'Calculations M'!KK1133","v":0},{"$f":"'Calculations M'!KL1133","v":0},{"$f":"'Calculations M'!KM1133","v":0},{"$f":"'Calculations M'!KN1133","v":0},{"$f":"'Calculations M'!KO1133","v":0},{"$f":"'Calculations M'!KP1133","v":0},{"$f":"'Calculations M'!KQ1133","v":0},{"$f":"'Calculations M'!KR1133","v":0},{"$f":"'Calculations M'!KS1133","v":0},{"$f":"'Calculations M'!KT1133","v":0},{"$f":"'Calculations M'!KU1133","v":0},{"$f":"'Calculations M'!KV1133","v":0},{"$f":"'Calculations M'!KW1133","v":0},{"$f":"'Calculations M'!KX1133","v":0},{"$f":"'Calculations M'!KY1133","v":0},{"$f":"'Calculations M'!KZ1133","v":0},{"$f":"'Calculations M'!LA1133","v":0},{"$f":"'Calculations M'!LB1133","v":0},{"$f":"'Calculations M'!LC1133","v":0},{"$f":"'Calculations M'!LD1133","v":0},{"$f":"'Calculations M'!LE1133","v":0},{"$f":"'Calculations M'!LF1133","v":0},{"$f":"'Calculations M'!LG1133","v":0},{"$f":"'Calculations M'!LH1133","v":0},{"$f":"'Calculations M'!LI1133","v":0},{"$f":"'Calculations M'!LJ1133","v":0},{"$f":"'Calculations M'!LK1133","v":0},{"$f":"'Calculations M'!LL1133","v":0},{"$f":"'Calculations M'!LM1133","v":0},{"$f":"'Calculations M'!LN1133","v":0},{"$f":"'Calculations M'!LO1133","v":0},{"$f":"'Calculations M'!LP1133","v":0},{"$f":"'Calculations M'!LQ1133","v":0},{"$f":"'Calculations M'!LR1133","v":0},{"$f":"'Calculations M'!LS1133","v":0},{"$f":"'Calculations M'!LT1133","v":0},{"$f":"'Calculations M'!LU1133","v":0},{"$f":"'Calculations M'!LV1133","v":0},{"$f":"'Calculations M'!LW1133","v":0},{"$f":"'Calculations M'!LX1133","v":0},{"$f":"'Calculations M'!LY1133","v":0},{"$f":"'Calculations M'!LZ1133","v":0},{"$f":"'Calculations M'!MA1133","v":0},{"$f":"'Calculations M'!MB1133","v":0},{"$f":"'Calculations M'!MC1133","v":0},{"$f":"'Calculations M'!MD1133","v":0},{"$f":"'Calculations M'!ME1133","v":0},{"$f":"'Calculations M'!MF1133","v":0},{"$f":"'Calculations M'!MG1133","v":0},{"$f":"'Calculations M'!MH1133","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D690","v":"FFR Interest Paid"},null,{"v":-19846.834065908493,"d":"(19,847)"},{"$nulls":11},0,{"v":-11520.949790494406,"d":"(11,521)"},{"v":-8325.884275414088,"d":"(8,326)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1134","v":0},{"$f":"'Calculations M'!AV1134","v":0},{"$f":"'Calculations M'!AW1134","v":0},{"$f":"'Calculations M'!AX1134","v":0},{"$f":"'Calculations M'!AY1134","v":0},{"$f":"'Calculations M'!AZ1134","v":0},{"$f":"'Calculations M'!BA1134","v":0},{"$f":"'Calculations M'!BB1134","v":0},{"$f":"'Calculations M'!BC1134","v":0},{"$f":"'Calculations M'!BD1134","v":0},{"$f":"'Calculations M'!BE1134","v":0},{"$f":"'Calculations M'!BF1134","v":{"v":-5613.203257032978,"d":"(5,613)"}},{"$f":"'Calculations M'!BG1134","v":0},{"$f":"'Calculations M'!BH1134","v":0},{"$f":"'Calculations M'!BI1134","v":{"v":-5907.746533461427,"d":"(5,908)"}},{"$f":"'Calculations M'!BJ1134","v":0},{"$f":"'Calculations M'!BK1134","v":0},{"$f":"'Calculations M'!BL1134","v":{"v":-4521.326921684218,"d":"(4,521)"}},{"$f":"'Calculations M'!BM1134","v":0},{"$f":"'Calculations M'!BN1134","v":0},{"$f":"'Calculations M'!BO1134","v":{"v":-2792.0024802576445,"d":"(2,792)"}},{"$f":"'Calculations M'!BP1134","v":0},{"$f":"'Calculations M'!BQ1134","v":0},{"$f":"'Calculations M'!BR1134","v":{"v":-1012.5548734722252,"d":"(1,013)"}},{"$f":"'Calculations M'!BS1134","v":0},{"$f":"'Calculations M'!BT1134","v":0},{"$f":"'Calculations M'!BU1134","v":0},{"$f":"'Calculations M'!BV1134","v":0},{"$f":"'Calculations M'!BW1134","v":0},{"$f":"'Calculations M'!BX1134","v":0},{"$f":"'Calculations M'!BY1134","v":0},{"$f":"'Calculations M'!BZ1134","v":0},{"$f":"'Calculations M'!CA1134","v":0},{"$f":"'Calculations M'!CB1134","v":0},{"$f":"'Calculations M'!CC1134","v":0},{"$f":"'Calculations M'!CD1134","v":0},{"$f":"'Calculations M'!CE1134","v":0},{"$f":"'Calculations M'!CF1134","v":0},{"$f":"'Calculations M'!CG1134","v":0},{"$f":"'Calculations M'!CH1134","v":0},{"$f":"'Calculations M'!CI1134","v":0},{"$f":"'Calculations M'!CJ1134","v":0},{"$f":"'Calculations M'!CK1134","v":0},{"$f":"'Calculations M'!CL1134","v":0},{"$f":"'Calculations M'!CM1134","v":0},{"$f":"'Calculations M'!CN1134","v":0},{"$f":"'Calculations M'!CO1134","v":0},{"$f":"'Calculations M'!CP1134","v":0},{"$f":"'Calculations M'!CQ1134","v":0},{"$f":"'Calculations M'!CR1134","v":0},{"$f":"'Calculations M'!CS1134","v":0},{"$f":"'Calculations M'!CT1134","v":0},{"$f":"'Calculations M'!CU1134","v":0},{"$f":"'Calculations M'!CV1134","v":0},{"$f":"'Calculations M'!CW1134","v":0},{"$f":"'Calculations M'!CX1134","v":0},{"$f":"'Calculations M'!CY1134","v":0},{"$f":"'Calculations M'!CZ1134","v":0},{"$f":"'Calculations M'!DA1134","v":0},{"$f":"'Calculations M'!DB1134","v":0},{"$f":"'Calculations M'!DC1134","v":0},{"$f":"'Calculations M'!DD1134","v":0},{"$f":"'Calculations M'!DE1134","v":0},{"$f":"'Calculations M'!DF1134","v":0},{"$f":"'Calculations M'!DG1134","v":0},{"$f":"'Calculations M'!DH1134","v":0},{"$f":"'Calculations M'!DI1134","v":0},{"$f":"'Calculations M'!DJ1134","v":0},{"$f":"'Calculations M'!DK1134","v":0},{"$f":"'Calculations M'!DL1134","v":0},{"$f":"'Calculations M'!DM1134","v":0},{"$f":"'Calculations M'!DN1134","v":0},{"$f":"'Calculations M'!DO1134","v":0},{"$f":"'Calculations M'!DP1134","v":0},{"$f":"'Calculations M'!DQ1134","v":0},{"$f":"'Calculations M'!DR1134","v":0},{"$f":"'Calculations M'!DS1134","v":0},{"$f":"'Calculations M'!DT1134","v":0},{"$f":"'Calculations M'!DU1134","v":0},{"$f":"'Calculations M'!DV1134","v":0},{"$f":"'Calculations M'!DW1134","v":0},{"$f":"'Calculations M'!DX1134","v":0},{"$f":"'Calculations M'!DY1134","v":0},{"$f":"'Calculations M'!DZ1134","v":0},{"$f":"'Calculations M'!EA1134","v":0},{"$f":"'Calculations M'!EB1134","v":0},{"$f":"'Calculations M'!EC1134","v":0},{"$f":"'Calculations M'!ED1134","v":0},{"$f":"'Calculations M'!EE1134","v":0},{"$f":"'Calculations M'!EF1134","v":0},{"$f":"'Calculations M'!EG1134","v":0},{"$f":"'Calculations M'!EH1134","v":0},{"$f":"'Calculations M'!EI1134","v":0},{"$f":"'Calculations M'!EJ1134","v":0},{"$f":"'Calculations M'!EK1134","v":0},{"$f":"'Calculations M'!EL1134","v":0},{"$f":"'Calculations M'!EM1134","v":0},{"$f":"'Calculations M'!EN1134","v":0},{"$f":"'Calculations M'!EO1134","v":0},{"$f":"'Calculations M'!EP1134","v":0},{"$f":"'Calculations M'!EQ1134","v":0},{"$f":"'Calculations M'!ER1134","v":0},{"$f":"'Calculations M'!ES1134","v":0},{"$f":"'Calculations M'!ET1134","v":0},{"$f":"'Calculations M'!EU1134","v":0},{"$f":"'Calculations M'!EV1134","v":0},{"$f":"'Calculations M'!EW1134","v":0},{"$f":"'Calculations M'!EX1134","v":0},{"$f":"'Calculations M'!EY1134","v":0},{"$f":"'Calculations M'!EZ1134","v":0},{"$f":"'Calculations M'!FA1134","v":0},{"$f":"'Calculations M'!FB1134","v":0},{"$f":"'Calculations M'!FC1134","v":0},{"$f":"'Calculations M'!FD1134","v":0},{"$f":"'Calculations M'!FE1134","v":0},{"$f":"'Calculations M'!FF1134","v":0},{"$f":"'Calculations M'!FG1134","v":0},{"$f":"'Calculations M'!FH1134","v":0},{"$f":"'Calculations M'!FI1134","v":0},{"$f":"'Calculations M'!FJ1134","v":0},{"$f":"'Calculations M'!FK1134","v":0},{"$f":"'Calculations M'!FL1134","v":0},{"$f":"'Calculations M'!FM1134","v":0},{"$f":"'Calculations M'!FN1134","v":0},{"$f":"'Calculations M'!FO1134","v":0},{"$f":"'Calculations M'!FP1134","v":0},{"$f":"'Calculations M'!FQ1134","v":0},{"$f":"'Calculations M'!FR1134","v":0},{"$f":"'Calculations M'!FS1134","v":0},{"$f":"'Calculations M'!FT1134","v":0},{"$f":"'Calculations M'!FU1134","v":0},{"$f":"'Calculations M'!FV1134","v":0},{"$f":"'Calculations M'!FW1134","v":0},{"$f":"'Calculations M'!FX1134","v":0},{"$f":"'Calculations M'!FY1134","v":0},{"$f":"'Calculations M'!FZ1134","v":0},{"$f":"'Calculations M'!GA1134","v":0},{"$f":"'Calculations M'!GB1134","v":0},{"$f":"'Calculations M'!GC1134","v":0},{"$f":"'Calculations M'!GD1134","v":0},{"$f":"'Calculations M'!GE1134","v":0},{"$f":"'Calculations M'!GF1134","v":0},{"$f":"'Calculations M'!GG1134","v":0},{"$f":"'Calculations M'!GH1134","v":0},{"$f":"'Calculations M'!GI1134","v":0},{"$f":"'Calculations M'!GJ1134","v":0},{"$f":"'Calculations M'!GK1134","v":0},{"$f":"'Calculations M'!GL1134","v":0},{"$f":"'Calculations M'!GM1134","v":0},{"$f":"'Calculations M'!GN1134","v":0},{"$f":"'Calculations M'!GO1134","v":0},{"$f":"'Calculations M'!GP1134","v":0},{"$f":"'Calculations M'!GQ1134","v":0},{"$f":"'Calculations M'!GR1134","v":0},{"$f":"'Calculations M'!GS1134","v":0},{"$f":"'Calculations M'!GT1134","v":0},{"$f":"'Calculations M'!GU1134","v":0},{"$f":"'Calculations M'!GV1134","v":0},{"$f":"'Calculations M'!GW1134","v":0},{"$f":"'Calculations M'!GX1134","v":0},{"$f":"'Calculations M'!GY1134","v":0},{"$f":"'Calculations M'!GZ1134","v":0},{"$f":"'Calculations M'!HA1134","v":0},{"$f":"'Calculations M'!HB1134","v":0},{"$f":"'Calculations M'!HC1134","v":0},{"$f":"'Calculations M'!HD1134","v":0},{"$f":"'Calculations M'!HE1134","v":0},{"$f":"'Calculations M'!HF1134","v":0},{"$f":"'Calculations M'!HG1134","v":0},{"$f":"'Calculations M'!HH1134","v":0},{"$f":"'Calculations M'!HI1134","v":0},{"$f":"'Calculations M'!HJ1134","v":0},{"$f":"'Calculations M'!HK1134","v":0},{"$f":"'Calculations M'!HL1134","v":0},{"$f":"'Calculations M'!HM1134","v":0},{"$f":"'Calculations M'!HN1134","v":0},{"$f":"'Calculations M'!HO1134","v":0},{"$f":"'Calculations M'!HP1134","v":0},{"$f":"'Calculations M'!HQ1134","v":0},{"$f":"'Calculations M'!HR1134","v":0},{"$f":"'Calculations M'!HS1134","v":0},{"$f":"'Calculations M'!HT1134","v":0},{"$f":"'Calculations M'!HU1134","v":0},{"$f":"'Calculations M'!HV1134","v":0},{"$f":"'Calculations M'!HW1134","v":0},{"$f":"'Calculations M'!HX1134","v":0},{"$f":"'Calculations M'!HY1134","v":0},{"$f":"'Calculations M'!HZ1134","v":0},{"$f":"'Calculations M'!IA1134","v":0},{"$f":"'Calculations M'!IB1134","v":0},{"$f":"'Calculations M'!IC1134","v":0},{"$f":"'Calculations M'!ID1134","v":0},{"$f":"'Calculations M'!IE1134","v":0},{"$f":"'Calculations M'!IF1134","v":0},{"$f":"'Calculations M'!IG1134","v":0},{"$f":"'Calculations M'!IH1134","v":0},{"$f":"'Calculations M'!II1134","v":0},{"$f":"'Calculations M'!IJ1134","v":0},{"$f":"'Calculations M'!IK1134","v":0},{"$f":"'Calculations M'!IL1134","v":0},{"$f":"'Calculations M'!IM1134","v":0},{"$f":"'Calculations M'!IN1134","v":0},{"$f":"'Calculations M'!IO1134","v":0},{"$f":"'Calculations M'!IP1134","v":0},{"$f":"'Calculations M'!IQ1134","v":0},{"$f":"'Calculations M'!IR1134","v":0},{"$f":"'Calculations M'!IS1134","v":0},{"$f":"'Calculations M'!IT1134","v":0},{"$f":"'Calculations M'!IU1134","v":0},{"$f":"'Calculations M'!IV1134","v":0},{"$f":"'Calculations M'!IW1134","v":0},{"$f":"'Calculations M'!IX1134","v":0},{"$f":"'Calculations M'!IY1134","v":0},{"$f":"'Calculations M'!IZ1134","v":0},{"$f":"'Calculations M'!JA1134","v":0},{"$f":"'Calculations M'!JB1134","v":0},{"$f":"'Calculations M'!JC1134","v":0},{"$f":"'Calculations M'!JD1134","v":0},{"$f":"'Calculations M'!JE1134","v":0},{"$f":"'Calculations M'!JF1134","v":0},{"$f":"'Calculations M'!JG1134","v":0},{"$f":"'Calculations M'!JH1134","v":0},{"$f":"'Calculations M'!JI1134","v":0},{"$f":"'Calculations M'!JJ1134","v":0},{"$f":"'Calculations M'!JK1134","v":0},{"$f":"'Calculations M'!JL1134","v":0},{"$f":"'Calculations M'!JM1134","v":0},{"$f":"'Calculations M'!JN1134","v":0},{"$f":"'Calculations M'!JO1134","v":0},{"$f":"'Calculations M'!JP1134","v":0},{"$f":"'Calculations M'!JQ1134","v":0},{"$f":"'Calculations M'!JR1134","v":0},{"$f":"'Calculations M'!JS1134","v":0},{"$f":"'Calculations M'!JT1134","v":0},{"$f":"'Calculations M'!JU1134","v":0},{"$f":"'Calculations M'!JV1134","v":0},{"$f":"'Calculations M'!JW1134","v":0},{"$f":"'Calculations M'!JX1134","v":0},{"$f":"'Calculations M'!JY1134","v":0},{"$f":"'Calculations M'!JZ1134","v":0},{"$f":"'Calculations M'!KA1134","v":0},{"$f":"'Calculations M'!KB1134","v":0},{"$f":"'Calculations M'!KC1134","v":0},{"$f":"'Calculations M'!KD1134","v":0},{"$f":"'Calculations M'!KE1134","v":0},{"$f":"'Calculations M'!KF1134","v":0},{"$f":"'Calculations M'!KG1134","v":0},{"$f":"'Calculations M'!KH1134","v":0},{"$f":"'Calculations M'!KI1134","v":0},{"$f":"'Calculations M'!KJ1134","v":0},{"$f":"'Calculations M'!KK1134","v":0},{"$f":"'Calculations M'!KL1134","v":0},{"$f":"'Calculations M'!KM1134","v":0},{"$f":"'Calculations M'!KN1134","v":0},{"$f":"'Calculations M'!KO1134","v":0},{"$f":"'Calculations M'!KP1134","v":0},{"$f":"'Calculations M'!KQ1134","v":0},{"$f":"'Calculations M'!KR1134","v":0},{"$f":"'Calculations M'!KS1134","v":0},{"$f":"'Calculations M'!KT1134","v":0},{"$f":"'Calculations M'!KU1134","v":0},{"$f":"'Calculations M'!KV1134","v":0},{"$f":"'Calculations M'!KW1134","v":0},{"$f":"'Calculations M'!KX1134","v":0},{"$f":"'Calculations M'!KY1134","v":0},{"$f":"'Calculations M'!KZ1134","v":0},{"$f":"'Calculations M'!LA1134","v":0},{"$f":"'Calculations M'!LB1134","v":0},{"$f":"'Calculations M'!LC1134","v":0},{"$f":"'Calculations M'!LD1134","v":0},{"$f":"'Calculations M'!LE1134","v":0},{"$f":"'Calculations M'!LF1134","v":0},{"$f":"'Calculations M'!LG1134","v":0},{"$f":"'Calculations M'!LH1134","v":0},{"$f":"'Calculations M'!LI1134","v":0},{"$f":"'Calculations M'!LJ1134","v":0},{"$f":"'Calculations M'!LK1134","v":0},{"$f":"'Calculations M'!LL1134","v":0},{"$f":"'Calculations M'!LM1134","v":0},{"$f":"'Calculations M'!LN1134","v":0},{"$f":"'Calculations M'!LO1134","v":0},{"$f":"'Calculations M'!LP1134","v":0},{"$f":"'Calculations M'!LQ1134","v":0},{"$f":"'Calculations M'!LR1134","v":0},{"$f":"'Calculations M'!LS1134","v":0},{"$f":"'Calculations M'!LT1134","v":0},{"$f":"'Calculations M'!LU1134","v":0},{"$f":"'Calculations M'!LV1134","v":0},{"$f":"'Calculations M'!LW1134","v":0},{"$f":"'Calculations M'!LX1134","v":0},{"$f":"'Calculations M'!LY1134","v":0},{"$f":"'Calculations M'!LZ1134","v":0},{"$f":"'Calculations M'!MA1134","v":0},{"$f":"'Calculations M'!MB1134","v":0},{"$f":"'Calculations M'!MC1134","v":0},{"$f":"'Calculations M'!MD1134","v":0},{"$f":"'Calculations M'!ME1134","v":0},{"$f":"'Calculations M'!MF1134","v":0},{"$f":"'Calculations M'!MG1134","v":0},{"$f":"'Calculations M'!MH1134","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D691","v":"FFR Capital Repayments"},null,{"v":-672538.9418428179,"d":"(672,539)"},{"$nulls":11},0,{"v":-163504.36604043073,"d":"(163,504)"},{"v":-509034.57580238715,"d":"(509,035)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1135","v":0},{"$f":"'Calculations M'!AV1135","v":0},{"$f":"'Calculations M'!AW1135","v":0},{"$f":"'Calculations M'!AX1135","v":0},{"$f":"'Calculations M'!AY1135","v":0},{"$f":"'Calculations M'!AZ1135","v":0},{"$f":"'Calculations M'!BA1135","v":0},{"$f":"'Calculations M'!BB1135","v":0},{"$f":"'Calculations M'!BC1135","v":0},{"$f":"'Calculations M'!BD1135","v":0},{"$f":"'Calculations M'!BE1135","v":0},{"$f":"'Calculations M'!BF1135","v":0},{"$f":"'Calculations M'!BG1135","v":0},{"$f":"'Calculations M'!BH1135","v":0},{"$f":"'Calculations M'!BI1135","v":{"v":-163504.36604043073,"d":"(163,504)"}},{"$f":"'Calculations M'!BJ1135","v":0},{"$f":"'Calculations M'!BK1135","v":0},{"$f":"'Calculations M'!BL1135","v":{"v":-198123.16851216197,"d":"(198,123)"}},{"$f":"'Calculations M'!BM1135","v":0},{"$f":"'Calculations M'!BN1135","v":0},{"$f":"'Calculations M'!BO1135","v":{"v":-198155.46890743467,"d":"(198,155)"}},{"$f":"'Calculations M'!BP1135","v":0},{"$f":"'Calculations M'!BQ1135","v":0},{"$f":"'Calculations M'!BR1135","v":{"v":-112755.9383827905,"d":"(112,756)"}},{"$f":"'Calculations M'!BS1135","v":0},{"$f":"'Calculations M'!BT1135","v":0},{"$f":"'Calculations M'!BU1135","v":0},{"$f":"'Calculations M'!BV1135","v":0},{"$f":"'Calculations M'!BW1135","v":0},{"$f":"'Calculations M'!BX1135","v":0},{"$f":"'Calculations M'!BY1135","v":0},{"$f":"'Calculations M'!BZ1135","v":0},{"$f":"'Calculations M'!CA1135","v":0},{"$f":"'Calculations M'!CB1135","v":0},{"$f":"'Calculations M'!CC1135","v":0},{"$f":"'Calculations M'!CD1135","v":0},{"$f":"'Calculations M'!CE1135","v":0},{"$f":"'Calculations M'!CF1135","v":0},{"$f":"'Calculations M'!CG1135","v":0},{"$f":"'Calculations M'!CH1135","v":0},{"$f":"'Calculations M'!CI1135","v":0},{"$f":"'Calculations M'!CJ1135","v":0},{"$f":"'Calculations M'!CK1135","v":0},{"$f":"'Calculations M'!CL1135","v":0},{"$f":"'Calculations M'!CM1135","v":0},{"$f":"'Calculations M'!CN1135","v":0},{"$f":"'Calculations M'!CO1135","v":0},{"$f":"'Calculations M'!CP1135","v":0},{"$f":"'Calculations M'!CQ1135","v":0},{"$f":"'Calculations M'!CR1135","v":0},{"$f":"'Calculations M'!CS1135","v":0},{"$f":"'Calculations M'!CT1135","v":0},{"$f":"'Calculations M'!CU1135","v":0},{"$f":"'Calculations M'!CV1135","v":0},{"$f":"'Calculations M'!CW1135","v":0},{"$f":"'Calculations M'!CX1135","v":0},{"$f":"'Calculations M'!CY1135","v":0},{"$f":"'Calculations M'!CZ1135","v":0},{"$f":"'Calculations M'!DA1135","v":0},{"$f":"'Calculations M'!DB1135","v":0},{"$f":"'Calculations M'!DC1135","v":0},{"$f":"'Calculations M'!DD1135","v":0},{"$f":"'Calculations M'!DE1135","v":0},{"$f":"'Calculations M'!DF1135","v":0},{"$f":"'Calculations M'!DG1135","v":0},{"$f":"'Calculations M'!DH1135","v":0},{"$f":"'Calculations M'!DI1135","v":0},{"$f":"'Calculations M'!DJ1135","v":0},{"$f":"'Calculations M'!DK1135","v":0},{"$f":"'Calculations M'!DL1135","v":0},{"$f":"'Calculations M'!DM1135","v":0},{"$f":"'Calculations M'!DN1135","v":0},{"$f":"'Calculations M'!DO1135","v":0},{"$f":"'Calculations M'!DP1135","v":0},{"$f":"'Calculations M'!DQ1135","v":0},{"$f":"'Calculations M'!DR1135","v":0},{"$f":"'Calculations M'!DS1135","v":0},{"$f":"'Calculations M'!DT1135","v":0},{"$f":"'Calculations M'!DU1135","v":0},{"$f":"'Calculations M'!DV1135","v":0},{"$f":"'Calculations M'!DW1135","v":0},{"$f":"'Calculations M'!DX1135","v":0},{"$f":"'Calculations M'!DY1135","v":0},{"$f":"'Calculations M'!DZ1135","v":0},{"$f":"'Calculations M'!EA1135","v":0},{"$f":"'Calculations M'!EB1135","v":0},{"$f":"'Calculations M'!EC1135","v":0},{"$f":"'Calculations M'!ED1135","v":0},{"$f":"'Calculations M'!EE1135","v":0},{"$f":"'Calculations M'!EF1135","v":0},{"$f":"'Calculations M'!EG1135","v":0},{"$f":"'Calculations M'!EH1135","v":0},{"$f":"'Calculations M'!EI1135","v":0},{"$f":"'Calculations M'!EJ1135","v":0},{"$f":"'Calculations M'!EK1135","v":0},{"$f":"'Calculations M'!EL1135","v":0},{"$f":"'Calculations M'!EM1135","v":0},{"$f":"'Calculations M'!EN1135","v":0},{"$f":"'Calculations M'!EO1135","v":0},{"$f":"'Calculations M'!EP1135","v":0},{"$f":"'Calculations M'!EQ1135","v":0},{"$f":"'Calculations M'!ER1135","v":0},{"$f":"'Calculations M'!ES1135","v":0},{"$f":"'Calculations M'!ET1135","v":0},{"$f":"'Calculations M'!EU1135","v":0},{"$f":"'Calculations M'!EV1135","v":0},{"$f":"'Calculations M'!EW1135","v":0},{"$f":"'Calculations M'!EX1135","v":0},{"$f":"'Calculations M'!EY1135","v":0},{"$f":"'Calculations M'!EZ1135","v":0},{"$f":"'Calculations M'!FA1135","v":0},{"$f":"'Calculations M'!FB1135","v":0},{"$f":"'Calculations M'!FC1135","v":0},{"$f":"'Calculations M'!FD1135","v":0},{"$f":"'Calculations M'!FE1135","v":0},{"$f":"'Calculations M'!FF1135","v":0},{"$f":"'Calculations M'!FG1135","v":0},{"$f":"'Calculations M'!FH1135","v":0},{"$f":"'Calculations M'!FI1135","v":0},{"$f":"'Calculations M'!FJ1135","v":0},{"$f":"'Calculations M'!FK1135","v":0},{"$f":"'Calculations M'!FL1135","v":0},{"$f":"'Calculations M'!FM1135","v":0},{"$f":"'Calculations M'!FN1135","v":0},{"$f":"'Calculations M'!FO1135","v":0},{"$f":"'Calculations M'!FP1135","v":0},{"$f":"'Calculations M'!FQ1135","v":0},{"$f":"'Calculations M'!FR1135","v":0},{"$f":"'Calculations M'!FS1135","v":0},{"$f":"'Calculations M'!FT1135","v":0},{"$f":"'Calculations M'!FU1135","v":0},{"$f":"'Calculations M'!FV1135","v":0},{"$f":"'Calculations M'!FW1135","v":0},{"$f":"'Calculations M'!FX1135","v":0},{"$f":"'Calculations M'!FY1135","v":0},{"$f":"'Calculations M'!FZ1135","v":0},{"$f":"'Calculations M'!GA1135","v":0},{"$f":"'Calculations M'!GB1135","v":0},{"$f":"'Calculations M'!GC1135","v":0},{"$f":"'Calculations M'!GD1135","v":0},{"$f":"'Calculations M'!GE1135","v":0},{"$f":"'Calculations M'!GF1135","v":0},{"$f":"'Calculations M'!GG1135","v":0},{"$f":"'Calculations M'!GH1135","v":0},{"$f":"'Calculations M'!GI1135","v":0},{"$f":"'Calculations M'!GJ1135","v":0},{"$f":"'Calculations M'!GK1135","v":0},{"$f":"'Calculations M'!GL1135","v":0},{"$f":"'Calculations M'!GM1135","v":0},{"$f":"'Calculations M'!GN1135","v":0},{"$f":"'Calculations M'!GO1135","v":0},{"$f":"'Calculations M'!GP1135","v":0},{"$f":"'Calculations M'!GQ1135","v":0},{"$f":"'Calculations M'!GR1135","v":0},{"$f":"'Calculations M'!GS1135","v":0},{"$f":"'Calculations M'!GT1135","v":0},{"$f":"'Calculations M'!GU1135","v":0},{"$f":"'Calculations M'!GV1135","v":0},{"$f":"'Calculations M'!GW1135","v":0},{"$f":"'Calculations M'!GX1135","v":0},{"$f":"'Calculations M'!GY1135","v":0},{"$f":"'Calculations M'!GZ1135","v":0},{"$f":"'Calculations M'!HA1135","v":0},{"$f":"'Calculations M'!HB1135","v":0},{"$f":"'Calculations M'!HC1135","v":0},{"$f":"'Calculations M'!HD1135","v":0},{"$f":"'Calculations M'!HE1135","v":0},{"$f":"'Calculations M'!HF1135","v":0},{"$f":"'Calculations M'!HG1135","v":0},{"$f":"'Calculations M'!HH1135","v":0},{"$f":"'Calculations M'!HI1135","v":0},{"$f":"'Calculations M'!HJ1135","v":0},{"$f":"'Calculations M'!HK1135","v":0},{"$f":"'Calculations M'!HL1135","v":0},{"$f":"'Calculations M'!HM1135","v":0},{"$f":"'Calculations M'!HN1135","v":0},{"$f":"'Calculations M'!HO1135","v":0},{"$f":"'Calculations M'!HP1135","v":0},{"$f":"'Calculations M'!HQ1135","v":0},{"$f":"'Calculations M'!HR1135","v":0},{"$f":"'Calculations M'!HS1135","v":0},{"$f":"'Calculations M'!HT1135","v":0},{"$f":"'Calculations M'!HU1135","v":0},{"$f":"'Calculations M'!HV1135","v":0},{"$f":"'Calculations M'!HW1135","v":0},{"$f":"'Calculations M'!HX1135","v":0},{"$f":"'Calculations M'!HY1135","v":0},{"$f":"'Calculations M'!HZ1135","v":0},{"$f":"'Calculations M'!IA1135","v":0},{"$f":"'Calculations M'!IB1135","v":0},{"$f":"'Calculations M'!IC1135","v":0},{"$f":"'Calculations M'!ID1135","v":0},{"$f":"'Calculations M'!IE1135","v":0},{"$f":"'Calculations M'!IF1135","v":0},{"$f":"'Calculations M'!IG1135","v":0},{"$f":"'Calculations M'!IH1135","v":0},{"$f":"'Calculations M'!II1135","v":0},{"$f":"'Calculations M'!IJ1135","v":0},{"$f":"'Calculations M'!IK1135","v":0},{"$f":"'Calculations M'!IL1135","v":0},{"$f":"'Calculations M'!IM1135","v":0},{"$f":"'Calculations M'!IN1135","v":0},{"$f":"'Calculations M'!IO1135","v":0},{"$f":"'Calculations M'!IP1135","v":0},{"$f":"'Calculations M'!IQ1135","v":0},{"$f":"'Calculations M'!IR1135","v":0},{"$f":"'Calculations M'!IS1135","v":0},{"$f":"'Calculations M'!IT1135","v":0},{"$f":"'Calculations M'!IU1135","v":0},{"$f":"'Calculations M'!IV1135","v":0},{"$f":"'Calculations M'!IW1135","v":0},{"$f":"'Calculations M'!IX1135","v":0},{"$f":"'Calculations M'!IY1135","v":0},{"$f":"'Calculations M'!IZ1135","v":0},{"$f":"'Calculations M'!JA1135","v":0},{"$f":"'Calculations M'!JB1135","v":0},{"$f":"'Calculations M'!JC1135","v":0},{"$f":"'Calculations M'!JD1135","v":0},{"$f":"'Calculations M'!JE1135","v":0},{"$f":"'Calculations M'!JF1135","v":0},{"$f":"'Calculations M'!JG1135","v":0},{"$f":"'Calculations M'!JH1135","v":0},{"$f":"'Calculations M'!JI1135","v":0},{"$f":"'Calculations M'!JJ1135","v":0},{"$f":"'Calculations M'!JK1135","v":0},{"$f":"'Calculations M'!JL1135","v":0},{"$f":"'Calculations M'!JM1135","v":0},{"$f":"'Calculations M'!JN1135","v":0},{"$f":"'Calculations M'!JO1135","v":0},{"$f":"'Calculations M'!JP1135","v":0},{"$f":"'Calculations M'!JQ1135","v":0},{"$f":"'Calculations M'!JR1135","v":0},{"$f":"'Calculations M'!JS1135","v":0},{"$f":"'Calculations M'!JT1135","v":0},{"$f":"'Calculations M'!JU1135","v":0},{"$f":"'Calculations M'!JV1135","v":0},{"$f":"'Calculations M'!JW1135","v":0},{"$f":"'Calculations M'!JX1135","v":0},{"$f":"'Calculations M'!JY1135","v":0},{"$f":"'Calculations M'!JZ1135","v":0},{"$f":"'Calculations M'!KA1135","v":0},{"$f":"'Calculations M'!KB1135","v":0},{"$f":"'Calculations M'!KC1135","v":0},{"$f":"'Calculations M'!KD1135","v":0},{"$f":"'Calculations M'!KE1135","v":0},{"$f":"'Calculations M'!KF1135","v":0},{"$f":"'Calculations M'!KG1135","v":0},{"$f":"'Calculations M'!KH1135","v":0},{"$f":"'Calculations M'!KI1135","v":0},{"$f":"'Calculations M'!KJ1135","v":0},{"$f":"'Calculations M'!KK1135","v":0},{"$f":"'Calculations M'!KL1135","v":0},{"$f":"'Calculations M'!KM1135","v":0},{"$f":"'Calculations M'!KN1135","v":0},{"$f":"'Calculations M'!KO1135","v":0},{"$f":"'Calculations M'!KP1135","v":0},{"$f":"'Calculations M'!KQ1135","v":0},{"$f":"'Calculations M'!KR1135","v":0},{"$f":"'Calculations M'!KS1135","v":0},{"$f":"'Calculations M'!KT1135","v":0},{"$f":"'Calculations M'!KU1135","v":0},{"$f":"'Calculations M'!KV1135","v":0},{"$f":"'Calculations M'!KW1135","v":0},{"$f":"'Calculations M'!KX1135","v":0},{"$f":"'Calculations M'!KY1135","v":0},{"$f":"'Calculations M'!KZ1135","v":0},{"$f":"'Calculations M'!LA1135","v":0},{"$f":"'Calculations M'!LB1135","v":0},{"$f":"'Calculations M'!LC1135","v":0},{"$f":"'Calculations M'!LD1135","v":0},{"$f":"'Calculations M'!LE1135","v":0},{"$f":"'Calculations M'!LF1135","v":0},{"$f":"'Calculations M'!LG1135","v":0},{"$f":"'Calculations M'!LH1135","v":0},{"$f":"'Calculations M'!LI1135","v":0},{"$f":"'Calculations M'!LJ1135","v":0},{"$f":"'Calculations M'!LK1135","v":0},{"$f":"'Calculations M'!LL1135","v":0},{"$f":"'Calculations M'!LM1135","v":0},{"$f":"'Calculations M'!LN1135","v":0},{"$f":"'Calculations M'!LO1135","v":0},{"$f":"'Calculations M'!LP1135","v":0},{"$f":"'Calculations M'!LQ1135","v":0},{"$f":"'Calculations M'!LR1135","v":0},{"$f":"'Calculations M'!LS1135","v":0},{"$f":"'Calculations M'!LT1135","v":0},{"$f":"'Calculations M'!LU1135","v":0},{"$f":"'Calculations M'!LV1135","v":0},{"$f":"'Calculations M'!LW1135","v":0},{"$f":"'Calculations M'!LX1135","v":0},{"$f":"'Calculations M'!LY1135","v":0},{"$f":"'Calculations M'!LZ1135","v":0},{"$f":"'Calculations M'!MA1135","v":0},{"$f":"'Calculations M'!MB1135","v":0},{"$f":"'Calculations M'!MC1135","v":0},{"$f":"'Calculations M'!MD1135","v":0},{"$f":"'Calculations M'!ME1135","v":0},{"$f":"'Calculations M'!MF1135","v":0},{"$f":"'Calculations M'!MG1135","v":0},{"$f":"'Calculations M'!MH1135","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D692","v":"CM Term Loan Drawdowns"},null,{"v":754559.9717328225,"d":"754,560"},{"$nulls":11},0,{"v":754559.9717328225,"d":"754,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1286","v":0},{"$f":"'Calculations M'!AV1286","v":0},{"$f":"'Calculations M'!AW1286","v":0},{"$f":"'Calculations M'!AX1286","v":0},{"$f":"'Calculations M'!AY1286","v":0},{"$f":"'Calculations M'!AZ1286","v":0},{"$f":"'Calculations M'!BA1286","v":0},{"$f":"'Calculations M'!BB1286","v":0},{"$f":"'Calculations M'!BC1286","v":{"v":754559.9717328225,"d":"754,560"}},{"$f":"'Calculations M'!BD1286","v":0},{"$f":"'Calculations M'!BE1286","v":0},{"$f":"'Calculations M'!BF1286","v":0},{"$f":"'Calculations M'!BG1286","v":0},{"$f":"'Calculations M'!BH1286","v":0},{"$f":"'Calculations M'!BI1286","v":0},{"$f":"'Calculations M'!BJ1286","v":0},{"$f":"'Calculations M'!BK1286","v":0},{"$f":"'Calculations M'!BL1286","v":0},{"$f":"'Calculations M'!BM1286","v":0},{"$f":"'Calculations M'!BN1286","v":0},{"$f":"'Calculations M'!BO1286","v":0},{"$f":"'Calculations M'!BP1286","v":0},{"$f":"'Calculations M'!BQ1286","v":0},{"$f":"'Calculations M'!BR1286","v":0},{"$f":"'Calculations M'!BS1286","v":0},{"$f":"'Calculations M'!BT1286","v":0},{"$f":"'Calculations M'!BU1286","v":0},{"$f":"'Calculations M'!BV1286","v":0},{"$f":"'Calculations M'!BW1286","v":0},{"$f":"'Calculations M'!BX1286","v":0},{"$f":"'Calculations M'!BY1286","v":0},{"$f":"'Calculations M'!BZ1286","v":0},{"$f":"'Calculations M'!CA1286","v":0},{"$f":"'Calculations M'!CB1286","v":0},{"$f":"'Calculations M'!CC1286","v":0},{"$f":"'Calculations M'!CD1286","v":0},{"$f":"'Calculations M'!CE1286","v":0},{"$f":"'Calculations M'!CF1286","v":0},{"$f":"'Calculations M'!CG1286","v":0},{"$f":"'Calculations M'!CH1286","v":0},{"$f":"'Calculations M'!CI1286","v":0},{"$f":"'Calculations M'!CJ1286","v":0},{"$f":"'Calculations M'!CK1286","v":0},{"$f":"'Calculations M'!CL1286","v":0},{"$f":"'Calculations M'!CM1286","v":0},{"$f":"'Calculations M'!CN1286","v":0},{"$f":"'Calculations M'!CO1286","v":0},{"$f":"'Calculations M'!CP1286","v":0},{"$f":"'Calculations M'!CQ1286","v":0},{"$f":"'Calculations M'!CR1286","v":0},{"$f":"'Calculations M'!CS1286","v":0},{"$f":"'Calculations M'!CT1286","v":0},{"$f":"'Calculations M'!CU1286","v":0},{"$f":"'Calculations M'!CV1286","v":0},{"$f":"'Calculations M'!CW1286","v":0},{"$f":"'Calculations M'!CX1286","v":0},{"$f":"'Calculations M'!CY1286","v":0},{"$f":"'Calculations M'!CZ1286","v":0},{"$f":"'Calculations M'!DA1286","v":0},{"$f":"'Calculations M'!DB1286","v":0},{"$f":"'Calculations M'!DC1286","v":0},{"$f":"'Calculations M'!DD1286","v":0},{"$f":"'Calculations M'!DE1286","v":0},{"$f":"'Calculations M'!DF1286","v":0},{"$f":"'Calculations M'!DG1286","v":0},{"$f":"'Calculations M'!DH1286","v":0},{"$f":"'Calculations M'!DI1286","v":0},{"$f":"'Calculations M'!DJ1286","v":0},{"$f":"'Calculations M'!DK1286","v":0},{"$f":"'Calculations M'!DL1286","v":0},{"$f":"'Calculations M'!DM1286","v":0},{"$f":"'Calculations M'!DN1286","v":0},{"$f":"'Calculations M'!DO1286","v":0},{"$f":"'Calculations M'!DP1286","v":0},{"$f":"'Calculations M'!DQ1286","v":0},{"$f":"'Calculations M'!DR1286","v":0},{"$f":"'Calculations M'!DS1286","v":0},{"$f":"'Calculations M'!DT1286","v":0},{"$f":"'Calculations M'!DU1286","v":0},{"$f":"'Calculations M'!DV1286","v":0},{"$f":"'Calculations M'!DW1286","v":0},{"$f":"'Calculations M'!DX1286","v":0},{"$f":"'Calculations M'!DY1286","v":0},{"$f":"'Calculations M'!DZ1286","v":0},{"$f":"'Calculations M'!EA1286","v":0},{"$f":"'Calculations M'!EB1286","v":0},{"$f":"'Calculations M'!EC1286","v":0},{"$f":"'Calculations M'!ED1286","v":0},{"$f":"'Calculations M'!EE1286","v":0},{"$f":"'Calculations M'!EF1286","v":0},{"$f":"'Calculations M'!EG1286","v":0},{"$f":"'Calculations M'!EH1286","v":0},{"$f":"'Calculations M'!EI1286","v":0},{"$f":"'Calculations M'!EJ1286","v":0},{"$f":"'Calculations M'!EK1286","v":0},{"$f":"'Calculations M'!EL1286","v":0},{"$f":"'Calculations M'!EM1286","v":0},{"$f":"'Calculations M'!EN1286","v":0},{"$f":"'Calculations M'!EO1286","v":0},{"$f":"'Calculations M'!EP1286","v":0},{"$f":"'Calculations M'!EQ1286","v":0},{"$f":"'Calculations M'!ER1286","v":0},{"$f":"'Calculations M'!ES1286","v":0},{"$f":"'Calculations M'!ET1286","v":0},{"$f":"'Calculations M'!EU1286","v":0},{"$f":"'Calculations M'!EV1286","v":0},{"$f":"'Calculations M'!EW1286","v":0},{"$f":"'Calculations M'!EX1286","v":0},{"$f":"'Calculations M'!EY1286","v":0},{"$f":"'Calculations M'!EZ1286","v":0},{"$f":"'Calculations M'!FA1286","v":0},{"$f":"'Calculations M'!FB1286","v":0},{"$f":"'Calculations M'!FC1286","v":0},{"$f":"'Calculations M'!FD1286","v":0},{"$f":"'Calculations M'!FE1286","v":0},{"$f":"'Calculations M'!FF1286","v":0},{"$f":"'Calculations M'!FG1286","v":0},{"$f":"'Calculations M'!FH1286","v":0},{"$f":"'Calculations M'!FI1286","v":0},{"$f":"'Calculations M'!FJ1286","v":0},{"$f":"'Calculations M'!FK1286","v":0},{"$f":"'Calculations M'!FL1286","v":0},{"$f":"'Calculations M'!FM1286","v":0},{"$f":"'Calculations M'!FN1286","v":0},{"$f":"'Calculations M'!FO1286","v":0},{"$f":"'Calculations M'!FP1286","v":0},{"$f":"'Calculations M'!FQ1286","v":0},{"$f":"'Calculations M'!FR1286","v":0},{"$f":"'Calculations M'!FS1286","v":0},{"$f":"'Calculations M'!FT1286","v":0},{"$f":"'Calculations M'!FU1286","v":0},{"$f":"'Calculations M'!FV1286","v":0},{"$f":"'Calculations M'!FW1286","v":0},{"$f":"'Calculations M'!FX1286","v":0},{"$f":"'Calculations M'!FY1286","v":0},{"$f":"'Calculations M'!FZ1286","v":0},{"$f":"'Calculations M'!GA1286","v":0},{"$f":"'Calculations M'!GB1286","v":0},{"$f":"'Calculations M'!GC1286","v":0},{"$f":"'Calculations M'!GD1286","v":0},{"$f":"'Calculations M'!GE1286","v":0},{"$f":"'Calculations M'!GF1286","v":0},{"$f":"'Calculations M'!GG1286","v":0},{"$f":"'Calculations M'!GH1286","v":0},{"$f":"'Calculations M'!GI1286","v":0},{"$f":"'Calculations M'!GJ1286","v":0},{"$f":"'Calculations M'!GK1286","v":0},{"$f":"'Calculations M'!GL1286","v":0},{"$f":"'Calculations M'!GM1286","v":0},{"$f":"'Calculations M'!GN1286","v":0},{"$f":"'Calculations M'!GO1286","v":0},{"$f":"'Calculations M'!GP1286","v":0},{"$f":"'Calculations M'!GQ1286","v":0},{"$f":"'Calculations M'!GR1286","v":0},{"$f":"'Calculations M'!GS1286","v":0},{"$f":"'Calculations M'!GT1286","v":0},{"$f":"'Calculations M'!GU1286","v":0},{"$f":"'Calculations M'!GV1286","v":0},{"$f":"'Calculations M'!GW1286","v":0},{"$f":"'Calculations M'!GX1286","v":0},{"$f":"'Calculations M'!GY1286","v":0},{"$f":"'Calculations M'!GZ1286","v":0},{"$f":"'Calculations M'!HA1286","v":0},{"$f":"'Calculations M'!HB1286","v":0},{"$f":"'Calculations M'!HC1286","v":0},{"$f":"'Calculations M'!HD1286","v":0},{"$f":"'Calculations M'!HE1286","v":0},{"$f":"'Calculations M'!HF1286","v":0},{"$f":"'Calculations M'!HG1286","v":0},{"$f":"'Calculations M'!HH1286","v":0},{"$f":"'Calculations M'!HI1286","v":0},{"$f":"'Calculations M'!HJ1286","v":0},{"$f":"'Calculations M'!HK1286","v":0},{"$f":"'Calculations M'!HL1286","v":0},{"$f":"'Calculations M'!HM1286","v":0},{"$f":"'Calculations M'!HN1286","v":0},{"$f":"'Calculations M'!HO1286","v":0},{"$f":"'Calculations M'!HP1286","v":0},{"$f":"'Calculations M'!HQ1286","v":0},{"$f":"'Calculations M'!HR1286","v":0},{"$f":"'Calculations M'!HS1286","v":0},{"$f":"'Calculations M'!HT1286","v":0},{"$f":"'Calculations M'!HU1286","v":0},{"$f":"'Calculations M'!HV1286","v":0},{"$f":"'Calculations M'!HW1286","v":0},{"$f":"'Calculations M'!HX1286","v":0},{"$f":"'Calculations M'!HY1286","v":0},{"$f":"'Calculations M'!HZ1286","v":0},{"$f":"'Calculations M'!IA1286","v":0},{"$f":"'Calculations M'!IB1286","v":0},{"$f":"'Calculations M'!IC1286","v":0},{"$f":"'Calculations M'!ID1286","v":0},{"$f":"'Calculations M'!IE1286","v":0},{"$f":"'Calculations M'!IF1286","v":0},{"$f":"'Calculations M'!IG1286","v":0},{"$f":"'Calculations M'!IH1286","v":0},{"$f":"'Calculations M'!II1286","v":0},{"$f":"'Calculations M'!IJ1286","v":0},{"$f":"'Calculations M'!IK1286","v":0},{"$f":"'Calculations M'!IL1286","v":0},{"$f":"'Calculations M'!IM1286","v":0},{"$f":"'Calculations M'!IN1286","v":0},{"$f":"'Calculations M'!IO1286","v":0},{"$f":"'Calculations M'!IP1286","v":0},{"$f":"'Calculations M'!IQ1286","v":0},{"$f":"'Calculations M'!IR1286","v":0},{"$f":"'Calculations M'!IS1286","v":0},{"$f":"'Calculations M'!IT1286","v":0},{"$f":"'Calculations M'!IU1286","v":0},{"$f":"'Calculations M'!IV1286","v":0},{"$f":"'Calculations M'!IW1286","v":0},{"$f":"'Calculations M'!IX1286","v":0},{"$f":"'Calculations M'!IY1286","v":0},{"$f":"'Calculations M'!IZ1286","v":0},{"$f":"'Calculations M'!JA1286","v":0},{"$f":"'Calculations M'!JB1286","v":0},{"$f":"'Calculations M'!JC1286","v":0},{"$f":"'Calculations M'!JD1286","v":0},{"$f":"'Calculations M'!JE1286","v":0},{"$f":"'Calculations M'!JF1286","v":0},{"$f":"'Calculations M'!JG1286","v":0},{"$f":"'Calculations M'!JH1286","v":0},{"$f":"'Calculations M'!JI1286","v":0},{"$f":"'Calculations M'!JJ1286","v":0},{"$f":"'Calculations M'!JK1286","v":0},{"$f":"'Calculations M'!JL1286","v":0},{"$f":"'Calculations M'!JM1286","v":0},{"$f":"'Calculations M'!JN1286","v":0},{"$f":"'Calculations M'!JO1286","v":0},{"$f":"'Calculations M'!JP1286","v":0},{"$f":"'Calculations M'!JQ1286","v":0},{"$f":"'Calculations M'!JR1286","v":0},{"$f":"'Calculations M'!JS1286","v":0},{"$f":"'Calculations M'!JT1286","v":0},{"$f":"'Calculations M'!JU1286","v":0},{"$f":"'Calculations M'!JV1286","v":0},{"$f":"'Calculations M'!JW1286","v":0},{"$f":"'Calculations M'!JX1286","v":0},{"$f":"'Calculations M'!JY1286","v":0},{"$f":"'Calculations M'!JZ1286","v":0},{"$f":"'Calculations M'!KA1286","v":0},{"$f":"'Calculations M'!KB1286","v":0},{"$f":"'Calculations M'!KC1286","v":0},{"$f":"'Calculations M'!KD1286","v":0},{"$f":"'Calculations M'!KE1286","v":0},{"$f":"'Calculations M'!KF1286","v":0},{"$f":"'Calculations M'!KG1286","v":0},{"$f":"'Calculations M'!KH1286","v":0},{"$f":"'Calculations M'!KI1286","v":0},{"$f":"'Calculations M'!KJ1286","v":0},{"$f":"'Calculations M'!KK1286","v":0},{"$f":"'Calculations M'!KL1286","v":0},{"$f":"'Calculations M'!KM1286","v":0},{"$f":"'Calculations M'!KN1286","v":0},{"$f":"'Calculations M'!KO1286","v":0},{"$f":"'Calculations M'!KP1286","v":0},{"$f":"'Calculations M'!KQ1286","v":0},{"$f":"'Calculations M'!KR1286","v":0},{"$f":"'Calculations M'!KS1286","v":0},{"$f":"'Calculations M'!KT1286","v":0},{"$f":"'Calculations M'!KU1286","v":0},{"$f":"'Calculations M'!KV1286","v":0},{"$f":"'Calculations M'!KW1286","v":0},{"$f":"'Calculations M'!KX1286","v":0},{"$f":"'Calculations M'!KY1286","v":0},{"$f":"'Calculations M'!KZ1286","v":0},{"$f":"'Calculations M'!LA1286","v":0},{"$f":"'Calculations M'!LB1286","v":0},{"$f":"'Calculations M'!LC1286","v":0},{"$f":"'Calculations M'!LD1286","v":0},{"$f":"'Calculations M'!LE1286","v":0},{"$f":"'Calculations M'!LF1286","v":0},{"$f":"'Calculations M'!LG1286","v":0},{"$f":"'Calculations M'!LH1286","v":0},{"$f":"'Calculations M'!LI1286","v":0},{"$f":"'Calculations M'!LJ1286","v":0},{"$f":"'Calculations M'!LK1286","v":0},{"$f":"'Calculations M'!LL1286","v":0},{"$f":"'Calculations M'!LM1286","v":0},{"$f":"'Calculations M'!LN1286","v":0},{"$f":"'Calculations M'!LO1286","v":0},{"$f":"'Calculations M'!LP1286","v":0},{"$f":"'Calculations M'!LQ1286","v":0},{"$f":"'Calculations M'!LR1286","v":0},{"$f":"'Calculations M'!LS1286","v":0},{"$f":"'Calculations M'!LT1286","v":0},{"$f":"'Calculations M'!LU1286","v":0},{"$f":"'Calculations M'!LV1286","v":0},{"$f":"'Calculations M'!LW1286","v":0},{"$f":"'Calculations M'!LX1286","v":0},{"$f":"'Calculations M'!LY1286","v":0},{"$f":"'Calculations M'!LZ1286","v":0},{"$f":"'Calculations M'!MA1286","v":0},{"$f":"'Calculations M'!MB1286","v":0},{"$f":"'Calculations M'!MC1286","v":0},{"$f":"'Calculations M'!MD1286","v":0},{"$f":"'Calculations M'!ME1286","v":0},{"$f":"'Calculations M'!MF1286","v":0},{"$f":"'Calculations M'!MG1286","v":0},{"$f":"'Calculations M'!MH1286","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D693","v":"CM Term Loan Arrangement Fee"},null,{"v":15091.19943465645,"d":"15,091"},{"$nulls":11},0,{"v":15091.19943465645,"d":"15,091"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1287","v":0},{"$f":"'Calculations M'!AV1287","v":0},{"$f":"'Calculations M'!AW1287","v":0},{"$f":"'Calculations M'!AX1287","v":0},{"$f":"'Calculations M'!AY1287","v":0},{"$f":"'Calculations M'!AZ1287","v":0},{"$f":"'Calculations M'!BA1287","v":0},{"$f":"'Calculations M'!BB1287","v":0},{"$f":"'Calculations M'!BC1287","v":{"v":15091.19943465645,"d":"15,091"}},{"$f":"'Calculations M'!BD1287","v":0},{"$f":"'Calculations M'!BE1287","v":0},{"$f":"'Calculations M'!BF1287","v":0},{"$f":"'Calculations M'!BG1287","v":0},{"$f":"'Calculations M'!BH1287","v":0},{"$f":"'Calculations M'!BI1287","v":0},{"$f":"'Calculations M'!BJ1287","v":0},{"$f":"'Calculations M'!BK1287","v":0},{"$f":"'Calculations M'!BL1287","v":0},{"$f":"'Calculations M'!BM1287","v":0},{"$f":"'Calculations M'!BN1287","v":0},{"$f":"'Calculations M'!BO1287","v":0},{"$f":"'Calculations M'!BP1287","v":0},{"$f":"'Calculations M'!BQ1287","v":0},{"$f":"'Calculations M'!BR1287","v":0},{"$f":"'Calculations M'!BS1287","v":0},{"$f":"'Calculations M'!BT1287","v":0},{"$f":"'Calculations M'!BU1287","v":0},{"$f":"'Calculations M'!BV1287","v":0},{"$f":"'Calculations M'!BW1287","v":0},{"$f":"'Calculations M'!BX1287","v":0},{"$f":"'Calculations M'!BY1287","v":0},{"$f":"'Calculations M'!BZ1287","v":0},{"$f":"'Calculations M'!CA1287","v":0},{"$f":"'Calculations M'!CB1287","v":0},{"$f":"'Calculations M'!CC1287","v":0},{"$f":"'Calculations M'!CD1287","v":0},{"$f":"'Calculations M'!CE1287","v":0},{"$f":"'Calculations M'!CF1287","v":0},{"$f":"'Calculations M'!CG1287","v":0},{"$f":"'Calculations M'!CH1287","v":0},{"$f":"'Calculations M'!CI1287","v":0},{"$f":"'Calculations M'!CJ1287","v":0},{"$f":"'Calculations M'!CK1287","v":0},{"$f":"'Calculations M'!CL1287","v":0},{"$f":"'Calculations M'!CM1287","v":0},{"$f":"'Calculations M'!CN1287","v":0},{"$f":"'Calculations M'!CO1287","v":0},{"$f":"'Calculations M'!CP1287","v":0},{"$f":"'Calculations M'!CQ1287","v":0},{"$f":"'Calculations M'!CR1287","v":0},{"$f":"'Calculations M'!CS1287","v":0},{"$f":"'Calculations M'!CT1287","v":0},{"$f":"'Calculations M'!CU1287","v":0},{"$f":"'Calculations M'!CV1287","v":0},{"$f":"'Calculations M'!CW1287","v":0},{"$f":"'Calculations M'!CX1287","v":0},{"$f":"'Calculations M'!CY1287","v":0},{"$f":"'Calculations M'!CZ1287","v":0},{"$f":"'Calculations M'!DA1287","v":0},{"$f":"'Calculations M'!DB1287","v":0},{"$f":"'Calculations M'!DC1287","v":0},{"$f":"'Calculations M'!DD1287","v":0},{"$f":"'Calculations M'!DE1287","v":0},{"$f":"'Calculations M'!DF1287","v":0},{"$f":"'Calculations M'!DG1287","v":0},{"$f":"'Calculations M'!DH1287","v":0},{"$f":"'Calculations M'!DI1287","v":0},{"$f":"'Calculations M'!DJ1287","v":0},{"$f":"'Calculations M'!DK1287","v":0},{"$f":"'Calculations M'!DL1287","v":0},{"$f":"'Calculations M'!DM1287","v":0},{"$f":"'Calculations M'!DN1287","v":0},{"$f":"'Calculations M'!DO1287","v":0},{"$f":"'Calculations M'!DP1287","v":0},{"$f":"'Calculations M'!DQ1287","v":0},{"$f":"'Calculations M'!DR1287","v":0},{"$f":"'Calculations M'!DS1287","v":0},{"$f":"'Calculations M'!DT1287","v":0},{"$f":"'Calculations M'!DU1287","v":0},{"$f":"'Calculations M'!DV1287","v":0},{"$f":"'Calculations M'!DW1287","v":0},{"$f":"'Calculations M'!DX1287","v":0},{"$f":"'Calculations M'!DY1287","v":0},{"$f":"'Calculations M'!DZ1287","v":0},{"$f":"'Calculations M'!EA1287","v":0},{"$f":"'Calculations M'!EB1287","v":0},{"$f":"'Calculations M'!EC1287","v":0},{"$f":"'Calculations M'!ED1287","v":0},{"$f":"'Calculations M'!EE1287","v":0},{"$f":"'Calculations M'!EF1287","v":0},{"$f":"'Calculations M'!EG1287","v":0},{"$f":"'Calculations M'!EH1287","v":0},{"$f":"'Calculations M'!EI1287","v":0},{"$f":"'Calculations M'!EJ1287","v":0},{"$f":"'Calculations M'!EK1287","v":0},{"$f":"'Calculations M'!EL1287","v":0},{"$f":"'Calculations M'!EM1287","v":0},{"$f":"'Calculations M'!EN1287","v":0},{"$f":"'Calculations M'!EO1287","v":0},{"$f":"'Calculations M'!EP1287","v":0},{"$f":"'Calculations M'!EQ1287","v":0},{"$f":"'Calculations M'!ER1287","v":0},{"$f":"'Calculations M'!ES1287","v":0},{"$f":"'Calculations M'!ET1287","v":0},{"$f":"'Calculations M'!EU1287","v":0},{"$f":"'Calculations M'!EV1287","v":0},{"$f":"'Calculations M'!EW1287","v":0},{"$f":"'Calculations M'!EX1287","v":0},{"$f":"'Calculations M'!EY1287","v":0},{"$f":"'Calculations M'!EZ1287","v":0},{"$f":"'Calculations M'!FA1287","v":0},{"$f":"'Calculations M'!FB1287","v":0},{"$f":"'Calculations M'!FC1287","v":0},{"$f":"'Calculations M'!FD1287","v":0},{"$f":"'Calculations M'!FE1287","v":0},{"$f":"'Calculations M'!FF1287","v":0},{"$f":"'Calculations M'!FG1287","v":0},{"$f":"'Calculations M'!FH1287","v":0},{"$f":"'Calculations M'!FI1287","v":0},{"$f":"'Calculations M'!FJ1287","v":0},{"$f":"'Calculations M'!FK1287","v":0},{"$f":"'Calculations M'!FL1287","v":0},{"$f":"'Calculations M'!FM1287","v":0},{"$f":"'Calculations M'!FN1287","v":0},{"$f":"'Calculations M'!FO1287","v":0},{"$f":"'Calculations M'!FP1287","v":0},{"$f":"'Calculations M'!FQ1287","v":0},{"$f":"'Calculations M'!FR1287","v":0},{"$f":"'Calculations M'!FS1287","v":0},{"$f":"'Calculations M'!FT1287","v":0},{"$f":"'Calculations M'!FU1287","v":0},{"$f":"'Calculations M'!FV1287","v":0},{"$f":"'Calculations M'!FW1287","v":0},{"$f":"'Calculations M'!FX1287","v":0},{"$f":"'Calculations M'!FY1287","v":0},{"$f":"'Calculations M'!FZ1287","v":0},{"$f":"'Calculations M'!GA1287","v":0},{"$f":"'Calculations M'!GB1287","v":0},{"$f":"'Calculations M'!GC1287","v":0},{"$f":"'Calculations M'!GD1287","v":0},{"$f":"'Calculations M'!GE1287","v":0},{"$f":"'Calculations M'!GF1287","v":0},{"$f":"'Calculations M'!GG1287","v":0},{"$f":"'Calculations M'!GH1287","v":0},{"$f":"'Calculations M'!GI1287","v":0},{"$f":"'Calculations M'!GJ1287","v":0},{"$f":"'Calculations M'!GK1287","v":0},{"$f":"'Calculations M'!GL1287","v":0},{"$f":"'Calculations M'!GM1287","v":0},{"$f":"'Calculations M'!GN1287","v":0},{"$f":"'Calculations M'!GO1287","v":0},{"$f":"'Calculations M'!GP1287","v":0},{"$f":"'Calculations M'!GQ1287","v":0},{"$f":"'Calculations M'!GR1287","v":0},{"$f":"'Calculations M'!GS1287","v":0},{"$f":"'Calculations M'!GT1287","v":0},{"$f":"'Calculations M'!GU1287","v":0},{"$f":"'Calculations M'!GV1287","v":0},{"$f":"'Calculations M'!GW1287","v":0},{"$f":"'Calculations M'!GX1287","v":0},{"$f":"'Calculations M'!GY1287","v":0},{"$f":"'Calculations M'!GZ1287","v":0},{"$f":"'Calculations M'!HA1287","v":0},{"$f":"'Calculations M'!HB1287","v":0},{"$f":"'Calculations M'!HC1287","v":0},{"$f":"'Calculations M'!HD1287","v":0},{"$f":"'Calculations M'!HE1287","v":0},{"$f":"'Calculations M'!HF1287","v":0},{"$f":"'Calculations M'!HG1287","v":0},{"$f":"'Calculations M'!HH1287","v":0},{"$f":"'Calculations M'!HI1287","v":0},{"$f":"'Calculations M'!HJ1287","v":0},{"$f":"'Calculations M'!HK1287","v":0},{"$f":"'Calculations M'!HL1287","v":0},{"$f":"'Calculations M'!HM1287","v":0},{"$f":"'Calculations M'!HN1287","v":0},{"$f":"'Calculations M'!HO1287","v":0},{"$f":"'Calculations M'!HP1287","v":0},{"$f":"'Calculations M'!HQ1287","v":0},{"$f":"'Calculations M'!HR1287","v":0},{"$f":"'Calculations M'!HS1287","v":0},{"$f":"'Calculations M'!HT1287","v":0},{"$f":"'Calculations M'!HU1287","v":0},{"$f":"'Calculations M'!HV1287","v":0},{"$f":"'Calculations M'!HW1287","v":0},{"$f":"'Calculations M'!HX1287","v":0},{"$f":"'Calculations M'!HY1287","v":0},{"$f":"'Calculations M'!HZ1287","v":0},{"$f":"'Calculations M'!IA1287","v":0},{"$f":"'Calculations M'!IB1287","v":0},{"$f":"'Calculations M'!IC1287","v":0},{"$f":"'Calculations M'!ID1287","v":0},{"$f":"'Calculations M'!IE1287","v":0},{"$f":"'Calculations M'!IF1287","v":0},{"$f":"'Calculations M'!IG1287","v":0},{"$f":"'Calculations M'!IH1287","v":0},{"$f":"'Calculations M'!II1287","v":0},{"$f":"'Calculations M'!IJ1287","v":0},{"$f":"'Calculations M'!IK1287","v":0},{"$f":"'Calculations M'!IL1287","v":0},{"$f":"'Calculations M'!IM1287","v":0},{"$f":"'Calculations M'!IN1287","v":0},{"$f":"'Calculations M'!IO1287","v":0},{"$f":"'Calculations M'!IP1287","v":0},{"$f":"'Calculations M'!IQ1287","v":0},{"$f":"'Calculations M'!IR1287","v":0},{"$f":"'Calculations M'!IS1287","v":0},{"$f":"'Calculations M'!IT1287","v":0},{"$f":"'Calculations M'!IU1287","v":0},{"$f":"'Calculations M'!IV1287","v":0},{"$f":"'Calculations M'!IW1287","v":0},{"$f":"'Calculations M'!IX1287","v":0},{"$f":"'Calculations M'!IY1287","v":0},{"$f":"'Calculations M'!IZ1287","v":0},{"$f":"'Calculations M'!JA1287","v":0},{"$f":"'Calculations M'!JB1287","v":0},{"$f":"'Calculations M'!JC1287","v":0},{"$f":"'Calculations M'!JD1287","v":0},{"$f":"'Calculations M'!JE1287","v":0},{"$f":"'Calculations M'!JF1287","v":0},{"$f":"'Calculations M'!JG1287","v":0},{"$f":"'Calculations M'!JH1287","v":0},{"$f":"'Calculations M'!JI1287","v":0},{"$f":"'Calculations M'!JJ1287","v":0},{"$f":"'Calculations M'!JK1287","v":0},{"$f":"'Calculations M'!JL1287","v":0},{"$f":"'Calculations M'!JM1287","v":0},{"$f":"'Calculations M'!JN1287","v":0},{"$f":"'Calculations M'!JO1287","v":0},{"$f":"'Calculations M'!JP1287","v":0},{"$f":"'Calculations M'!JQ1287","v":0},{"$f":"'Calculations M'!JR1287","v":0},{"$f":"'Calculations M'!JS1287","v":0},{"$f":"'Calculations M'!JT1287","v":0},{"$f":"'Calculations M'!JU1287","v":0},{"$f":"'Calculations M'!JV1287","v":0},{"$f":"'Calculations M'!JW1287","v":0},{"$f":"'Calculations M'!JX1287","v":0},{"$f":"'Calculations M'!JY1287","v":0},{"$f":"'Calculations M'!JZ1287","v":0},{"$f":"'Calculations M'!KA1287","v":0},{"$f":"'Calculations M'!KB1287","v":0},{"$f":"'Calculations M'!KC1287","v":0},{"$f":"'Calculations M'!KD1287","v":0},{"$f":"'Calculations M'!KE1287","v":0},{"$f":"'Calculations M'!KF1287","v":0},{"$f":"'Calculations M'!KG1287","v":0},{"$f":"'Calculations M'!KH1287","v":0},{"$f":"'Calculations M'!KI1287","v":0},{"$f":"'Calculations M'!KJ1287","v":0},{"$f":"'Calculations M'!KK1287","v":0},{"$f":"'Calculations M'!KL1287","v":0},{"$f":"'Calculations M'!KM1287","v":0},{"$f":"'Calculations M'!KN1287","v":0},{"$f":"'Calculations M'!KO1287","v":0},{"$f":"'Calculations M'!KP1287","v":0},{"$f":"'Calculations M'!KQ1287","v":0},{"$f":"'Calculations M'!KR1287","v":0},{"$f":"'Calculations M'!KS1287","v":0},{"$f":"'Calculations M'!KT1287","v":0},{"$f":"'Calculations M'!KU1287","v":0},{"$f":"'Calculations M'!KV1287","v":0},{"$f":"'Calculations M'!KW1287","v":0},{"$f":"'Calculations M'!KX1287","v":0},{"$f":"'Calculations M'!KY1287","v":0},{"$f":"'Calculations M'!KZ1287","v":0},{"$f":"'Calculations M'!LA1287","v":0},{"$f":"'Calculations M'!LB1287","v":0},{"$f":"'Calculations M'!LC1287","v":0},{"$f":"'Calculations M'!LD1287","v":0},{"$f":"'Calculations M'!LE1287","v":0},{"$f":"'Calculations M'!LF1287","v":0},{"$f":"'Calculations M'!LG1287","v":0},{"$f":"'Calculations M'!LH1287","v":0},{"$f":"'Calculations M'!LI1287","v":0},{"$f":"'Calculations M'!LJ1287","v":0},{"$f":"'Calculations M'!LK1287","v":0},{"$f":"'Calculations M'!LL1287","v":0},{"$f":"'Calculations M'!LM1287","v":0},{"$f":"'Calculations M'!LN1287","v":0},{"$f":"'Calculations M'!LO1287","v":0},{"$f":"'Calculations M'!LP1287","v":0},{"$f":"'Calculations M'!LQ1287","v":0},{"$f":"'Calculations M'!LR1287","v":0},{"$f":"'Calculations M'!LS1287","v":0},{"$f":"'Calculations M'!LT1287","v":0},{"$f":"'Calculations M'!LU1287","v":0},{"$f":"'Calculations M'!LV1287","v":0},{"$f":"'Calculations M'!LW1287","v":0},{"$f":"'Calculations M'!LX1287","v":0},{"$f":"'Calculations M'!LY1287","v":0},{"$f":"'Calculations M'!LZ1287","v":0},{"$f":"'Calculations M'!MA1287","v":0},{"$f":"'Calculations M'!MB1287","v":0},{"$f":"'Calculations M'!MC1287","v":0},{"$f":"'Calculations M'!MD1287","v":0},{"$f":"'Calculations M'!ME1287","v":0},{"$f":"'Calculations M'!MF1287","v":0},{"$f":"'Calculations M'!MG1287","v":0},{"$f":"'Calculations M'!MH1287","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D694","v":"CM Interest Paid"},null,{"v":-83279.26909557708,"d":"(83,279)"},{"$nulls":11},0,0,0,{"v":-3085.333333333334,"d":"(3,085)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12207.656243658801,"d":"(12,208)"},{"v":-6279.612851918268,"d":"(6,280)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1288","v":0},{"$f":"'Calculations M'!AV1288","v":0},{"$f":"'Calculations M'!AW1288","v":0},{"$f":"'Calculations M'!AX1288","v":0},{"$f":"'Calculations M'!AY1288","v":0},{"$f":"'Calculations M'!AZ1288","v":0},{"$f":"'Calculations M'!BA1288","v":0},{"$f":"'Calculations M'!BB1288","v":0},{"$f":"'Calculations M'!BC1288","v":0},{"$f":"'Calculations M'!BD1288","v":0},{"$f":"'Calculations M'!BE1288","v":0},{"$f":"'Calculations M'!BF1288","v":0},{"$f":"'Calculations M'!BG1288","v":0},{"$f":"'Calculations M'!BH1288","v":0},{"$f":"'Calculations M'!BI1288","v":0},{"$f":"'Calculations M'!BJ1288","v":0},{"$f":"'Calculations M'!BK1288","v":0},{"$f":"'Calculations M'!BL1288","v":0},{"$f":"'Calculations M'!BM1288","v":0},{"$f":"'Calculations M'!BN1288","v":0},{"$f":"'Calculations M'!BO1288","v":0},{"$f":"'Calculations M'!BP1288","v":0},{"$f":"'Calculations M'!BQ1288","v":0},{"$f":"'Calculations M'!BR1288","v":0},{"$f":"'Calculations M'!BS1288","v":0},{"$f":"'Calculations M'!BT1288","v":0},{"$f":"'Calculations M'!BU1288","v":0},{"$f":"'Calculations M'!BV1288","v":0},{"$f":"'Calculations M'!BW1288","v":0},{"$f":"'Calculations M'!BX1288","v":0},{"$f":"'Calculations M'!BY1288","v":0},{"$f":"'Calculations M'!BZ1288","v":0},{"$f":"'Calculations M'!CA1288","v":0},{"$f":"'Calculations M'!CB1288","v":0},{"$f":"'Calculations M'!CC1288","v":0},{"$f":"'Calculations M'!CD1288","v":0},{"$f":"'Calculations M'!CE1288","v":0},{"$f":"'Calculations M'!CF1288","v":0},{"$f":"'Calculations M'!CG1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CH1288","v":0},{"$f":"'Calculations M'!CI1288","v":0},{"$f":"'Calculations M'!CJ1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CK1288","v":0},{"$f":"'Calculations M'!CL1288","v":0},{"$f":"'Calculations M'!CM1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CN1288","v":0},{"$f":"'Calculations M'!CO1288","v":0},{"$f":"'Calculations M'!CP1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CQ1288","v":0},{"$f":"'Calculations M'!CR1288","v":0},{"$f":"'Calculations M'!CS1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CT1288","v":0},{"$f":"'Calculations M'!CU1288","v":0},{"$f":"'Calculations M'!CV1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CW1288","v":0},{"$f":"'Calculations M'!CX1288","v":0},{"$f":"'Calculations M'!CY1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CZ1288","v":0},{"$f":"'Calculations M'!DA1288","v":0},{"$f":"'Calculations M'!DB1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DC1288","v":0},{"$f":"'Calculations M'!DD1288","v":0},{"$f":"'Calculations M'!DE1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DF1288","v":0},{"$f":"'Calculations M'!DG1288","v":0},{"$f":"'Calculations M'!DH1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DI1288","v":0},{"$f":"'Calculations M'!DJ1288","v":0},{"$f":"'Calculations M'!DK1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DL1288","v":0},{"$f":"'Calculations M'!DM1288","v":0},{"$f":"'Calculations M'!DN1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DO1288","v":0},{"$f":"'Calculations M'!DP1288","v":0},{"$f":"'Calculations M'!DQ1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DR1288","v":0},{"$f":"'Calculations M'!DS1288","v":0},{"$f":"'Calculations M'!DT1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DU1288","v":0},{"$f":"'Calculations M'!DV1288","v":0},{"$f":"'Calculations M'!DW1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DX1288","v":0},{"$f":"'Calculations M'!DY1288","v":0},{"$f":"'Calculations M'!DZ1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EA1288","v":0},{"$f":"'Calculations M'!EB1288","v":0},{"$f":"'Calculations M'!EC1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!ED1288","v":0},{"$f":"'Calculations M'!EE1288","v":0},{"$f":"'Calculations M'!EF1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EG1288","v":0},{"$f":"'Calculations M'!EH1288","v":0},{"$f":"'Calculations M'!EI1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EJ1288","v":0},{"$f":"'Calculations M'!EK1288","v":0},{"$f":"'Calculations M'!EL1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EM1288","v":0},{"$f":"'Calculations M'!EN1288","v":0},{"$f":"'Calculations M'!EO1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EP1288","v":0},{"$f":"'Calculations M'!EQ1288","v":0},{"$f":"'Calculations M'!ER1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!ES1288","v":0},{"$f":"'Calculations M'!ET1288","v":0},{"$f":"'Calculations M'!EU1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EV1288","v":0},{"$f":"'Calculations M'!EW1288","v":0},{"$f":"'Calculations M'!EX1288","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EY1288","v":0},{"$f":"'Calculations M'!EZ1288","v":0},{"$f":"'Calculations M'!FA1288","v":{"v":-2951.656243658799,"d":"(2,952)"}},{"$f":"'Calculations M'!FB1288","v":0},{"$f":"'Calculations M'!FC1288","v":0},{"$f":"'Calculations M'!FD1288","v":{"v":-2517.3817980717868,"d":"(2,517)"}},{"$f":"'Calculations M'!FE1288","v":0},{"$f":"'Calculations M'!FF1288","v":0},{"$f":"'Calculations M'!FG1288","v":{"v":-2064.933122520044,"d":"(2,065)"}},{"$f":"'Calculations M'!FH1288","v":0},{"$f":"'Calculations M'!FI1288","v":0},{"$f":"'Calculations M'!FJ1288","v":{"v":-1697.2979313264368,"d":"(1,697)"}},{"$f":"'Calculations M'!FK1288","v":0},{"$f":"'Calculations M'!FL1288","v":0},{"$f":"'Calculations M'!FM1288","v":0},{"$f":"'Calculations M'!FN1288","v":0},{"$f":"'Calculations M'!FO1288","v":0},{"$f":"'Calculations M'!FP1288","v":0},{"$f":"'Calculations M'!FQ1288","v":0},{"$f":"'Calculations M'!FR1288","v":0},{"$f":"'Calculations M'!FS1288","v":0},{"$f":"'Calculations M'!FT1288","v":0},{"$f":"'Calculations M'!FU1288","v":0},{"$f":"'Calculations M'!FV1288","v":0},{"$f":"'Calculations M'!FW1288","v":0},{"$f":"'Calculations M'!FX1288","v":0},{"$f":"'Calculations M'!FY1288","v":0},{"$f":"'Calculations M'!FZ1288","v":0},{"$f":"'Calculations M'!GA1288","v":0},{"$f":"'Calculations M'!GB1288","v":0},{"$f":"'Calculations M'!GC1288","v":0},{"$f":"'Calculations M'!GD1288","v":0},{"$f":"'Calculations M'!GE1288","v":0},{"$f":"'Calculations M'!GF1288","v":0},{"$f":"'Calculations M'!GG1288","v":0},{"$f":"'Calculations M'!GH1288","v":0},{"$f":"'Calculations M'!GI1288","v":0},{"$f":"'Calculations M'!GJ1288","v":0},{"$f":"'Calculations M'!GK1288","v":0},{"$f":"'Calculations M'!GL1288","v":0},{"$f":"'Calculations M'!GM1288","v":0},{"$f":"'Calculations M'!GN1288","v":0},{"$f":"'Calculations M'!GO1288","v":0},{"$f":"'Calculations M'!GP1288","v":0},{"$f":"'Calculations M'!GQ1288","v":0},{"$f":"'Calculations M'!GR1288","v":0},{"$f":"'Calculations M'!GS1288","v":0},{"$f":"'Calculations M'!GT1288","v":0},{"$f":"'Calculations M'!GU1288","v":0},{"$f":"'Calculations M'!GV1288","v":0},{"$f":"'Calculations M'!GW1288","v":0},{"$f":"'Calculations M'!GX1288","v":0},{"$f":"'Calculations M'!GY1288","v":0},{"$f":"'Calculations M'!GZ1288","v":0},{"$f":"'Calculations M'!HA1288","v":0},{"$f":"'Calculations M'!HB1288","v":0},{"$f":"'Calculations M'!HC1288","v":0},{"$f":"'Calculations M'!HD1288","v":0},{"$f":"'Calculations M'!HE1288","v":0},{"$f":"'Calculations M'!HF1288","v":0},{"$f":"'Calculations M'!HG1288","v":0},{"$f":"'Calculations M'!HH1288","v":0},{"$f":"'Calculations M'!HI1288","v":0},{"$f":"'Calculations M'!HJ1288","v":0},{"$f":"'Calculations M'!HK1288","v":0},{"$f":"'Calculations M'!HL1288","v":0},{"$f":"'Calculations M'!HM1288","v":0},{"$f":"'Calculations M'!HN1288","v":0},{"$f":"'Calculations M'!HO1288","v":0},{"$f":"'Calculations M'!HP1288","v":0},{"$f":"'Calculations M'!HQ1288","v":0},{"$f":"'Calculations M'!HR1288","v":0},{"$f":"'Calculations M'!HS1288","v":0},{"$f":"'Calculations M'!HT1288","v":0},{"$f":"'Calculations M'!HU1288","v":0},{"$f":"'Calculations M'!HV1288","v":0},{"$f":"'Calculations M'!HW1288","v":0},{"$f":"'Calculations M'!HX1288","v":0},{"$f":"'Calculations M'!HY1288","v":0},{"$f":"'Calculations M'!HZ1288","v":0},{"$f":"'Calculations M'!IA1288","v":0},{"$f":"'Calculations M'!IB1288","v":0},{"$f":"'Calculations M'!IC1288","v":0},{"$f":"'Calculations M'!ID1288","v":0},{"$f":"'Calculations M'!IE1288","v":0},{"$f":"'Calculations M'!IF1288","v":0},{"$f":"'Calculations M'!IG1288","v":0},{"$f":"'Calculations M'!IH1288","v":0},{"$f":"'Calculations M'!II1288","v":0},{"$f":"'Calculations M'!IJ1288","v":0},{"$f":"'Calculations M'!IK1288","v":0},{"$f":"'Calculations M'!IL1288","v":0},{"$f":"'Calculations M'!IM1288","v":0},{"$f":"'Calculations M'!IN1288","v":0},{"$f":"'Calculations M'!IO1288","v":0},{"$f":"'Calculations M'!IP1288","v":0},{"$f":"'Calculations M'!IQ1288","v":0},{"$f":"'Calculations M'!IR1288","v":0},{"$f":"'Calculations M'!IS1288","v":0},{"$f":"'Calculations M'!IT1288","v":0},{"$f":"'Calculations M'!IU1288","v":0},{"$f":"'Calculations M'!IV1288","v":0},{"$f":"'Calculations M'!IW1288","v":0},{"$f":"'Calculations M'!IX1288","v":0},{"$f":"'Calculations M'!IY1288","v":0},{"$f":"'Calculations M'!IZ1288","v":0},{"$f":"'Calculations M'!JA1288","v":0},{"$f":"'Calculations M'!JB1288","v":0},{"$f":"'Calculations M'!JC1288","v":0},{"$f":"'Calculations M'!JD1288","v":0},{"$f":"'Calculations M'!JE1288","v":0},{"$f":"'Calculations M'!JF1288","v":0},{"$f":"'Calculations M'!JG1288","v":0},{"$f":"'Calculations M'!JH1288","v":0},{"$f":"'Calculations M'!JI1288","v":0},{"$f":"'Calculations M'!JJ1288","v":0},{"$f":"'Calculations M'!JK1288","v":0},{"$f":"'Calculations M'!JL1288","v":0},{"$f":"'Calculations M'!JM1288","v":0},{"$f":"'Calculations M'!JN1288","v":0},{"$f":"'Calculations M'!JO1288","v":0},{"$f":"'Calculations M'!JP1288","v":0},{"$f":"'Calculations M'!JQ1288","v":0},{"$f":"'Calculations M'!JR1288","v":0},{"$f":"'Calculations M'!JS1288","v":0},{"$f":"'Calculations M'!JT1288","v":0},{"$f":"'Calculations M'!JU1288","v":0},{"$f":"'Calculations M'!JV1288","v":0},{"$f":"'Calculations M'!JW1288","v":0},{"$f":"'Calculations M'!JX1288","v":0},{"$f":"'Calculations M'!JY1288","v":0},{"$f":"'Calculations M'!JZ1288","v":0},{"$f":"'Calculations M'!KA1288","v":0},{"$f":"'Calculations M'!KB1288","v":0},{"$f":"'Calculations M'!KC1288","v":0},{"$f":"'Calculations M'!KD1288","v":0},{"$f":"'Calculations M'!KE1288","v":0},{"$f":"'Calculations M'!KF1288","v":0},{"$f":"'Calculations M'!KG1288","v":0},{"$f":"'Calculations M'!KH1288","v":0},{"$f":"'Calculations M'!KI1288","v":0},{"$f":"'Calculations M'!KJ1288","v":0},{"$f":"'Calculations M'!KK1288","v":0},{"$f":"'Calculations M'!KL1288","v":0},{"$f":"'Calculations M'!KM1288","v":0},{"$f":"'Calculations M'!KN1288","v":0},{"$f":"'Calculations M'!KO1288","v":0},{"$f":"'Calculations M'!KP1288","v":0},{"$f":"'Calculations M'!KQ1288","v":0},{"$f":"'Calculations M'!KR1288","v":0},{"$f":"'Calculations M'!KS1288","v":0},{"$f":"'Calculations M'!KT1288","v":0},{"$f":"'Calculations M'!KU1288","v":0},{"$f":"'Calculations M'!KV1288","v":0},{"$f":"'Calculations M'!KW1288","v":0},{"$f":"'Calculations M'!KX1288","v":0},{"$f":"'Calculations M'!KY1288","v":0},{"$f":"'Calculations M'!KZ1288","v":0},{"$f":"'Calculations M'!LA1288","v":0},{"$f":"'Calculations M'!LB1288","v":0},{"$f":"'Calculations M'!LC1288","v":0},{"$f":"'Calculations M'!LD1288","v":0},{"$f":"'Calculations M'!LE1288","v":0},{"$f":"'Calculations M'!LF1288","v":0},{"$f":"'Calculations M'!LG1288","v":0},{"$f":"'Calculations M'!LH1288","v":0},{"$f":"'Calculations M'!LI1288","v":0},{"$f":"'Calculations M'!LJ1288","v":0},{"$f":"'Calculations M'!LK1288","v":0},{"$f":"'Calculations M'!LL1288","v":0},{"$f":"'Calculations M'!LM1288","v":0},{"$f":"'Calculations M'!LN1288","v":0},{"$f":"'Calculations M'!LO1288","v":0},{"$f":"'Calculations M'!LP1288","v":0},{"$f":"'Calculations M'!LQ1288","v":0},{"$f":"'Calculations M'!LR1288","v":0},{"$f":"'Calculations M'!LS1288","v":0},{"$f":"'Calculations M'!LT1288","v":0},{"$f":"'Calculations M'!LU1288","v":0},{"$f":"'Calculations M'!LV1288","v":0},{"$f":"'Calculations M'!LW1288","v":0},{"$f":"'Calculations M'!LX1288","v":0},{"$f":"'Calculations M'!LY1288","v":0},{"$f":"'Calculations M'!LZ1288","v":0},{"$f":"'Calculations M'!MA1288","v":0},{"$f":"'Calculations M'!MB1288","v":0},{"$f":"'Calculations M'!MC1288","v":0},{"$f":"'Calculations M'!MD1288","v":0},{"$f":"'Calculations M'!ME1288","v":0},{"$f":"'Calculations M'!MF1288","v":0},{"$f":"'Calculations M'!MG1288","v":0},{"$f":"'Calculations M'!MH1288","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D695","v":"CM Capital Repayments"},null,{"v":-832467.4237706226,"d":"(832,467)"},{"$nulls":11},0,0,0,{"v":-30598.76716004254,"d":"(30,599)"},{"v":-88369.51977673959,"d":"(88,370)"},{"v":-105378.80354226984,"d":"(105,379)"},{"v":-112312.11300175406,"d":"(112,312)"},{"v":-121123.29658800206,"d":"(121,123)"},{"v":-130479.2506619344,"d":"(130,479)"},{"v":-140536.35653121388,"d":"(140,536)"},{"v":-103669.31650866626,"d":"(103,669)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1289","v":0},{"$f":"'Calculations M'!AV1289","v":0},{"$f":"'Calculations M'!AW1289","v":0},{"$f":"'Calculations M'!AX1289","v":0},{"$f":"'Calculations M'!AY1289","v":0},{"$f":"'Calculations M'!AZ1289","v":0},{"$f":"'Calculations M'!BA1289","v":0},{"$f":"'Calculations M'!BB1289","v":0},{"$f":"'Calculations M'!BC1289","v":0},{"$f":"'Calculations M'!BD1289","v":0},{"$f":"'Calculations M'!BE1289","v":0},{"$f":"'Calculations M'!BF1289","v":0},{"$f":"'Calculations M'!BG1289","v":0},{"$f":"'Calculations M'!BH1289","v":0},{"$f":"'Calculations M'!BI1289","v":0},{"$f":"'Calculations M'!BJ1289","v":0},{"$f":"'Calculations M'!BK1289","v":0},{"$f":"'Calculations M'!BL1289","v":0},{"$f":"'Calculations M'!BM1289","v":0},{"$f":"'Calculations M'!BN1289","v":0},{"$f":"'Calculations M'!BO1289","v":0},{"$f":"'Calculations M'!BP1289","v":0},{"$f":"'Calculations M'!BQ1289","v":0},{"$f":"'Calculations M'!BR1289","v":0},{"$f":"'Calculations M'!BS1289","v":0},{"$f":"'Calculations M'!BT1289","v":0},{"$f":"'Calculations M'!BU1289","v":0},{"$f":"'Calculations M'!BV1289","v":0},{"$f":"'Calculations M'!BW1289","v":0},{"$f":"'Calculations M'!BX1289","v":0},{"$f":"'Calculations M'!BY1289","v":0},{"$f":"'Calculations M'!BZ1289","v":0},{"$f":"'Calculations M'!CA1289","v":0},{"$f":"'Calculations M'!CB1289","v":0},{"$f":"'Calculations M'!CC1289","v":0},{"$f":"'Calculations M'!CD1289","v":{"v":-9773.243222498017,"d":"(9,773)"}},{"$f":"'Calculations M'!CE1289","v":0},{"$f":"'Calculations M'!CF1289","v":0},{"$f":"'Calculations M'!CG1289","v":{"v":-20825.523937544524,"d":"(20,826)"}},{"$f":"'Calculations M'!CH1289","v":0},{"$f":"'Calculations M'!CI1289","v":0},{"$f":"'Calculations M'!CJ1289","v":{"v":-21094.863415820102,"d":"(21,095)"}},{"$f":"'Calculations M'!CK1289","v":0},{"$f":"'Calculations M'!CL1289","v":0},{"$f":"'Calculations M'!CM1289","v":{"v":-14451.569537679965,"d":"(14,452)"}},{"$f":"'Calculations M'!CN1289","v":0},{"$f":"'Calculations M'!CO1289","v":0},{"$f":"'Calculations M'!CP1289","v":{"v":-25098.218700550813,"d":"(25,098)"}},{"$f":"'Calculations M'!CQ1289","v":0},{"$f":"'Calculations M'!CR1289","v":0},{"$f":"'Calculations M'!CS1289","v":{"v":-27724.868122688717,"d":"(27,725)"}},{"$f":"'Calculations M'!CT1289","v":0},{"$f":"'Calculations M'!CU1289","v":0},{"$f":"'Calculations M'!CV1289","v":{"v":-28130.62102001753,"d":"(28,131)"}},{"$f":"'Calculations M'!CW1289","v":0},{"$f":"'Calculations M'!CX1289","v":0},{"$f":"'Calculations M'!CY1289","v":{"v":-19409.5330530983,"d":"(19,410)"}},{"$f":"'Calculations M'!CZ1289","v":0},{"$f":"'Calculations M'!DA1289","v":0},{"$f":"'Calculations M'!DB1289","v":{"v":-28497.14782149302,"d":"(28,497)"}},{"$f":"'Calculations M'!DC1289","v":0},{"$f":"'Calculations M'!DD1289","v":0},{"$f":"'Calculations M'!DE1289","v":{"v":-29341.50164766099,"d":"(29,342)"}},{"$f":"'Calculations M'!DF1289","v":0},{"$f":"'Calculations M'!DG1289","v":0},{"$f":"'Calculations M'!DH1289","v":{"v":-29795.522416441894,"d":"(29,796)"}},{"$f":"'Calculations M'!DI1289","v":0},{"$f":"'Calculations M'!DJ1289","v":0},{"$f":"'Calculations M'!DK1289","v":{"v":-20839.143447725048,"d":"(20,839)"}},{"$f":"'Calculations M'!DL1289","v":0},{"$f":"'Calculations M'!DM1289","v":0},{"$f":"'Calculations M'!DN1289","v":{"v":-30236.68840633143,"d":"(30,237)"}},{"$f":"'Calculations M'!DO1289","v":0},{"$f":"'Calculations M'!DP1289","v":0},{"$f":"'Calculations M'!DQ1289","v":{"v":-31440.758731255683,"d":"(31,441)"}},{"$f":"'Calculations M'!DR1289","v":0},{"$f":"'Calculations M'!DS1289","v":0},{"$f":"'Calculations M'!DT1289","v":{"v":-32007.629348069626,"d":"(32,008)"}},{"$f":"'Calculations M'!DU1289","v":0},{"$f":"'Calculations M'!DV1289","v":0},{"$f":"'Calculations M'!DW1289","v":{"v":-22805.461672282378,"d":"(22,805)"}},{"$f":"'Calculations M'!DX1289","v":0},{"$f":"'Calculations M'!DY1289","v":0},{"$f":"'Calculations M'!DZ1289","v":{"v":-32512.278782705293,"d":"(32,512)"}},{"$f":"'Calculations M'!EA1289","v":0},{"$f":"'Calculations M'!EB1289","v":0},{"$f":"'Calculations M'!EC1289","v":{"v":-33797.92678494477,"d":"(33,798)"}},{"$f":"'Calculations M'!ED1289","v":0},{"$f":"'Calculations M'!EE1289","v":0},{"$f":"'Calculations M'!EF1289","v":{"v":-34341.662628604834,"d":"(34,342)"}},{"$f":"'Calculations M'!EG1289","v":0},{"$f":"'Calculations M'!EH1289","v":0},{"$f":"'Calculations M'!EI1289","v":{"v":-25010.50151329639,"d":"(25,011)"}},{"$f":"'Calculations M'!EJ1289","v":0},{"$f":"'Calculations M'!EK1289","v":0},{"$f":"'Calculations M'!EL1289","v":{"v":-34915.30332506952,"d":"(34,915)"}},{"$f":"'Calculations M'!EM1289","v":0},{"$f":"'Calculations M'!EN1289","v":0},{"$f":"'Calculations M'!EO1289","v":{"v":-36211.78319496367,"d":"(36,212)"}},{"$f":"'Calculations M'!EP1289","v":0},{"$f":"'Calculations M'!EQ1289","v":0},{"$f":"'Calculations M'!ER1289","v":{"v":-36804.46731243473,"d":"(36,804)"}},{"$f":"'Calculations M'!ES1289","v":0},{"$f":"'Calculations M'!ET1289","v":0},{"$f":"'Calculations M'!EU1289","v":{"v":-27518.177244557457,"d":"(27,518)"}},{"$f":"'Calculations M'!EV1289","v":0},{"$f":"'Calculations M'!EW1289","v":0},{"$f":"'Calculations M'!EX1289","v":{"v":-37453.53995599141,"d":"(37,454)"}},{"$f":"'Calculations M'!EY1289","v":0},{"$f":"'Calculations M'!EZ1289","v":0},{"$f":"'Calculations M'!FA1289","v":{"v":-38760.17201823028,"d":"(38,760)"}},{"$f":"'Calculations M'!FB1289","v":0},{"$f":"'Calculations M'!FC1289","v":0},{"$f":"'Calculations M'!FD1289","v":{"v":-39404.77750979505,"d":"(39,405)"}},{"$f":"'Calculations M'!FE1289","v":0},{"$f":"'Calculations M'!FF1289","v":0},{"$f":"'Calculations M'!FG1289","v":{"v":-30166.309312435056,"d":"(30,166)"}},{"$f":"'Calculations M'!FH1289","v":0},{"$f":"'Calculations M'!FI1289","v":0},{"$f":"'Calculations M'!FJ1289","v":{"v":-34098.22968643616,"d":"(34,098)"}},{"$f":"'Calculations M'!FK1289","v":0},{"$f":"'Calculations M'!FL1289","v":0},{"$f":"'Calculations M'!FM1289","v":0},{"$f":"'Calculations M'!FN1289","v":0},{"$f":"'Calculations M'!FO1289","v":0},{"$f":"'Calculations M'!FP1289","v":0},{"$f":"'Calculations M'!FQ1289","v":0},{"$f":"'Calculations M'!FR1289","v":0},{"$f":"'Calculations M'!FS1289","v":0},{"$f":"'Calculations M'!FT1289","v":0},{"$f":"'Calculations M'!FU1289","v":0},{"$f":"'Calculations M'!FV1289","v":0},{"$f":"'Calculations M'!FW1289","v":0},{"$f":"'Calculations M'!FX1289","v":0},{"$f":"'Calculations M'!FY1289","v":0},{"$f":"'Calculations M'!FZ1289","v":0},{"$f":"'Calculations M'!GA1289","v":0},{"$f":"'Calculations M'!GB1289","v":0},{"$f":"'Calculations M'!GC1289","v":0},{"$f":"'Calculations M'!GD1289","v":0},{"$f":"'Calculations M'!GE1289","v":0},{"$f":"'Calculations M'!GF1289","v":0},{"$f":"'Calculations M'!GG1289","v":0},{"$f":"'Calculations M'!GH1289","v":0},{"$f":"'Calculations M'!GI1289","v":0},{"$f":"'Calculations M'!GJ1289","v":0},{"$f":"'Calculations M'!GK1289","v":0},{"$f":"'Calculations M'!GL1289","v":0},{"$f":"'Calculations M'!GM1289","v":0},{"$f":"'Calculations M'!GN1289","v":0},{"$f":"'Calculations M'!GO1289","v":0},{"$f":"'Calculations M'!GP1289","v":0},{"$f":"'Calculations M'!GQ1289","v":0},{"$f":"'Calculations M'!GR1289","v":0},{"$f":"'Calculations M'!GS1289","v":0},{"$f":"'Calculations M'!GT1289","v":0},{"$f":"'Calculations M'!GU1289","v":0},{"$f":"'Calculations M'!GV1289","v":0},{"$f":"'Calculations M'!GW1289","v":0},{"$f":"'Calculations M'!GX1289","v":0},{"$f":"'Calculations M'!GY1289","v":0},{"$f":"'Calculations M'!GZ1289","v":0},{"$f":"'Calculations M'!HA1289","v":0},{"$f":"'Calculations M'!HB1289","v":0},{"$f":"'Calculations M'!HC1289","v":0},{"$f":"'Calculations M'!HD1289","v":0},{"$f":"'Calculations M'!HE1289","v":0},{"$f":"'Calculations M'!HF1289","v":0},{"$f":"'Calculations M'!HG1289","v":0},{"$f":"'Calculations M'!HH1289","v":0},{"$f":"'Calculations M'!HI1289","v":0},{"$f":"'Calculations M'!HJ1289","v":0},{"$f":"'Calculations M'!HK1289","v":0},{"$f":"'Calculations M'!HL1289","v":0},{"$f":"'Calculations M'!HM1289","v":0},{"$f":"'Calculations M'!HN1289","v":0},{"$f":"'Calculations M'!HO1289","v":0},{"$f":"'Calculations M'!HP1289","v":0},{"$f":"'Calculations M'!HQ1289","v":0},{"$f":"'Calculations M'!HR1289","v":0},{"$f":"'Calculations M'!HS1289","v":0},{"$f":"'Calculations M'!HT1289","v":0},{"$f":"'Calculations M'!HU1289","v":0},{"$f":"'Calculations M'!HV1289","v":0},{"$f":"'Calculations M'!HW1289","v":0},{"$f":"'Calculations M'!HX1289","v":0},{"$f":"'Calculations M'!HY1289","v":0},{"$f":"'Calculations M'!HZ1289","v":0},{"$f":"'Calculations M'!IA1289","v":0},{"$f":"'Calculations M'!IB1289","v":0},{"$f":"'Calculations M'!IC1289","v":0},{"$f":"'Calculations M'!ID1289","v":0},{"$f":"'Calculations M'!IE1289","v":0},{"$f":"'Calculations M'!IF1289","v":0},{"$f":"'Calculations M'!IG1289","v":0},{"$f":"'Calculations M'!IH1289","v":0},{"$f":"'Calculations M'!II1289","v":0},{"$f":"'Calculations M'!IJ1289","v":0},{"$f":"'Calculations M'!IK1289","v":0},{"$f":"'Calculations M'!IL1289","v":0},{"$f":"'Calculations M'!IM1289","v":0},{"$f":"'Calculations M'!IN1289","v":0},{"$f":"'Calculations M'!IO1289","v":0},{"$f":"'Calculations M'!IP1289","v":0},{"$f":"'Calculations M'!IQ1289","v":0},{"$f":"'Calculations M'!IR1289","v":0},{"$f":"'Calculations M'!IS1289","v":0},{"$f":"'Calculations M'!IT1289","v":0},{"$f":"'Calculations M'!IU1289","v":0},{"$f":"'Calculations M'!IV1289","v":0},{"$f":"'Calculations M'!IW1289","v":0},{"$f":"'Calculations M'!IX1289","v":0},{"$f":"'Calculations M'!IY1289","v":0},{"$f":"'Calculations M'!IZ1289","v":0},{"$f":"'Calculations M'!JA1289","v":0},{"$f":"'Calculations M'!JB1289","v":0},{"$f":"'Calculations M'!JC1289","v":0},{"$f":"'Calculations M'!JD1289","v":0},{"$f":"'Calculations M'!JE1289","v":0},{"$f":"'Calculations M'!JF1289","v":0},{"$f":"'Calculations M'!JG1289","v":0},{"$f":"'Calculations M'!JH1289","v":0},{"$f":"'Calculations M'!JI1289","v":0},{"$f":"'Calculations M'!JJ1289","v":0},{"$f":"'Calculations M'!JK1289","v":0},{"$f":"'Calculations M'!JL1289","v":0},{"$f":"'Calculations M'!JM1289","v":0},{"$f":"'Calculations M'!JN1289","v":0},{"$f":"'Calculations M'!JO1289","v":0},{"$f":"'Calculations M'!JP1289","v":0},{"$f":"'Calculations M'!JQ1289","v":0},{"$f":"'Calculations M'!JR1289","v":0},{"$f":"'Calculations M'!JS1289","v":0},{"$f":"'Calculations M'!JT1289","v":0},{"$f":"'Calculations M'!JU1289","v":0},{"$f":"'Calculations M'!JV1289","v":0},{"$f":"'Calculations M'!JW1289","v":0},{"$f":"'Calculations M'!JX1289","v":0},{"$f":"'Calculations M'!JY1289","v":0},{"$f":"'Calculations M'!JZ1289","v":0},{"$f":"'Calculations M'!KA1289","v":0},{"$f":"'Calculations M'!KB1289","v":0},{"$f":"'Calculations M'!KC1289","v":0},{"$f":"'Calculations M'!KD1289","v":0},{"$f":"'Calculations M'!KE1289","v":0},{"$f":"'Calculations M'!KF1289","v":0},{"$f":"'Calculations M'!KG1289","v":0},{"$f":"'Calculations M'!KH1289","v":0},{"$f":"'Calculations M'!KI1289","v":0},{"$f":"'Calculations M'!KJ1289","v":0},{"$f":"'Calculations M'!KK1289","v":0},{"$f":"'Calculations M'!KL1289","v":0},{"$f":"'Calculations M'!KM1289","v":0},{"$f":"'Calculations M'!KN1289","v":0},{"$f":"'Calculations M'!KO1289","v":0},{"$f":"'Calculations M'!KP1289","v":0},{"$f":"'Calculations M'!KQ1289","v":0},{"$f":"'Calculations M'!KR1289","v":0},{"$f":"'Calculations M'!KS1289","v":0},{"$f":"'Calculations M'!KT1289","v":0},{"$f":"'Calculations M'!KU1289","v":0},{"$f":"'Calculations M'!KV1289","v":0},{"$f":"'Calculations M'!KW1289","v":0},{"$f":"'Calculations M'!KX1289","v":0},{"$f":"'Calculations M'!KY1289","v":0},{"$f":"'Calculations M'!KZ1289","v":0},{"$f":"'Calculations M'!LA1289","v":0},{"$f":"'Calculations M'!LB1289","v":0},{"$f":"'Calculations M'!LC1289","v":0},{"$f":"'Calculations M'!LD1289","v":0},{"$f":"'Calculations M'!LE1289","v":0},{"$f":"'Calculations M'!LF1289","v":0},{"$f":"'Calculations M'!LG1289","v":0},{"$f":"'Calculations M'!LH1289","v":0},{"$f":"'Calculations M'!LI1289","v":0},{"$f":"'Calculations M'!LJ1289","v":0},{"$f":"'Calculations M'!LK1289","v":0},{"$f":"'Calculations M'!LL1289","v":0},{"$f":"'Calculations M'!LM1289","v":0},{"$f":"'Calculations M'!LN1289","v":0},{"$f":"'Calculations M'!LO1289","v":0},{"$f":"'Calculations M'!LP1289","v":0},{"$f":"'Calculations M'!LQ1289","v":0},{"$f":"'Calculations M'!LR1289","v":0},{"$f":"'Calculations M'!LS1289","v":0},{"$f":"'Calculations M'!LT1289","v":0},{"$f":"'Calculations M'!LU1289","v":0},{"$f":"'Calculations M'!LV1289","v":0},{"$f":"'Calculations M'!LW1289","v":0},{"$f":"'Calculations M'!LX1289","v":0},{"$f":"'Calculations M'!LY1289","v":0},{"$f":"'Calculations M'!LZ1289","v":0},{"$f":"'Calculations M'!MA1289","v":0},{"$f":"'Calculations M'!MB1289","v":0},{"$f":"'Calculations M'!MC1289","v":0},{"$f":"'Calculations M'!MD1289","v":0},{"$f":"'Calculations M'!ME1289","v":0},{"$f":"'Calculations M'!MF1289","v":0},{"$f":"'Calculations M'!MG1289","v":0},{"$f":"'Calculations M'!MH1289","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D696","v":"Other Term Loan Drawdowns"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1568","v":0},{"$f":"'Calculations M'!AV1568","v":0},{"$f":"'Calculations M'!AW1568","v":0},{"$f":"'Calculations M'!AX1568","v":0},{"$f":"'Calculations M'!AY1568","v":0},{"$f":"'Calculations M'!AZ1568","v":0},{"$f":"'Calculations M'!BA1568","v":0},{"$f":"'Calculations M'!BB1568","v":0},{"$f":"'Calculations M'!BC1568","v":0},{"$f":"'Calculations M'!BD1568","v":0},{"$f":"'Calculations M'!BE1568","v":0},{"$f":"'Calculations M'!BF1568","v":0},{"$f":"'Calculations M'!BG1568","v":0},{"$f":"'Calculations M'!BH1568","v":0},{"$f":"'Calculations M'!BI1568","v":0},{"$f":"'Calculations M'!BJ1568","v":0},{"$f":"'Calculations M'!BK1568","v":0},{"$f":"'Calculations M'!BL1568","v":0},{"$f":"'Calculations M'!BM1568","v":0},{"$f":"'Calculations M'!BN1568","v":0},{"$f":"'Calculations M'!BO1568","v":0},{"$f":"'Calculations M'!BP1568","v":0},{"$f":"'Calculations M'!BQ1568","v":0},{"$f":"'Calculations M'!BR1568","v":0},{"$f":"'Calculations M'!BS1568","v":0},{"$f":"'Calculations M'!BT1568","v":0},{"$f":"'Calculations M'!BU1568","v":0},{"$f":"'Calculations M'!BV1568","v":0},{"$f":"'Calculations M'!BW1568","v":0},{"$f":"'Calculations M'!BX1568","v":0},{"$f":"'Calculations M'!BY1568","v":0},{"$f":"'Calculations M'!BZ1568","v":0},{"$f":"'Calculations M'!CA1568","v":0},{"$f":"'Calculations M'!CB1568","v":0},{"$f":"'Calculations M'!CC1568","v":0},{"$f":"'Calculations M'!CD1568","v":0},{"$f":"'Calculations M'!CE1568","v":0},{"$f":"'Calculations M'!CF1568","v":0},{"$f":"'Calculations M'!CG1568","v":0},{"$f":"'Calculations M'!CH1568","v":0},{"$f":"'Calculations M'!CI1568","v":0},{"$f":"'Calculations M'!CJ1568","v":0},{"$f":"'Calculations M'!CK1568","v":0},{"$f":"'Calculations M'!CL1568","v":0},{"$f":"'Calculations M'!CM1568","v":0},{"$f":"'Calculations M'!CN1568","v":0},{"$f":"'Calculations M'!CO1568","v":0},{"$f":"'Calculations M'!CP1568","v":0},{"$f":"'Calculations M'!CQ1568","v":0},{"$f":"'Calculations M'!CR1568","v":0},{"$f":"'Calculations M'!CS1568","v":0},{"$f":"'Calculations M'!CT1568","v":0},{"$f":"'Calculations M'!CU1568","v":0},{"$f":"'Calculations M'!CV1568","v":0},{"$f":"'Calculations M'!CW1568","v":0},{"$f":"'Calculations M'!CX1568","v":0},{"$f":"'Calculations M'!CY1568","v":0},{"$f":"'Calculations M'!CZ1568","v":0},{"$f":"'Calculations M'!DA1568","v":0},{"$f":"'Calculations M'!DB1568","v":0},{"$f":"'Calculations M'!DC1568","v":0},{"$f":"'Calculations M'!DD1568","v":0},{"$f":"'Calculations M'!DE1568","v":0},{"$f":"'Calculations M'!DF1568","v":0},{"$f":"'Calculations M'!DG1568","v":0},{"$f":"'Calculations M'!DH1568","v":0},{"$f":"'Calculations M'!DI1568","v":0},{"$f":"'Calculations M'!DJ1568","v":0},{"$f":"'Calculations M'!DK1568","v":0},{"$f":"'Calculations M'!DL1568","v":0},{"$f":"'Calculations M'!DM1568","v":0},{"$f":"'Calculations M'!DN1568","v":0},{"$f":"'Calculations M'!DO1568","v":0},{"$f":"'Calculations M'!DP1568","v":0},{"$f":"'Calculations M'!DQ1568","v":0},{"$f":"'Calculations M'!DR1568","v":0},{"$f":"'Calculations M'!DS1568","v":0},{"$f":"'Calculations M'!DT1568","v":0},{"$f":"'Calculations M'!DU1568","v":0},{"$f":"'Calculations M'!DV1568","v":0},{"$f":"'Calculations M'!DW1568","v":0},{"$f":"'Calculations M'!DX1568","v":0},{"$f":"'Calculations M'!DY1568","v":0},{"$f":"'Calculations M'!DZ1568","v":0},{"$f":"'Calculations M'!EA1568","v":0},{"$f":"'Calculations M'!EB1568","v":0},{"$f":"'Calculations M'!EC1568","v":0},{"$f":"'Calculations M'!ED1568","v":0},{"$f":"'Calculations M'!EE1568","v":0},{"$f":"'Calculations M'!EF1568","v":0},{"$f":"'Calculations M'!EG1568","v":0},{"$f":"'Calculations M'!EH1568","v":0},{"$f":"'Calculations M'!EI1568","v":0},{"$f":"'Calculations M'!EJ1568","v":0},{"$f":"'Calculations M'!EK1568","v":0},{"$f":"'Calculations M'!EL1568","v":0},{"$f":"'Calculations M'!EM1568","v":0},{"$f":"'Calculations M'!EN1568","v":0},{"$f":"'Calculations M'!EO1568","v":0},{"$f":"'Calculations M'!EP1568","v":0},{"$f":"'Calculations M'!EQ1568","v":0},{"$f":"'Calculations M'!ER1568","v":0},{"$f":"'Calculations M'!ES1568","v":0},{"$f":"'Calculations M'!ET1568","v":0},{"$f":"'Calculations M'!EU1568","v":0},{"$f":"'Calculations M'!EV1568","v":0},{"$f":"'Calculations M'!EW1568","v":0},{"$f":"'Calculations M'!EX1568","v":0},{"$f":"'Calculations M'!EY1568","v":0},{"$f":"'Calculations M'!EZ1568","v":0},{"$f":"'Calculations M'!FA1568","v":0},{"$f":"'Calculations M'!FB1568","v":0},{"$f":"'Calculations M'!FC1568","v":0},{"$f":"'Calculations M'!FD1568","v":0},{"$f":"'Calculations M'!FE1568","v":0},{"$f":"'Calculations M'!FF1568","v":0},{"$f":"'Calculations M'!FG1568","v":0},{"$f":"'Calculations M'!FH1568","v":0},{"$f":"'Calculations M'!FI1568","v":0},{"$f":"'Calculations M'!FJ1568","v":0},{"$f":"'Calculations M'!FK1568","v":0},{"$f":"'Calculations M'!FL1568","v":0},{"$f":"'Calculations M'!FM1568","v":0},{"$f":"'Calculations M'!FN1568","v":0},{"$f":"'Calculations M'!FO1568","v":0},{"$f":"'Calculations M'!FP1568","v":0},{"$f":"'Calculations M'!FQ1568","v":0},{"$f":"'Calculations M'!FR1568","v":0},{"$f":"'Calculations M'!FS1568","v":0},{"$f":"'Calculations M'!FT1568","v":0},{"$f":"'Calculations M'!FU1568","v":0},{"$f":"'Calculations M'!FV1568","v":0},{"$f":"'Calculations M'!FW1568","v":0},{"$f":"'Calculations M'!FX1568","v":0},{"$f":"'Calculations M'!FY1568","v":0},{"$f":"'Calculations M'!FZ1568","v":0},{"$f":"'Calculations M'!GA1568","v":0},{"$f":"'Calculations M'!GB1568","v":0},{"$f":"'Calculations M'!GC1568","v":0},{"$f":"'Calculations M'!GD1568","v":0},{"$f":"'Calculations M'!GE1568","v":0},{"$f":"'Calculations M'!GF1568","v":0},{"$f":"'Calculations M'!GG1568","v":0},{"$f":"'Calculations M'!GH1568","v":0},{"$f":"'Calculations M'!GI1568","v":0},{"$f":"'Calculations M'!GJ1568","v":0},{"$f":"'Calculations M'!GK1568","v":0},{"$f":"'Calculations M'!GL1568","v":0},{"$f":"'Calculations M'!GM1568","v":0},{"$f":"'Calculations M'!GN1568","v":0},{"$f":"'Calculations M'!GO1568","v":0},{"$f":"'Calculations M'!GP1568","v":0},{"$f":"'Calculations M'!GQ1568","v":0},{"$f":"'Calculations M'!GR1568","v":0},{"$f":"'Calculations M'!GS1568","v":0},{"$f":"'Calculations M'!GT1568","v":0},{"$f":"'Calculations M'!GU1568","v":0},{"$f":"'Calculations M'!GV1568","v":0},{"$f":"'Calculations M'!GW1568","v":0},{"$f":"'Calculations M'!GX1568","v":0},{"$f":"'Calculations M'!GY1568","v":0},{"$f":"'Calculations M'!GZ1568","v":0},{"$f":"'Calculations M'!HA1568","v":0},{"$f":"'Calculations M'!HB1568","v":0},{"$f":"'Calculations M'!HC1568","v":0},{"$f":"'Calculations M'!HD1568","v":0},{"$f":"'Calculations M'!HE1568","v":0},{"$f":"'Calculations M'!HF1568","v":0},{"$f":"'Calculations M'!HG1568","v":0},{"$f":"'Calculations M'!HH1568","v":0},{"$f":"'Calculations M'!HI1568","v":0},{"$f":"'Calculations M'!HJ1568","v":0},{"$f":"'Calculations M'!HK1568","v":0},{"$f":"'Calculations M'!HL1568","v":0},{"$f":"'Calculations M'!HM1568","v":0},{"$f":"'Calculations M'!HN1568","v":0},{"$f":"'Calculations M'!HO1568","v":0},{"$f":"'Calculations M'!HP1568","v":0},{"$f":"'Calculations M'!HQ1568","v":0},{"$f":"'Calculations M'!HR1568","v":0},{"$f":"'Calculations M'!HS1568","v":0},{"$f":"'Calculations M'!HT1568","v":0},{"$f":"'Calculations M'!HU1568","v":0},{"$f":"'Calculations M'!HV1568","v":0},{"$f":"'Calculations M'!HW1568","v":0},{"$f":"'Calculations M'!HX1568","v":0},{"$f":"'Calculations M'!HY1568","v":0},{"$f":"'Calculations M'!HZ1568","v":0},{"$f":"'Calculations M'!IA1568","v":0},{"$f":"'Calculations M'!IB1568","v":0},{"$f":"'Calculations M'!IC1568","v":0},{"$f":"'Calculations M'!ID1568","v":0},{"$f":"'Calculations M'!IE1568","v":0},{"$f":"'Calculations M'!IF1568","v":0},{"$f":"'Calculations M'!IG1568","v":0},{"$f":"'Calculations M'!IH1568","v":0},{"$f":"'Calculations M'!II1568","v":0},{"$f":"'Calculations M'!IJ1568","v":0},{"$f":"'Calculations M'!IK1568","v":0},{"$f":"'Calculations M'!IL1568","v":0},{"$f":"'Calculations M'!IM1568","v":0},{"$f":"'Calculations M'!IN1568","v":0},{"$f":"'Calculations M'!IO1568","v":0},{"$f":"'Calculations M'!IP1568","v":0},{"$f":"'Calculations M'!IQ1568","v":0},{"$f":"'Calculations M'!IR1568","v":0},{"$f":"'Calculations M'!IS1568","v":0},{"$f":"'Calculations M'!IT1568","v":0},{"$f":"'Calculations M'!IU1568","v":0},{"$f":"'Calculations M'!IV1568","v":0},{"$f":"'Calculations M'!IW1568","v":0},{"$f":"'Calculations M'!IX1568","v":0},{"$f":"'Calculations M'!IY1568","v":0},{"$f":"'Calculations M'!IZ1568","v":0},{"$f":"'Calculations M'!JA1568","v":0},{"$f":"'Calculations M'!JB1568","v":0},{"$f":"'Calculations M'!JC1568","v":0},{"$f":"'Calculations M'!JD1568","v":0},{"$f":"'Calculations M'!JE1568","v":0},{"$f":"'Calculations M'!JF1568","v":0},{"$f":"'Calculations M'!JG1568","v":0},{"$f":"'Calculations M'!JH1568","v":0},{"$f":"'Calculations M'!JI1568","v":0},{"$f":"'Calculations M'!JJ1568","v":0},{"$f":"'Calculations M'!JK1568","v":0},{"$f":"'Calculations M'!JL1568","v":0},{"$f":"'Calculations M'!JM1568","v":0},{"$f":"'Calculations M'!JN1568","v":0},{"$f":"'Calculations M'!JO1568","v":0},{"$f":"'Calculations M'!JP1568","v":0},{"$f":"'Calculations M'!JQ1568","v":0},{"$f":"'Calculations M'!JR1568","v":0},{"$f":"'Calculations M'!JS1568","v":0},{"$f":"'Calculations M'!JT1568","v":0},{"$f":"'Calculations M'!JU1568","v":0},{"$f":"'Calculations M'!JV1568","v":0},{"$f":"'Calculations M'!JW1568","v":0},{"$f":"'Calculations M'!JX1568","v":0},{"$f":"'Calculations M'!JY1568","v":0},{"$f":"'Calculations M'!JZ1568","v":0},{"$f":"'Calculations M'!KA1568","v":0},{"$f":"'Calculations M'!KB1568","v":0},{"$f":"'Calculations M'!KC1568","v":0},{"$f":"'Calculations M'!KD1568","v":0},{"$f":"'Calculations M'!KE1568","v":0},{"$f":"'Calculations M'!KF1568","v":0},{"$f":"'Calculations M'!KG1568","v":0},{"$f":"'Calculations M'!KH1568","v":0},{"$f":"'Calculations M'!KI1568","v":0},{"$f":"'Calculations M'!KJ1568","v":0},{"$f":"'Calculations M'!KK1568","v":0},{"$f":"'Calculations M'!KL1568","v":0},{"$f":"'Calculations M'!KM1568","v":0},{"$f":"'Calculations M'!KN1568","v":0},{"$f":"'Calculations M'!KO1568","v":0},{"$f":"'Calculations M'!KP1568","v":0},{"$f":"'Calculations M'!KQ1568","v":0},{"$f":"'Calculations M'!KR1568","v":0},{"$f":"'Calculations M'!KS1568","v":0},{"$f":"'Calculations M'!KT1568","v":0},{"$f":"'Calculations M'!KU1568","v":0},{"$f":"'Calculations M'!KV1568","v":0},{"$f":"'Calculations M'!KW1568","v":0},{"$f":"'Calculations M'!KX1568","v":0},{"$f":"'Calculations M'!KY1568","v":0},{"$f":"'Calculations M'!KZ1568","v":0},{"$f":"'Calculations M'!LA1568","v":0},{"$f":"'Calculations M'!LB1568","v":0},{"$f":"'Calculations M'!LC1568","v":0},{"$f":"'Calculations M'!LD1568","v":0},{"$f":"'Calculations M'!LE1568","v":0},{"$f":"'Calculations M'!LF1568","v":0},{"$f":"'Calculations M'!LG1568","v":0},{"$f":"'Calculations M'!LH1568","v":0},{"$f":"'Calculations M'!LI1568","v":0},{"$f":"'Calculations M'!LJ1568","v":0},{"$f":"'Calculations M'!LK1568","v":0},{"$f":"'Calculations M'!LL1568","v":0},{"$f":"'Calculations M'!LM1568","v":0},{"$f":"'Calculations M'!LN1568","v":0},{"$f":"'Calculations M'!LO1568","v":0},{"$f":"'Calculations M'!LP1568","v":0},{"$f":"'Calculations M'!LQ1568","v":0},{"$f":"'Calculations M'!LR1568","v":0},{"$f":"'Calculations M'!LS1568","v":0},{"$f":"'Calculations M'!LT1568","v":0},{"$f":"'Calculations M'!LU1568","v":0},{"$f":"'Calculations M'!LV1568","v":0},{"$f":"'Calculations M'!LW1568","v":0},{"$f":"'Calculations M'!LX1568","v":0},{"$f":"'Calculations M'!LY1568","v":0},{"$f":"'Calculations M'!LZ1568","v":0},{"$f":"'Calculations M'!MA1568","v":0},{"$f":"'Calculations M'!MB1568","v":0},{"$f":"'Calculations M'!MC1568","v":0},{"$f":"'Calculations M'!MD1568","v":0},{"$f":"'Calculations M'!ME1568","v":0},{"$f":"'Calculations M'!MF1568","v":0},{"$f":"'Calculations M'!MG1568","v":0},{"$f":"'Calculations M'!MH1568","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D697","v":"Other Term Loan Arrangement Fee"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1569","v":0},{"$f":"'Calculations M'!AV1569","v":0},{"$f":"'Calculations M'!AW1569","v":0},{"$f":"'Calculations M'!AX1569","v":0},{"$f":"'Calculations M'!AY1569","v":0},{"$f":"'Calculations M'!AZ1569","v":0},{"$f":"'Calculations M'!BA1569","v":0},{"$f":"'Calculations M'!BB1569","v":0},{"$f":"'Calculations M'!BC1569","v":0},{"$f":"'Calculations M'!BD1569","v":0},{"$f":"'Calculations M'!BE1569","v":0},{"$f":"'Calculations M'!BF1569","v":0},{"$f":"'Calculations M'!BG1569","v":0},{"$f":"'Calculations M'!BH1569","v":0},{"$f":"'Calculations M'!BI1569","v":0},{"$f":"'Calculations M'!BJ1569","v":0},{"$f":"'Calculations M'!BK1569","v":0},{"$f":"'Calculations M'!BL1569","v":0},{"$f":"'Calculations M'!BM1569","v":0},{"$f":"'Calculations M'!BN1569","v":0},{"$f":"'Calculations M'!BO1569","v":0},{"$f":"'Calculations M'!BP1569","v":0},{"$f":"'Calculations M'!BQ1569","v":0},{"$f":"'Calculations M'!BR1569","v":0},{"$f":"'Calculations M'!BS1569","v":0},{"$f":"'Calculations M'!BT1569","v":0},{"$f":"'Calculations M'!BU1569","v":0},{"$f":"'Calculations M'!BV1569","v":0},{"$f":"'Calculations M'!BW1569","v":0},{"$f":"'Calculations M'!BX1569","v":0},{"$f":"'Calculations M'!BY1569","v":0},{"$f":"'Calculations M'!BZ1569","v":0},{"$f":"'Calculations M'!CA1569","v":0},{"$f":"'Calculations M'!CB1569","v":0},{"$f":"'Calculations M'!CC1569","v":0},{"$f":"'Calculations M'!CD1569","v":0},{"$f":"'Calculations M'!CE1569","v":0},{"$f":"'Calculations M'!CF1569","v":0},{"$f":"'Calculations M'!CG1569","v":0},{"$f":"'Calculations M'!CH1569","v":0},{"$f":"'Calculations M'!CI1569","v":0},{"$f":"'Calculations M'!CJ1569","v":0},{"$f":"'Calculations M'!CK1569","v":0},{"$f":"'Calculations M'!CL1569","v":0},{"$f":"'Calculations M'!CM1569","v":0},{"$f":"'Calculations M'!CN1569","v":0},{"$f":"'Calculations M'!CO1569","v":0},{"$f":"'Calculations M'!CP1569","v":0},{"$f":"'Calculations M'!CQ1569","v":0},{"$f":"'Calculations M'!CR1569","v":0},{"$f":"'Calculations M'!CS1569","v":0},{"$f":"'Calculations M'!CT1569","v":0},{"$f":"'Calculations M'!CU1569","v":0},{"$f":"'Calculations M'!CV1569","v":0},{"$f":"'Calculations M'!CW1569","v":0},{"$f":"'Calculations M'!CX1569","v":0},{"$f":"'Calculations M'!CY1569","v":0},{"$f":"'Calculations M'!CZ1569","v":0},{"$f":"'Calculations M'!DA1569","v":0},{"$f":"'Calculations M'!DB1569","v":0},{"$f":"'Calculations M'!DC1569","v":0},{"$f":"'Calculations M'!DD1569","v":0},{"$f":"'Calculations M'!DE1569","v":0},{"$f":"'Calculations M'!DF1569","v":0},{"$f":"'Calculations M'!DG1569","v":0},{"$f":"'Calculations M'!DH1569","v":0},{"$f":"'Calculations M'!DI1569","v":0},{"$f":"'Calculations M'!DJ1569","v":0},{"$f":"'Calculations M'!DK1569","v":0},{"$f":"'Calculations M'!DL1569","v":0},{"$f":"'Calculations M'!DM1569","v":0},{"$f":"'Calculations M'!DN1569","v":0},{"$f":"'Calculations M'!DO1569","v":0},{"$f":"'Calculations M'!DP1569","v":0},{"$f":"'Calculations M'!DQ1569","v":0},{"$f":"'Calculations M'!DR1569","v":0},{"$f":"'Calculations M'!DS1569","v":0},{"$f":"'Calculations M'!DT1569","v":0},{"$f":"'Calculations M'!DU1569","v":0},{"$f":"'Calculations M'!DV1569","v":0},{"$f":"'Calculations M'!DW1569","v":0},{"$f":"'Calculations M'!DX1569","v":0},{"$f":"'Calculations M'!DY1569","v":0},{"$f":"'Calculations M'!DZ1569","v":0},{"$f":"'Calculations M'!EA1569","v":0},{"$f":"'Calculations M'!EB1569","v":0},{"$f":"'Calculations M'!EC1569","v":0},{"$f":"'Calculations M'!ED1569","v":0},{"$f":"'Calculations M'!EE1569","v":0},{"$f":"'Calculations M'!EF1569","v":0},{"$f":"'Calculations M'!EG1569","v":0},{"$f":"'Calculations M'!EH1569","v":0},{"$f":"'Calculations M'!EI1569","v":0},{"$f":"'Calculations M'!EJ1569","v":0},{"$f":"'Calculations M'!EK1569","v":0},{"$f":"'Calculations M'!EL1569","v":0},{"$f":"'Calculations M'!EM1569","v":0},{"$f":"'Calculations M'!EN1569","v":0},{"$f":"'Calculations M'!EO1569","v":0},{"$f":"'Calculations M'!EP1569","v":0},{"$f":"'Calculations M'!EQ1569","v":0},{"$f":"'Calculations M'!ER1569","v":0},{"$f":"'Calculations M'!ES1569","v":0},{"$f":"'Calculations M'!ET1569","v":0},{"$f":"'Calculations M'!EU1569","v":0},{"$f":"'Calculations M'!EV1569","v":0},{"$f":"'Calculations M'!EW1569","v":0},{"$f":"'Calculations M'!EX1569","v":0},{"$f":"'Calculations M'!EY1569","v":0},{"$f":"'Calculations M'!EZ1569","v":0},{"$f":"'Calculations M'!FA1569","v":0},{"$f":"'Calculations M'!FB1569","v":0},{"$f":"'Calculations M'!FC1569","v":0},{"$f":"'Calculations M'!FD1569","v":0},{"$f":"'Calculations M'!FE1569","v":0},{"$f":"'Calculations M'!FF1569","v":0},{"$f":"'Calculations M'!FG1569","v":0},{"$f":"'Calculations M'!FH1569","v":0},{"$f":"'Calculations M'!FI1569","v":0},{"$f":"'Calculations M'!FJ1569","v":0},{"$f":"'Calculations M'!FK1569","v":0},{"$f":"'Calculations M'!FL1569","v":0},{"$f":"'Calculations M'!FM1569","v":0},{"$f":"'Calculations M'!FN1569","v":0},{"$f":"'Calculations M'!FO1569","v":0},{"$f":"'Calculations M'!FP1569","v":0},{"$f":"'Calculations M'!FQ1569","v":0},{"$f":"'Calculations M'!FR1569","v":0},{"$f":"'Calculations M'!FS1569","v":0},{"$f":"'Calculations M'!FT1569","v":0},{"$f":"'Calculations M'!FU1569","v":0},{"$f":"'Calculations M'!FV1569","v":0},{"$f":"'Calculations M'!FW1569","v":0},{"$f":"'Calculations M'!FX1569","v":0},{"$f":"'Calculations M'!FY1569","v":0},{"$f":"'Calculations M'!FZ1569","v":0},{"$f":"'Calculations M'!GA1569","v":0},{"$f":"'Calculations M'!GB1569","v":0},{"$f":"'Calculations M'!GC1569","v":0},{"$f":"'Calculations M'!GD1569","v":0},{"$f":"'Calculations M'!GE1569","v":0},{"$f":"'Calculations M'!GF1569","v":0},{"$f":"'Calculations M'!GG1569","v":0},{"$f":"'Calculations M'!GH1569","v":0},{"$f":"'Calculations M'!GI1569","v":0},{"$f":"'Calculations M'!GJ1569","v":0},{"$f":"'Calculations M'!GK1569","v":0},{"$f":"'Calculations M'!GL1569","v":0},{"$f":"'Calculations M'!GM1569","v":0},{"$f":"'Calculations M'!GN1569","v":0},{"$f":"'Calculations M'!GO1569","v":0},{"$f":"'Calculations M'!GP1569","v":0},{"$f":"'Calculations M'!GQ1569","v":0},{"$f":"'Calculations M'!GR1569","v":0},{"$f":"'Calculations M'!GS1569","v":0},{"$f":"'Calculations M'!GT1569","v":0},{"$f":"'Calculations M'!GU1569","v":0},{"$f":"'Calculations M'!GV1569","v":0},{"$f":"'Calculations M'!GW1569","v":0},{"$f":"'Calculations M'!GX1569","v":0},{"$f":"'Calculations M'!GY1569","v":0},{"$f":"'Calculations M'!GZ1569","v":0},{"$f":"'Calculations M'!HA1569","v":0},{"$f":"'Calculations M'!HB1569","v":0},{"$f":"'Calculations M'!HC1569","v":0},{"$f":"'Calculations M'!HD1569","v":0},{"$f":"'Calculations M'!HE1569","v":0},{"$f":"'Calculations M'!HF1569","v":0},{"$f":"'Calculations M'!HG1569","v":0},{"$f":"'Calculations M'!HH1569","v":0},{"$f":"'Calculations M'!HI1569","v":0},{"$f":"'Calculations M'!HJ1569","v":0},{"$f":"'Calculations M'!HK1569","v":0},{"$f":"'Calculations M'!HL1569","v":0},{"$f":"'Calculations M'!HM1569","v":0},{"$f":"'Calculations M'!HN1569","v":0},{"$f":"'Calculations M'!HO1569","v":0},{"$f":"'Calculations M'!HP1569","v":0},{"$f":"'Calculations M'!HQ1569","v":0},{"$f":"'Calculations M'!HR1569","v":0},{"$f":"'Calculations M'!HS1569","v":0},{"$f":"'Calculations M'!HT1569","v":0},{"$f":"'Calculations M'!HU1569","v":0},{"$f":"'Calculations M'!HV1569","v":0},{"$f":"'Calculations M'!HW1569","v":0},{"$f":"'Calculations M'!HX1569","v":0},{"$f":"'Calculations M'!HY1569","v":0},{"$f":"'Calculations M'!HZ1569","v":0},{"$f":"'Calculations M'!IA1569","v":0},{"$f":"'Calculations M'!IB1569","v":0},{"$f":"'Calculations M'!IC1569","v":0},{"$f":"'Calculations M'!ID1569","v":0},{"$f":"'Calculations M'!IE1569","v":0},{"$f":"'Calculations M'!IF1569","v":0},{"$f":"'Calculations M'!IG1569","v":0},{"$f":"'Calculations M'!IH1569","v":0},{"$f":"'Calculations M'!II1569","v":0},{"$f":"'Calculations M'!IJ1569","v":0},{"$f":"'Calculations M'!IK1569","v":0},{"$f":"'Calculations M'!IL1569","v":0},{"$f":"'Calculations M'!IM1569","v":0},{"$f":"'Calculations M'!IN1569","v":0},{"$f":"'Calculations M'!IO1569","v":0},{"$f":"'Calculations M'!IP1569","v":0},{"$f":"'Calculations M'!IQ1569","v":0},{"$f":"'Calculations M'!IR1569","v":0},{"$f":"'Calculations M'!IS1569","v":0},{"$f":"'Calculations M'!IT1569","v":0},{"$f":"'Calculations M'!IU1569","v":0},{"$f":"'Calculations M'!IV1569","v":0},{"$f":"'Calculations M'!IW1569","v":0},{"$f":"'Calculations M'!IX1569","v":0},{"$f":"'Calculations M'!IY1569","v":0},{"$f":"'Calculations M'!IZ1569","v":0},{"$f":"'Calculations M'!JA1569","v":0},{"$f":"'Calculations M'!JB1569","v":0},{"$f":"'Calculations M'!JC1569","v":0},{"$f":"'Calculations M'!JD1569","v":0},{"$f":"'Calculations M'!JE1569","v":0},{"$f":"'Calculations M'!JF1569","v":0},{"$f":"'Calculations M'!JG1569","v":0},{"$f":"'Calculations M'!JH1569","v":0},{"$f":"'Calculations M'!JI1569","v":0},{"$f":"'Calculations M'!JJ1569","v":0},{"$f":"'Calculations M'!JK1569","v":0},{"$f":"'Calculations M'!JL1569","v":0},{"$f":"'Calculations M'!JM1569","v":0},{"$f":"'Calculations M'!JN1569","v":0},{"$f":"'Calculations M'!JO1569","v":0},{"$f":"'Calculations M'!JP1569","v":0},{"$f":"'Calculations M'!JQ1569","v":0},{"$f":"'Calculations M'!JR1569","v":0},{"$f":"'Calculations M'!JS1569","v":0},{"$f":"'Calculations M'!JT1569","v":0},{"$f":"'Calculations M'!JU1569","v":0},{"$f":"'Calculations M'!JV1569","v":0},{"$f":"'Calculations M'!JW1569","v":0},{"$f":"'Calculations M'!JX1569","v":0},{"$f":"'Calculations M'!JY1569","v":0},{"$f":"'Calculations M'!JZ1569","v":0},{"$f":"'Calculations M'!KA1569","v":0},{"$f":"'Calculations M'!KB1569","v":0},{"$f":"'Calculations M'!KC1569","v":0},{"$f":"'Calculations M'!KD1569","v":0},{"$f":"'Calculations M'!KE1569","v":0},{"$f":"'Calculations M'!KF1569","v":0},{"$f":"'Calculations M'!KG1569","v":0},{"$f":"'Calculations M'!KH1569","v":0},{"$f":"'Calculations M'!KI1569","v":0},{"$f":"'Calculations M'!KJ1569","v":0},{"$f":"'Calculations M'!KK1569","v":0},{"$f":"'Calculations M'!KL1569","v":0},{"$f":"'Calculations M'!KM1569","v":0},{"$f":"'Calculations M'!KN1569","v":0},{"$f":"'Calculations M'!KO1569","v":0},{"$f":"'Calculations M'!KP1569","v":0},{"$f":"'Calculations M'!KQ1569","v":0},{"$f":"'Calculations M'!KR1569","v":0},{"$f":"'Calculations M'!KS1569","v":0},{"$f":"'Calculations M'!KT1569","v":0},{"$f":"'Calculations M'!KU1569","v":0},{"$f":"'Calculations M'!KV1569","v":0},{"$f":"'Calculations M'!KW1569","v":0},{"$f":"'Calculations M'!KX1569","v":0},{"$f":"'Calculations M'!KY1569","v":0},{"$f":"'Calculations M'!KZ1569","v":0},{"$f":"'Calculations M'!LA1569","v":0},{"$f":"'Calculations M'!LB1569","v":0},{"$f":"'Calculations M'!LC1569","v":0},{"$f":"'Calculations M'!LD1569","v":0},{"$f":"'Calculations M'!LE1569","v":0},{"$f":"'Calculations M'!LF1569","v":0},{"$f":"'Calculations M'!LG1569","v":0},{"$f":"'Calculations M'!LH1569","v":0},{"$f":"'Calculations M'!LI1569","v":0},{"$f":"'Calculations M'!LJ1569","v":0},{"$f":"'Calculations M'!LK1569","v":0},{"$f":"'Calculations M'!LL1569","v":0},{"$f":"'Calculations M'!LM1569","v":0},{"$f":"'Calculations M'!LN1569","v":0},{"$f":"'Calculations M'!LO1569","v":0},{"$f":"'Calculations M'!LP1569","v":0},{"$f":"'Calculations M'!LQ1569","v":0},{"$f":"'Calculations M'!LR1569","v":0},{"$f":"'Calculations M'!LS1569","v":0},{"$f":"'Calculations M'!LT1569","v":0},{"$f":"'Calculations M'!LU1569","v":0},{"$f":"'Calculations M'!LV1569","v":0},{"$f":"'Calculations M'!LW1569","v":0},{"$f":"'Calculations M'!LX1569","v":0},{"$f":"'Calculations M'!LY1569","v":0},{"$f":"'Calculations M'!LZ1569","v":0},{"$f":"'Calculations M'!MA1569","v":0},{"$f":"'Calculations M'!MB1569","v":0},{"$f":"'Calculations M'!MC1569","v":0},{"$f":"'Calculations M'!MD1569","v":0},{"$f":"'Calculations M'!ME1569","v":0},{"$f":"'Calculations M'!MF1569","v":0},{"$f":"'Calculations M'!MG1569","v":0},{"$f":"'Calculations M'!MH1569","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D698","v":"Other Interest Paid"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AH$10,$AU144:$MH144)","v":0},0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1570","v":0},{"$f":"'Calculations M'!AV1570","v":0},{"$f":"'Calculations M'!AW1570","v":0},{"$f":"'Calculations M'!AX1570","v":0},{"$f":"'Calculations M'!AY1570","v":0},{"$f":"'Calculations M'!AZ1570","v":0},{"$f":"'Calculations M'!BA1570","v":0},{"$f":"'Calculations M'!BB1570","v":0},{"$f":"'Calculations M'!BC1570","v":0},{"$f":"'Calculations M'!BD1570","v":0},{"$f":"'Calculations M'!BE1570","v":0},{"$f":"'Calculations M'!BF1570","v":0},{"$f":"'Calculations M'!BG1570","v":0},{"$f":"'Calculations M'!BH1570","v":0},{"$f":"'Calculations M'!BI1570","v":0},{"$f":"'Calculations M'!BJ1570","v":0},{"$f":"'Calculations M'!BK1570","v":0},{"$f":"'Calculations M'!BL1570","v":0},{"$f":"'Calculations M'!BM1570","v":0},{"$f":"'Calculations M'!BN1570","v":0},{"$f":"'Calculations M'!BO1570","v":0},{"$f":"'Calculations M'!BP1570","v":0},{"$f":"'Calculations M'!BQ1570","v":0},{"$f":"'Calculations M'!BR1570","v":0},{"$f":"'Calculations M'!BS1570","v":0},{"$f":"'Calculations M'!BT1570","v":0},{"$f":"'Calculations M'!BU1570","v":0},{"$f":"'Calculations M'!BV1570","v":0},{"$f":"'Calculations M'!BW1570","v":0},{"$f":"'Calculations M'!BX1570","v":0},{"$f":"'Calculations M'!BY1570","v":0},{"$f":"'Calculations M'!BZ1570","v":0},{"$f":"'Calculations M'!CA1570","v":0},{"$f":"'Calculations M'!CB1570","v":0},{"$f":"'Calculations M'!CC1570","v":0},{"$f":"'Calculations M'!CD1570","v":0},{"$f":"'Calculations M'!CE1570","v":0},{"$f":"'Calculations M'!CF1570","v":0},{"$f":"'Calculations M'!CG1570","v":0},{"$f":"'Calculations M'!CH1570","v":0},{"$f":"'Calculations M'!CI1570","v":0},{"$f":"'Calculations M'!CJ1570","v":0},{"$f":"'Calculations M'!CK1570","v":0},{"$f":"'Calculations M'!CL1570","v":0},{"$f":"'Calculations M'!CM1570","v":0},{"$f":"'Calculations M'!CN1570","v":0},{"$f":"'Calculations M'!CO1570","v":0},{"$f":"'Calculations M'!CP1570","v":0},{"$f":"'Calculations M'!CQ1570","v":0},{"$f":"'Calculations M'!CR1570","v":0},{"$f":"'Calculations M'!CS1570","v":0},{"$f":"'Calculations M'!CT1570","v":0},{"$f":"'Calculations M'!CU1570","v":0},{"$f":"'Calculations M'!CV1570","v":0},{"$f":"'Calculations M'!CW1570","v":0},{"$f":"'Calculations M'!CX1570","v":0},{"$f":"'Calculations M'!CY1570","v":0},{"$f":"'Calculations M'!CZ1570","v":0},{"$f":"'Calculations M'!DA1570","v":0},{"$f":"'Calculations M'!DB1570","v":0},{"$f":"'Calculations M'!DC1570","v":0},{"$f":"'Calculations M'!DD1570","v":0},{"$f":"'Calculations M'!DE1570","v":0},{"$f":"'Calculations M'!DF1570","v":0},{"$f":"'Calculations M'!DG1570","v":0},{"$f":"'Calculations M'!DH1570","v":0},{"$f":"'Calculations M'!DI1570","v":0},{"$f":"'Calculations M'!DJ1570","v":0},{"$f":"'Calculations M'!DK1570","v":0},{"$f":"'Calculations M'!DL1570","v":0},{"$f":"'Calculations M'!DM1570","v":0},{"$f":"'Calculations M'!DN1570","v":0},{"$f":"'Calculations M'!DO1570","v":0},{"$f":"'Calculations M'!DP1570","v":0},{"$f":"'Calculations M'!DQ1570","v":0},{"$f":"'Calculations M'!DR1570","v":0},{"$f":"'Calculations M'!DS1570","v":0},{"$f":"'Calculations M'!DT1570","v":0},{"$f":"'Calculations M'!DU1570","v":0},{"$f":"'Calculations M'!DV1570","v":0},{"$f":"'Calculations M'!DW1570","v":0},{"$f":"'Calculations M'!DX1570","v":0},{"$f":"'Calculations M'!DY1570","v":0},{"$f":"'Calculations M'!DZ1570","v":0},{"$f":"'Calculations M'!EA1570","v":0},{"$f":"'Calculations M'!EB1570","v":0},{"$f":"'Calculations M'!EC1570","v":0},{"$f":"'Calculations M'!ED1570","v":0},{"$f":"'Calculations M'!EE1570","v":0},{"$f":"'Calculations M'!EF1570","v":0},{"$f":"'Calculations M'!EG1570","v":0},{"$f":"'Calculations M'!EH1570","v":0},{"$f":"'Calculations M'!EI1570","v":0},{"$f":"'Calculations M'!EJ1570","v":0},{"$f":"'Calculations M'!EK1570","v":0},{"$f":"'Calculations M'!EL1570","v":0},{"$f":"'Calculations M'!EM1570","v":0},{"$f":"'Calculations M'!EN1570","v":0},{"$f":"'Calculations M'!EO1570","v":0},{"$f":"'Calculations M'!EP1570","v":0},{"$f":"'Calculations M'!EQ1570","v":0},{"$f":"'Calculations M'!ER1570","v":0},{"$f":"'Calculations M'!ES1570","v":0},{"$f":"'Calculations M'!ET1570","v":0},{"$f":"'Calculations M'!EU1570","v":0},{"$f":"'Calculations M'!EV1570","v":0},{"$f":"'Calculations M'!EW1570","v":0},{"$f":"'Calculations M'!EX1570","v":0},{"$f":"'Calculations M'!EY1570","v":0},{"$f":"'Calculations M'!EZ1570","v":0},{"$f":"'Calculations M'!FA1570","v":0},{"$f":"'Calculations M'!FB1570","v":0},{"$f":"'Calculations M'!FC1570","v":0},{"$f":"'Calculations M'!FD1570","v":0},{"$f":"'Calculations M'!FE1570","v":0},{"$f":"'Calculations M'!FF1570","v":0},{"$f":"'Calculations M'!FG1570","v":0},{"$f":"'Calculations M'!FH1570","v":0},{"$f":"'Calculations M'!FI1570","v":0},{"$f":"'Calculations M'!FJ1570","v":0},{"$f":"'Calculations M'!FK1570","v":0},{"$f":"'Calculations M'!FL1570","v":0},{"$f":"'Calculations M'!FM1570","v":0},{"$f":"'Calculations M'!FN1570","v":0},{"$f":"'Calculations M'!FO1570","v":0},{"$f":"'Calculations M'!FP1570","v":0},{"$f":"'Calculations M'!FQ1570","v":0},{"$f":"'Calculations M'!FR1570","v":0},{"$f":"'Calculations M'!FS1570","v":0},{"$f":"'Calculations M'!FT1570","v":0},{"$f":"'Calculations M'!FU1570","v":0},{"$f":"'Calculations M'!FV1570","v":0},{"$f":"'Calculations M'!FW1570","v":0},{"$f":"'Calculations M'!FX1570","v":0},{"$f":"'Calculations M'!FY1570","v":0},{"$f":"'Calculations M'!FZ1570","v":0},{"$f":"'Calculations M'!GA1570","v":0},{"$f":"'Calculations M'!GB1570","v":0},{"$f":"'Calculations M'!GC1570","v":0},{"$f":"'Calculations M'!GD1570","v":0},{"$f":"'Calculations M'!GE1570","v":0},{"$f":"'Calculations M'!GF1570","v":0},{"$f":"'Calculations M'!GG1570","v":0},{"$f":"'Calculations M'!GH1570","v":0},{"$f":"'Calculations M'!GI1570","v":0},{"$f":"'Calculations M'!GJ1570","v":0},{"$f":"'Calculations M'!GK1570","v":0},{"$f":"'Calculations M'!GL1570","v":0},{"$f":"'Calculations M'!GM1570","v":0},{"$f":"'Calculations M'!GN1570","v":0},{"$f":"'Calculations M'!GO1570","v":0},{"$f":"'Calculations M'!GP1570","v":0},{"$f":"'Calculations M'!GQ1570","v":0},{"$f":"'Calculations M'!GR1570","v":0},{"$f":"'Calculations M'!GS1570","v":0},{"$f":"'Calculations M'!GT1570","v":0},{"$f":"'Calculations M'!GU1570","v":0},{"$f":"'Calculations M'!GV1570","v":0},{"$f":"'Calculations M'!GW1570","v":0},{"$f":"'Calculations M'!GX1570","v":0},{"$f":"'Calculations M'!GY1570","v":0},{"$f":"'Calculations M'!GZ1570","v":0},{"$f":"'Calculations M'!HA1570","v":0},{"$f":"'Calculations M'!HB1570","v":0},{"$f":"'Calculations M'!HC1570","v":0},{"$f":"'Calculations M'!HD1570","v":0},{"$f":"'Calculations M'!HE1570","v":0},{"$f":"'Calculations M'!HF1570","v":0},{"$f":"'Calculations M'!HG1570","v":0},{"$f":"'Calculations M'!HH1570","v":0},{"$f":"'Calculations M'!HI1570","v":0},{"$f":"'Calculations M'!HJ1570","v":0},{"$f":"'Calculations M'!HK1570","v":0},{"$f":"'Calculations M'!HL1570","v":0},{"$f":"'Calculations M'!HM1570","v":0},{"$f":"'Calculations M'!HN1570","v":0},{"$f":"'Calculations M'!HO1570","v":0},{"$f":"'Calculations M'!HP1570","v":0},{"$f":"'Calculations M'!HQ1570","v":0},{"$f":"'Calculations M'!HR1570","v":0},{"$f":"'Calculations M'!HS1570","v":0},{"$f":"'Calculations M'!HT1570","v":0},{"$f":"'Calculations M'!HU1570","v":0},{"$f":"'Calculations M'!HV1570","v":0},{"$f":"'Calculations M'!HW1570","v":0},{"$f":"'Calculations M'!HX1570","v":0},{"$f":"'Calculations M'!HY1570","v":0},{"$f":"'Calculations M'!HZ1570","v":0},{"$f":"'Calculations M'!IA1570","v":0},{"$f":"'Calculations M'!IB1570","v":0},{"$f":"'Calculations M'!IC1570","v":0},{"$f":"'Calculations M'!ID1570","v":0},{"$f":"'Calculations M'!IE1570","v":0},{"$f":"'Calculations M'!IF1570","v":0},{"$f":"'Calculations M'!IG1570","v":0},{"$f":"'Calculations M'!IH1570","v":0},{"$f":"'Calculations M'!II1570","v":0},{"$f":"'Calculations M'!IJ1570","v":0},{"$f":"'Calculations M'!IK1570","v":0},{"$f":"'Calculations M'!IL1570","v":0},{"$f":"'Calculations M'!IM1570","v":0},{"$f":"'Calculations M'!IN1570","v":0},{"$f":"'Calculations M'!IO1570","v":0},{"$f":"'Calculations M'!IP1570","v":0},{"$f":"'Calculations M'!IQ1570","v":0},{"$f":"'Calculations M'!IR1570","v":0},{"$f":"'Calculations M'!IS1570","v":0},{"$f":"'Calculations M'!IT1570","v":0},{"$f":"'Calculations M'!IU1570","v":0},{"$f":"'Calculations M'!IV1570","v":0},{"$f":"'Calculations M'!IW1570","v":0},{"$f":"'Calculations M'!IX1570","v":0},{"$f":"'Calculations M'!IY1570","v":0},{"$f":"'Calculations M'!IZ1570","v":0},{"$f":"'Calculations M'!JA1570","v":0},{"$f":"'Calculations M'!JB1570","v":0},{"$f":"'Calculations M'!JC1570","v":0},{"$f":"'Calculations M'!JD1570","v":0},{"$f":"'Calculations M'!JE1570","v":0},{"$f":"'Calculations M'!JF1570","v":0},{"$f":"'Calculations M'!JG1570","v":0},{"$f":"'Calculations M'!JH1570","v":0},{"$f":"'Calculations M'!JI1570","v":0},{"$f":"'Calculations M'!JJ1570","v":0},{"$f":"'Calculations M'!JK1570","v":0},{"$f":"'Calculations M'!JL1570","v":0},{"$f":"'Calculations M'!JM1570","v":0},{"$f":"'Calculations M'!JN1570","v":0},{"$f":"'Calculations M'!JO1570","v":0},{"$f":"'Calculations M'!JP1570","v":0},{"$f":"'Calculations M'!JQ1570","v":0},{"$f":"'Calculations M'!JR1570","v":0},{"$f":"'Calculations M'!JS1570","v":0},{"$f":"'Calculations M'!JT1570","v":0},{"$f":"'Calculations M'!JU1570","v":0},{"$f":"'Calculations M'!JV1570","v":0},{"$f":"'Calculations M'!JW1570","v":0},{"$f":"'Calculations M'!JX1570","v":0},{"$f":"'Calculations M'!JY1570","v":0},{"$f":"'Calculations M'!JZ1570","v":0},{"$f":"'Calculations M'!KA1570","v":0},{"$f":"'Calculations M'!KB1570","v":0},{"$f":"'Calculations M'!KC1570","v":0},{"$f":"'Calculations M'!KD1570","v":0},{"$f":"'Calculations M'!KE1570","v":0},{"$f":"'Calculations M'!KF1570","v":0},{"$f":"'Calculations M'!KG1570","v":0},{"$f":"'Calculations M'!KH1570","v":0},{"$f":"'Calculations M'!KI1570","v":0},{"$f":"'Calculations M'!KJ1570","v":0},{"$f":"'Calculations M'!KK1570","v":0},{"$f":"'Calculations M'!KL1570","v":0},{"$f":"'Calculations M'!KM1570","v":0},{"$f":"'Calculations M'!KN1570","v":0},{"$f":"'Calculations M'!KO1570","v":0},{"$f":"'Calculations M'!KP1570","v":0},{"$f":"'Calculations M'!KQ1570","v":0},{"$f":"'Calculations M'!KR1570","v":0},{"$f":"'Calculations M'!KS1570","v":0},{"$f":"'Calculations M'!KT1570","v":0},{"$f":"'Calculations M'!KU1570","v":0},{"$f":"'Calculations M'!KV1570","v":0},{"$f":"'Calculations M'!KW1570","v":0},{"$f":"'Calculations M'!KX1570","v":0},{"$f":"'Calculations M'!KY1570","v":0},{"$f":"'Calculations M'!KZ1570","v":0},{"$f":"'Calculations M'!LA1570","v":0},{"$f":"'Calculations M'!LB1570","v":0},{"$f":"'Calculations M'!LC1570","v":0},{"$f":"'Calculations M'!LD1570","v":0},{"$f":"'Calculations M'!LE1570","v":0},{"$f":"'Calculations M'!LF1570","v":0},{"$f":"'Calculations M'!LG1570","v":0},{"$f":"'Calculations M'!LH1570","v":0},{"$f":"'Calculations M'!LI1570","v":0},{"$f":"'Calculations M'!LJ1570","v":0},{"$f":"'Calculations M'!LK1570","v":0},{"$f":"'Calculations M'!LL1570","v":0},{"$f":"'Calculations M'!LM1570","v":0},{"$f":"'Calculations M'!LN1570","v":0},{"$f":"'Calculations M'!LO1570","v":0},{"$f":"'Calculations M'!LP1570","v":0},{"$f":"'Calculations M'!LQ1570","v":0},{"$f":"'Calculations M'!LR1570","v":0},{"$f":"'Calculations M'!LS1570","v":0},{"$f":"'Calculations M'!LT1570","v":0},{"$f":"'Calculations M'!LU1570","v":0},{"$f":"'Calculations M'!LV1570","v":0},{"$f":"'Calculations M'!LW1570","v":0},{"$f":"'Calculations M'!LX1570","v":0},{"$f":"'Calculations M'!LY1570","v":0},{"$f":"'Calculations M'!LZ1570","v":0},{"$f":"'Calculations M'!MA1570","v":0},{"$f":"'Calculations M'!MB1570","v":0},{"$f":"'Calculations M'!MC1570","v":0},{"$f":"'Calculations M'!MD1570","v":0},{"$f":"'Calculations M'!ME1570","v":0},{"$f":"'Calculations M'!MF1570","v":0},{"$f":"'Calculations M'!MG1570","v":0},{"$f":"'Calculations M'!MH1570","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D699","v":"Other Capital Repayments"},null,0,{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU145:$MH145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1571","v":0},{"$f":"'Calculations M'!AV1571","v":0},{"$f":"'Calculations M'!AW1571","v":0},{"$f":"'Calculations M'!AX1571","v":0},{"$f":"'Calculations M'!AY1571","v":0},{"$f":"'Calculations M'!AZ1571","v":0},{"$f":"'Calculations M'!BA1571","v":0},{"$f":"'Calculations M'!BB1571","v":0},{"$f":"'Calculations M'!BC1571","v":0},{"$f":"'Calculations M'!BD1571","v":0},{"$f":"'Calculations M'!BE1571","v":0},{"$f":"'Calculations M'!BF1571","v":0},{"$f":"'Calculations M'!BG1571","v":0},{"$f":"'Calculations M'!BH1571","v":0},{"$f":"'Calculations M'!BI1571","v":0},{"$f":"'Calculations M'!BJ1571","v":0},{"$f":"'Calculations M'!BK1571","v":0},{"$f":"'Calculations M'!BL1571","v":0},{"$f":"'Calculations M'!BM1571","v":0},{"$f":"'Calculations M'!BN1571","v":0},{"$f":"'Calculations M'!BO1571","v":0},{"$f":"'Calculations M'!BP1571","v":0},{"$f":"'Calculations M'!BQ1571","v":0},{"$f":"'Calculations M'!BR1571","v":0},{"$f":"'Calculations M'!BS1571","v":0},{"$f":"'Calculations M'!BT1571","v":0},{"$f":"'Calculations M'!BU1571","v":0},{"$f":"'Calculations M'!BV1571","v":0},{"$f":"'Calculations M'!BW1571","v":0},{"$f":"'Calculations M'!BX1571","v":0},{"$f":"'Calculations M'!BY1571","v":0},{"$f":"'Calculations M'!BZ1571","v":0},{"$f":"'Calculations M'!CA1571","v":0},{"$f":"'Calculations M'!CB1571","v":0},{"$f":"'Calculations M'!CC1571","v":0},{"$f":"'Calculations M'!CD1571","v":0},{"$f":"'Calculations M'!CE1571","v":0},{"$f":"'Calculations M'!CF1571","v":0},{"$f":"'Calculations M'!CG1571","v":0},{"$f":"'Calculations M'!CH1571","v":0},{"$f":"'Calculations M'!CI1571","v":0},{"$f":"'Calculations M'!CJ1571","v":0},{"$f":"'Calculations M'!CK1571","v":0},{"$f":"'Calculations M'!CL1571","v":0},{"$f":"'Calculations M'!CM1571","v":0},{"$f":"'Calculations M'!CN1571","v":0},{"$f":"'Calculations M'!CO1571","v":0},{"$f":"'Calculations M'!CP1571","v":0},{"$f":"'Calculations M'!CQ1571","v":0},{"$f":"'Calculations M'!CR1571","v":0},{"$f":"'Calculations M'!CS1571","v":0},{"$f":"'Calculations M'!CT1571","v":0},{"$f":"'Calculations M'!CU1571","v":0},{"$f":"'Calculations M'!CV1571","v":0},{"$f":"'Calculations M'!CW1571","v":0},{"$f":"'Calculations M'!CX1571","v":0},{"$f":"'Calculations M'!CY1571","v":0},{"$f":"'Calculations M'!CZ1571","v":0},{"$f":"'Calculations M'!DA1571","v":0},{"$f":"'Calculations M'!DB1571","v":0},{"$f":"'Calculations M'!DC1571","v":0},{"$f":"'Calculations M'!DD1571","v":0},{"$f":"'Calculations M'!DE1571","v":0},{"$f":"'Calculations M'!DF1571","v":0},{"$f":"'Calculations M'!DG1571","v":0},{"$f":"'Calculations M'!DH1571","v":0},{"$f":"'Calculations M'!DI1571","v":0},{"$f":"'Calculations M'!DJ1571","v":0},{"$f":"'Calculations M'!DK1571","v":0},{"$f":"'Calculations M'!DL1571","v":0},{"$f":"'Calculations M'!DM1571","v":0},{"$f":"'Calculations M'!DN1571","v":0},{"$f":"'Calculations M'!DO1571","v":0},{"$f":"'Calculations M'!DP1571","v":0},{"$f":"'Calculations M'!DQ1571","v":0},{"$f":"'Calculations M'!DR1571","v":0},{"$f":"'Calculations M'!DS1571","v":0},{"$f":"'Calculations M'!DT1571","v":0},{"$f":"'Calculations M'!DU1571","v":0},{"$f":"'Calculations M'!DV1571","v":0},{"$f":"'Calculations M'!DW1571","v":0},{"$f":"'Calculations M'!DX1571","v":0},{"$f":"'Calculations M'!DY1571","v":0},{"$f":"'Calculations M'!DZ1571","v":0},{"$f":"'Calculations M'!EA1571","v":0},{"$f":"'Calculations M'!EB1571","v":0},{"$f":"'Calculations M'!EC1571","v":0},{"$f":"'Calculations M'!ED1571","v":0},{"$f":"'Calculations M'!EE1571","v":0},{"$f":"'Calculations M'!EF1571","v":0},{"$f":"'Calculations M'!EG1571","v":0},{"$f":"'Calculations M'!EH1571","v":0},{"$f":"'Calculations M'!EI1571","v":0},{"$f":"'Calculations M'!EJ1571","v":0},{"$f":"'Calculations M'!EK1571","v":0},{"$f":"'Calculations M'!EL1571","v":0},{"$f":"'Calculations M'!EM1571","v":0},{"$f":"'Calculations M'!EN1571","v":0},{"$f":"'Calculations M'!EO1571","v":0},{"$f":"'Calculations M'!EP1571","v":0},{"$f":"'Calculations M'!EQ1571","v":0},{"$f":"'Calculations M'!ER1571","v":0},{"$f":"'Calculations M'!ES1571","v":0},{"$f":"'Calculations M'!ET1571","v":0},{"$f":"'Calculations M'!EU1571","v":0},{"$f":"'Calculations M'!EV1571","v":0},{"$f":"'Calculations M'!EW1571","v":0},{"$f":"'Calculations M'!EX1571","v":0},{"$f":"'Calculations M'!EY1571","v":0},{"$f":"'Calculations M'!EZ1571","v":0},{"$f":"'Calculations M'!FA1571","v":0},{"$f":"'Calculations M'!FB1571","v":0},{"$f":"'Calculations M'!FC1571","v":0},{"$f":"'Calculations M'!FD1571","v":0},{"$f":"'Calculations M'!FE1571","v":0},{"$f":"'Calculations M'!FF1571","v":0},{"$f":"'Calculations M'!FG1571","v":0},{"$f":"'Calculations M'!FH1571","v":0},{"$f":"'Calculations M'!FI1571","v":0},{"$f":"'Calculations M'!FJ1571","v":0},{"$f":"'Calculations M'!FK1571","v":0},{"$f":"'Calculations M'!FL1571","v":0},{"$f":"'Calculations M'!FM1571","v":0},{"$f":"'Calculations M'!FN1571","v":0},{"$f":"'Calculations M'!FO1571","v":0},{"$f":"'Calculations M'!FP1571","v":0},{"$f":"'Calculations M'!FQ1571","v":0},{"$f":"'Calculations M'!FR1571","v":0},{"$f":"'Calculations M'!FS1571","v":0},{"$f":"'Calculations M'!FT1571","v":0},{"$f":"'Calculations M'!FU1571","v":0},{"$f":"'Calculations M'!FV1571","v":0},{"$f":"'Calculations M'!FW1571","v":0},{"$f":"'Calculations M'!FX1571","v":0},{"$f":"'Calculations M'!FY1571","v":0},{"$f":"'Calculations M'!FZ1571","v":0},{"$f":"'Calculations M'!GA1571","v":0},{"$f":"'Calculations M'!GB1571","v":0},{"$f":"'Calculations M'!GC1571","v":0},{"$f":"'Calculations M'!GD1571","v":0},{"$f":"'Calculations M'!GE1571","v":0},{"$f":"'Calculations M'!GF1571","v":0},{"$f":"'Calculations M'!GG1571","v":0},{"$f":"'Calculations M'!GH1571","v":0},{"$f":"'Calculations M'!GI1571","v":0},{"$f":"'Calculations M'!GJ1571","v":0},{"$f":"'Calculations M'!GK1571","v":0},{"$f":"'Calculations M'!GL1571","v":0},{"$f":"'Calculations M'!GM1571","v":0},{"$f":"'Calculations M'!GN1571","v":0},{"$f":"'Calculations M'!GO1571","v":0},{"$f":"'Calculations M'!GP1571","v":0},{"$f":"'Calculations M'!GQ1571","v":0},{"$f":"'Calculations M'!GR1571","v":0},{"$f":"'Calculations M'!GS1571","v":0},{"$f":"'Calculations M'!GT1571","v":0},{"$f":"'Calculations M'!GU1571","v":0},{"$f":"'Calculations M'!GV1571","v":0},{"$f":"'Calculations M'!GW1571","v":0},{"$f":"'Calculations M'!GX1571","v":0},{"$f":"'Calculations M'!GY1571","v":0},{"$f":"'Calculations M'!GZ1571","v":0},{"$f":"'Calculations M'!HA1571","v":0},{"$f":"'Calculations M'!HB1571","v":0},{"$f":"'Calculations M'!HC1571","v":0},{"$f":"'Calculations M'!HD1571","v":0},{"$f":"'Calculations M'!HE1571","v":0},{"$f":"'Calculations M'!HF1571","v":0},{"$f":"'Calculations M'!HG1571","v":0},{"$f":"'Calculations M'!HH1571","v":0},{"$f":"'Calculations M'!HI1571","v":0},{"$f":"'Calculations M'!HJ1571","v":0},{"$f":"'Calculations M'!HK1571","v":0},{"$f":"'Calculations M'!HL1571","v":0},{"$f":"'Calculations M'!HM1571","v":0},{"$f":"'Calculations M'!HN1571","v":0},{"$f":"'Calculations M'!HO1571","v":0},{"$f":"'Calculations M'!HP1571","v":0},{"$f":"'Calculations M'!HQ1571","v":0},{"$f":"'Calculations M'!HR1571","v":0},{"$f":"'Calculations M'!HS1571","v":0},{"$f":"'Calculations M'!HT1571","v":0},{"$f":"'Calculations M'!HU1571","v":0},{"$f":"'Calculations M'!HV1571","v":0},{"$f":"'Calculations M'!HW1571","v":0},{"$f":"'Calculations M'!HX1571","v":0},{"$f":"'Calculations M'!HY1571","v":0},{"$f":"'Calculations M'!HZ1571","v":0},{"$f":"'Calculations M'!IA1571","v":0},{"$f":"'Calculations M'!IB1571","v":0},{"$f":"'Calculations M'!IC1571","v":0},{"$f":"'Calculations M'!ID1571","v":0},{"$f":"'Calculations M'!IE1571","v":0},{"$f":"'Calculations M'!IF1571","v":0},{"$f":"'Calculations M'!IG1571","v":0},{"$f":"'Calculations M'!IH1571","v":0},{"$f":"'Calculations M'!II1571","v":0},{"$f":"'Calculations M'!IJ1571","v":0},{"$f":"'Calculations M'!IK1571","v":0},{"$f":"'Calculations M'!IL1571","v":0},{"$f":"'Calculations M'!IM1571","v":0},{"$f":"'Calculations M'!IN1571","v":0},{"$f":"'Calculations M'!IO1571","v":0},{"$f":"'Calculations M'!IP1571","v":0},{"$f":"'Calculations M'!IQ1571","v":0},{"$f":"'Calculations M'!IR1571","v":0},{"$f":"'Calculations M'!IS1571","v":0},{"$f":"'Calculations M'!IT1571","v":0},{"$f":"'Calculations M'!IU1571","v":0},{"$f":"'Calculations M'!IV1571","v":0},{"$f":"'Calculations M'!IW1571","v":0},{"$f":"'Calculations M'!IX1571","v":0},{"$f":"'Calculations M'!IY1571","v":0},{"$f":"'Calculations M'!IZ1571","v":0},{"$f":"'Calculations M'!JA1571","v":0},{"$f":"'Calculations M'!JB1571","v":0},{"$f":"'Calculations M'!JC1571","v":0},{"$f":"'Calculations M'!JD1571","v":0},{"$f":"'Calculations M'!JE1571","v":0},{"$f":"'Calculations M'!JF1571","v":0},{"$f":"'Calculations M'!JG1571","v":0},{"$f":"'Calculations M'!JH1571","v":0},{"$f":"'Calculations M'!JI1571","v":0},{"$f":"'Calculations M'!JJ1571","v":0},{"$f":"'Calculations M'!JK1571","v":0},{"$f":"'Calculations M'!JL1571","v":0},{"$f":"'Calculations M'!JM1571","v":0},{"$f":"'Calculations M'!JN1571","v":0},{"$f":"'Calculations M'!JO1571","v":0},{"$f":"'Calculations M'!JP1571","v":0},{"$f":"'Calculations M'!JQ1571","v":0},{"$f":"'Calculations M'!JR1571","v":0},{"$f":"'Calculations M'!JS1571","v":0},{"$f":"'Calculations M'!JT1571","v":0},{"$f":"'Calculations M'!JU1571","v":0},{"$f":"'Calculations M'!JV1571","v":0},{"$f":"'Calculations M'!JW1571","v":0},{"$f":"'Calculations M'!JX1571","v":0},{"$f":"'Calculations M'!JY1571","v":0},{"$f":"'Calculations M'!JZ1571","v":0},{"$f":"'Calculations M'!KA1571","v":0},{"$f":"'Calculations M'!KB1571","v":0},{"$f":"'Calculations M'!KC1571","v":0},{"$f":"'Calculations M'!KD1571","v":0},{"$f":"'Calculations M'!KE1571","v":0},{"$f":"'Calculations M'!KF1571","v":0},{"$f":"'Calculations M'!KG1571","v":0},{"$f":"'Calculations M'!KH1571","v":0},{"$f":"'Calculations M'!KI1571","v":0},{"$f":"'Calculations M'!KJ1571","v":0},{"$f":"'Calculations M'!KK1571","v":0},{"$f":"'Calculations M'!KL1571","v":0},{"$f":"'Calculations M'!KM1571","v":0},{"$f":"'Calculations M'!KN1571","v":0},{"$f":"'Calculations M'!KO1571","v":0},{"$f":"'Calculations M'!KP1571","v":0},{"$f":"'Calculations M'!KQ1571","v":0},{"$f":"'Calculations M'!KR1571","v":0},{"$f":"'Calculations M'!KS1571","v":0},{"$f":"'Calculations M'!KT1571","v":0},{"$f":"'Calculations M'!KU1571","v":0},{"$f":"'Calculations M'!KV1571","v":0},{"$f":"'Calculations M'!KW1571","v":0},{"$f":"'Calculations M'!KX1571","v":0},{"$f":"'Calculations M'!KY1571","v":0},{"$f":"'Calculations M'!KZ1571","v":0},{"$f":"'Calculations M'!LA1571","v":0},{"$f":"'Calculations M'!LB1571","v":0},{"$f":"'Calculations M'!LC1571","v":0},{"$f":"'Calculations M'!LD1571","v":0},{"$f":"'Calculations M'!LE1571","v":0},{"$f":"'Calculations M'!LF1571","v":0},{"$f":"'Calculations M'!LG1571","v":0},{"$f":"'Calculations M'!LH1571","v":0},{"$f":"'Calculations M'!LI1571","v":0},{"$f":"'Calculations M'!LJ1571","v":0},{"$f":"'Calculations M'!LK1571","v":0},{"$f":"'Calculations M'!LL1571","v":0},{"$f":"'Calculations M'!LM1571","v":0},{"$f":"'Calculations M'!LN1571","v":0},{"$f":"'Calculations M'!LO1571","v":0},{"$f":"'Calculations M'!LP1571","v":0},{"$f":"'Calculations M'!LQ1571","v":0},{"$f":"'Calculations M'!LR1571","v":0},{"$f":"'Calculations M'!LS1571","v":0},{"$f":"'Calculations M'!LT1571","v":0},{"$f":"'Calculations M'!LU1571","v":0},{"$f":"'Calculations M'!LV1571","v":0},{"$f":"'Calculations M'!LW1571","v":0},{"$f":"'Calculations M'!LX1571","v":0},{"$f":"'Calculations M'!LY1571","v":0},{"$f":"'Calculations M'!LZ1571","v":0},{"$f":"'Calculations M'!MA1571","v":0},{"$f":"'Calculations M'!MB1571","v":0},{"$f":"'Calculations M'!MC1571","v":0},{"$f":"'Calculations M'!MD1571","v":0},{"$f":"'Calculations M'!ME1571","v":0},{"$f":"'Calculations M'!MF1571","v":0},{"$f":"'Calculations M'!MG1571","v":0},{"$f":"'Calculations M'!MH1571","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D700","v":"Tax payments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1556","v":0},{"$f":"'Calculations M'!AV1556","v":0},{"$f":"'Calculations M'!AW1556","v":0},{"$f":"'Calculations M'!AX1556","v":0},{"$f":"'Calculations M'!AY1556","v":0},{"$f":"'Calculations M'!AZ1556","v":0},{"$f":"'Calculations M'!BA1556","v":0},{"$f":"'Calculations M'!BB1556","v":0},{"$f":"'Calculations M'!BC1556","v":0},{"$f":"'Calculations M'!BD1556","v":0},{"$f":"'Calculations M'!BE1556","v":0},{"$f":"'Calculations M'!BF1556","v":0},{"$f":"'Calculations M'!BG1556","v":0},{"$f":"'Calculations M'!BH1556","v":0},{"$f":"'Calculations M'!BI1556","v":0},{"$f":"'Calculations M'!BJ1556","v":0},{"$f":"'Calculations M'!BK1556","v":0},{"$f":"'Calculations M'!BL1556","v":0},{"$f":"'Calculations M'!BM1556","v":0},{"$f":"'Calculations M'!BN1556","v":0},{"$f":"'Calculations M'!BO1556","v":0},{"$f":"'Calculations M'!BP1556","v":0},{"$f":"'Calculations M'!BQ1556","v":0},{"$f":"'Calculations M'!BR1556","v":0},{"$f":"'Calculations M'!BS1556","v":0},{"$f":"'Calculations M'!BT1556","v":0},{"$f":"'Calculations M'!BU1556","v":0},{"$f":"'Calculations M'!BV1556","v":0},{"$f":"'Calculations M'!BW1556","v":0},{"$f":"'Calculations M'!BX1556","v":0},{"$f":"'Calculations M'!BY1556","v":0},{"$f":"'Calculations M'!BZ1556","v":0},{"$f":"'Calculations M'!CA1556","v":0},{"$f":"'Calculations M'!CB1556","v":0},{"$f":"'Calculations M'!CC1556","v":0},{"$f":"'Calculations M'!CD1556","v":0},{"$f":"'Calculations M'!CE1556","v":0},{"$f":"'Calculations M'!CF1556","v":0},{"$f":"'Calculations M'!CG1556","v":0},{"$f":"'Calculations M'!CH1556","v":0},{"$f":"'Calculations M'!CI1556","v":0},{"$f":"'Calculations M'!CJ1556","v":0},{"$f":"'Calculations M'!CK1556","v":0},{"$f":"'Calculations M'!CL1556","v":0},{"$f":"'Calculations M'!CM1556","v":0},{"$f":"'Calculations M'!CN1556","v":0},{"$f":"'Calculations M'!CO1556","v":0},{"$f":"'Calculations M'!CP1556","v":0},{"$f":"'Calculations M'!CQ1556","v":0},{"$f":"'Calculations M'!CR1556","v":0},{"$f":"'Calculations M'!CS1556","v":0},{"$f":"'Calculations M'!CT1556","v":0},{"$f":"'Calculations M'!CU1556","v":0},{"$f":"'Calculations M'!CV1556","v":0},{"$f":"'Calculations M'!CW1556","v":0},{"$f":"'Calculations M'!CX1556","v":0},{"$f":"'Calculations M'!CY1556","v":0},{"$f":"'Calculations M'!CZ1556","v":0},{"$f":"'Calculations M'!DA1556","v":0},{"$f":"'Calculations M'!DB1556","v":0},{"$f":"'Calculations M'!DC1556","v":0},{"$f":"'Calculations M'!DD1556","v":0},{"$f":"'Calculations M'!DE1556","v":0},{"$f":"'Calculations M'!DF1556","v":0},{"$f":"'Calculations M'!DG1556","v":0},{"$f":"'Calculations M'!DH1556","v":0},{"$f":"'Calculations M'!DI1556","v":0},{"$f":"'Calculations M'!DJ1556","v":0},{"$f":"'Calculations M'!DK1556","v":0},{"$f":"'Calculations M'!DL1556","v":0},{"$f":"'Calculations M'!DM1556","v":0},{"$f":"'Calculations M'!DN1556","v":0},{"$f":"'Calculations M'!DO1556","v":0},{"$f":"'Calculations M'!DP1556","v":0},{"$f":"'Calculations M'!DQ1556","v":0},{"$f":"'Calculations M'!DR1556","v":0},{"$f":"'Calculations M'!DS1556","v":0},{"$f":"'Calculations M'!DT1556","v":0},{"$f":"'Calculations M'!DU1556","v":0},{"$f":"'Calculations M'!DV1556","v":0},{"$f":"'Calculations M'!DW1556","v":0},{"$f":"'Calculations M'!DX1556","v":0},{"$f":"'Calculations M'!DY1556","v":0},{"$f":"'Calculations M'!DZ1556","v":0},{"$f":"'Calculations M'!EA1556","v":0},{"$f":"'Calculations M'!EB1556","v":0},{"$f":"'Calculations M'!EC1556","v":0},{"$f":"'Calculations M'!ED1556","v":0},{"$f":"'Calculations M'!EE1556","v":0},{"$f":"'Calculations M'!EF1556","v":0},{"$f":"'Calculations M'!EG1556","v":0},{"$f":"'Calculations M'!EH1556","v":0},{"$f":"'Calculations M'!EI1556","v":0},{"$f":"'Calculations M'!EJ1556","v":0},{"$f":"'Calculations M'!EK1556","v":0},{"$f":"'Calculations M'!EL1556","v":0},{"$f":"'Calculations M'!EM1556","v":0},{"$f":"'Calculations M'!EN1556","v":0},{"$f":"'Calculations M'!EO1556","v":0},{"$f":"'Calculations M'!EP1556","v":0},{"$f":"'Calculations M'!EQ1556","v":0},{"$f":"'Calculations M'!ER1556","v":0},{"$f":"'Calculations M'!ES1556","v":0},{"$f":"'Calculations M'!ET1556","v":0},{"$f":"'Calculations M'!EU1556","v":0},{"$f":"'Calculations M'!EV1556","v":0},{"$f":"'Calculations M'!EW1556","v":0},{"$f":"'Calculations M'!EX1556","v":0},{"$f":"'Calculations M'!EY1556","v":0},{"$f":"'Calculations M'!EZ1556","v":0},{"$f":"'Calculations M'!FA1556","v":0},{"$f":"'Calculations M'!FB1556","v":0},{"$f":"'Calculations M'!FC1556","v":0},{"$f":"'Calculations M'!FD1556","v":0},{"$f":"'Calculations M'!FE1556","v":0},{"$f":"'Calculations M'!FF1556","v":0},{"$f":"'Calculations M'!FG1556","v":0},{"$f":"'Calculations M'!FH1556","v":0},{"$f":"'Calculations M'!FI1556","v":0},{"$f":"'Calculations M'!FJ1556","v":0},{"$f":"'Calculations M'!FK1556","v":0},{"$f":"'Calculations M'!FL1556","v":0},{"$f":"'Calculations M'!FM1556","v":0},{"$f":"'Calculations M'!FN1556","v":0},{"$f":"'Calculations M'!FO1556","v":0},{"$f":"'Calculations M'!FP1556","v":0},{"$f":"'Calculations M'!FQ1556","v":0},{"$f":"'Calculations M'!FR1556","v":0},{"$f":"'Calculations M'!FS1556","v":0},{"$f":"'Calculations M'!FT1556","v":0},{"$f":"'Calculations M'!FU1556","v":0},{"$f":"'Calculations M'!FV1556","v":0},{"$f":"'Calculations M'!FW1556","v":0},{"$f":"'Calculations M'!FX1556","v":0},{"$f":"'Calculations M'!FY1556","v":0},{"$f":"'Calculations M'!FZ1556","v":0},{"$f":"'Calculations M'!GA1556","v":0},{"$f":"'Calculations M'!GB1556","v":0},{"$f":"'Calculations M'!GC1556","v":0},{"$f":"'Calculations M'!GD1556","v":0},{"$f":"'Calculations M'!GE1556","v":0},{"$f":"'Calculations M'!GF1556","v":0},{"$f":"'Calculations M'!GG1556","v":0},{"$f":"'Calculations M'!GH1556","v":0},{"$f":"'Calculations M'!GI1556","v":0},{"$f":"'Calculations M'!GJ1556","v":0},{"$f":"'Calculations M'!GK1556","v":0},{"$f":"'Calculations M'!GL1556","v":0},{"$f":"'Calculations M'!GM1556","v":0},{"$f":"'Calculations M'!GN1556","v":0},{"$f":"'Calculations M'!GO1556","v":0},{"$f":"'Calculations M'!GP1556","v":0},{"$f":"'Calculations M'!GQ1556","v":0},{"$f":"'Calculations M'!GR1556","v":0},{"$f":"'Calculations M'!GS1556","v":0},{"$f":"'Calculations M'!GT1556","v":0},{"$f":"'Calculations M'!GU1556","v":0},{"$f":"'Calculations M'!GV1556","v":0},{"$f":"'Calculations M'!GW1556","v":0},{"$f":"'Calculations M'!GX1556","v":0},{"$f":"'Calculations M'!GY1556","v":0},{"$f":"'Calculations M'!GZ1556","v":0},{"$f":"'Calculations M'!HA1556","v":0},{"$f":"'Calculations M'!HB1556","v":0},{"$f":"'Calculations M'!HC1556","v":0},{"$f":"'Calculations M'!HD1556","v":0},{"$f":"'Calculations M'!HE1556","v":0},{"$f":"'Calculations M'!HF1556","v":0},{"$f":"'Calculations M'!HG1556","v":0},{"$f":"'Calculations M'!HH1556","v":0},{"$f":"'Calculations M'!HI1556","v":0},{"$f":"'Calculations M'!HJ1556","v":0},{"$f":"'Calculations M'!HK1556","v":0},{"$f":"'Calculations M'!HL1556","v":0},{"$f":"'Calculations M'!HM1556","v":0},{"$f":"'Calculations M'!HN1556","v":0},{"$f":"'Calculations M'!HO1556","v":0},{"$f":"'Calculations M'!HP1556","v":0},{"$f":"'Calculations M'!HQ1556","v":0},{"$f":"'Calculations M'!HR1556","v":0},{"$f":"'Calculations M'!HS1556","v":0},{"$f":"'Calculations M'!HT1556","v":0},{"$f":"'Calculations M'!HU1556","v":0},{"$f":"'Calculations M'!HV1556","v":0},{"$f":"'Calculations M'!HW1556","v":0},{"$f":"'Calculations M'!HX1556","v":0},{"$f":"'Calculations M'!HY1556","v":0},{"$f":"'Calculations M'!HZ1556","v":0},{"$f":"'Calculations M'!IA1556","v":0},{"$f":"'Calculations M'!IB1556","v":0},{"$f":"'Calculations M'!IC1556","v":0},{"$f":"'Calculations M'!ID1556","v":0},{"$f":"'Calculations M'!IE1556","v":0},{"$f":"'Calculations M'!IF1556","v":0},{"$f":"'Calculations M'!IG1556","v":0},{"$f":"'Calculations M'!IH1556","v":0},{"$f":"'Calculations M'!II1556","v":0},{"$f":"'Calculations M'!IJ1556","v":0},{"$f":"'Calculations M'!IK1556","v":0},{"$f":"'Calculations M'!IL1556","v":0},{"$f":"'Calculations M'!IM1556","v":0},{"$f":"'Calculations M'!IN1556","v":0},{"$f":"'Calculations M'!IO1556","v":0},{"$f":"'Calculations M'!IP1556","v":0},{"$f":"'Calculations M'!IQ1556","v":0},{"$f":"'Calculations M'!IR1556","v":0},{"$f":"'Calculations M'!IS1556","v":0},{"$f":"'Calculations M'!IT1556","v":0},{"$f":"'Calculations M'!IU1556","v":0},{"$f":"'Calculations M'!IV1556","v":0},{"$f":"'Calculations M'!IW1556","v":0},{"$f":"'Calculations M'!IX1556","v":0},{"$f":"'Calculations M'!IY1556","v":0},{"$f":"'Calculations M'!IZ1556","v":0},{"$f":"'Calculations M'!JA1556","v":0},{"$f":"'Calculations M'!JB1556","v":0},{"$f":"'Calculations M'!JC1556","v":0},{"$f":"'Calculations M'!JD1556","v":0},{"$f":"'Calculations M'!JE1556","v":0},{"$f":"'Calculations M'!JF1556","v":0},{"$f":"'Calculations M'!JG1556","v":0},{"$f":"'Calculations M'!JH1556","v":0},{"$f":"'Calculations M'!JI1556","v":0},{"$f":"'Calculations M'!JJ1556","v":0},{"$f":"'Calculations M'!JK1556","v":0},{"$f":"'Calculations M'!JL1556","v":0},{"$f":"'Calculations M'!JM1556","v":0},{"$f":"'Calculations M'!JN1556","v":0},{"$f":"'Calculations M'!JO1556","v":0},{"$f":"'Calculations M'!JP1556","v":0},{"$f":"'Calculations M'!JQ1556","v":0},{"$f":"'Calculations M'!JR1556","v":0},{"$f":"'Calculations M'!JS1556","v":0},{"$f":"'Calculations M'!JT1556","v":0},{"$f":"'Calculations M'!JU1556","v":0},{"$f":"'Calculations M'!JV1556","v":0},{"$f":"'Calculations M'!JW1556","v":0},{"$f":"'Calculations M'!JX1556","v":0},{"$f":"'Calculations M'!JY1556","v":0},{"$f":"'Calculations M'!JZ1556","v":0},{"$f":"'Calculations M'!KA1556","v":0},{"$f":"'Calculations M'!KB1556","v":0},{"$f":"'Calculations M'!KC1556","v":0},{"$f":"'Calculations M'!KD1556","v":0},{"$f":"'Calculations M'!KE1556","v":0},{"$f":"'Calculations M'!KF1556","v":0},{"$f":"'Calculations M'!KG1556","v":0},{"$f":"'Calculations M'!KH1556","v":0},{"$f":"'Calculations M'!KI1556","v":0},{"$f":"'Calculations M'!KJ1556","v":0},{"$f":"'Calculations M'!KK1556","v":0},{"$f":"'Calculations M'!KL1556","v":0},{"$f":"'Calculations M'!KM1556","v":0},{"$f":"'Calculations M'!KN1556","v":0},{"$f":"'Calculations M'!KO1556","v":0},{"$f":"'Calculations M'!KP1556","v":0},{"$f":"'Calculations M'!KQ1556","v":0},{"$f":"'Calculations M'!KR1556","v":0},{"$f":"'Calculations M'!KS1556","v":0},{"$f":"'Calculations M'!KT1556","v":0},{"$f":"'Calculations M'!KU1556","v":0},{"$f":"'Calculations M'!KV1556","v":0},{"$f":"'Calculations M'!KW1556","v":0},{"$f":"'Calculations M'!KX1556","v":0},{"$f":"'Calculations M'!KY1556","v":0},{"$f":"'Calculations M'!KZ1556","v":0},{"$f":"'Calculations M'!LA1556","v":0},{"$f":"'Calculations M'!LB1556","v":0},{"$f":"'Calculations M'!LC1556","v":0},{"$f":"'Calculations M'!LD1556","v":0},{"$f":"'Calculations M'!LE1556","v":0},{"$f":"'Calculations M'!LF1556","v":0},{"$f":"'Calculations M'!LG1556","v":0},{"$f":"'Calculations M'!LH1556","v":0},{"$f":"'Calculations M'!LI1556","v":0},{"$f":"'Calculations M'!LJ1556","v":0},{"$f":"'Calculations M'!LK1556","v":0},{"$f":"'Calculations M'!LL1556","v":0},{"$f":"'Calculations M'!LM1556","v":0},{"$f":"'Calculations M'!LN1556","v":0},{"$f":"'Calculations M'!LO1556","v":0},{"$f":"'Calculations M'!LP1556","v":0},{"$f":"'Calculations M'!LQ1556","v":0},{"$f":"'Calculations M'!LR1556","v":0},{"$f":"'Calculations M'!LS1556","v":0},{"$f":"'Calculations M'!LT1556","v":0},{"$f":"'Calculations M'!LU1556","v":0},{"$f":"'Calculations M'!LV1556","v":0},{"$f":"'Calculations M'!LW1556","v":0},{"$f":"'Calculations M'!LX1556","v":0},{"$f":"'Calculations M'!LY1556","v":0},{"$f":"'Calculations M'!LZ1556","v":0},{"$f":"'Calculations M'!MA1556","v":0},{"$f":"'Calculations M'!MB1556","v":0},{"$f":"'Calculations M'!MC1556","v":0},{"$f":"'Calculations M'!MD1556","v":0},{"$f":"'Calculations M'!ME1556","v":0},{"$f":"'Calculations M'!MF1556","v":0},{"$f":"'Calculations M'!MG1556","v":0},{"$f":"'Calculations M'!MH1556","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D701","v":"Fixed asset expenditure"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM('Calculations M'!AU572:AU591)","v":0},{"$f":"-SUM('Calculations M'!AV572:AV591)","v":0},{"$f":"-SUM('Calculations M'!AW572:AW591)","v":0},{"$f":"-SUM('Calculations M'!AX572:AX591)","v":0},{"$f":"-SUM('Calculations M'!AY572:AY591)","v":0},{"$f":"-SUM('Calculations M'!AZ572:AZ591)","v":0},{"$f":"-SUM('Calculations M'!BA572:BA591)","v":0},{"$f":"-SUM('Calculations M'!BB572:BB591)","v":0},{"$f":"-SUM('Calculations M'!BC572:BC591)","v":0},{"$f":"-SUM('Calculations M'!BD572:BD591)","v":0},{"$f":"-SUM('Calculations M'!BE572:BE591)","v":0},{"$f":"-SUM('Calculations M'!BF572:BF591)","v":0},{"$f":"-SUM('Calculations M'!BG572:BG591)","v":0},{"$f":"-SUM('Calculations M'!BH572:BH591)","v":0},{"$f":"-SUM('Calculations M'!BI572:BI591)","v":0},{"$f":"-SUM('Calculations M'!BJ572:BJ591)","v":0},{"$f":"-SUM('Calculations M'!BK572:BK591)","v":0},{"$f":"-SUM('Calculations M'!BL572:BL591)","v":0},{"$f":"-SUM('Calculations M'!BM572:BM591)","v":0},{"$f":"-SUM('Calculations M'!BN572:BN591)","v":0},{"$f":"-SUM('Calculations M'!BO572:BO591)","v":0},{"$f":"-SUM('Calculations M'!BP572:BP591)","v":0},{"$f":"-SUM('Calculations M'!BQ572:BQ591)","v":0},{"$f":"-SUM('Calculations M'!BR572:BR591)","v":0},{"$f":"-SUM('Calculations M'!BS572:BS591)","v":0},{"$f":"-SUM('Calculations M'!BT572:BT591)","v":0},{"$f":"-SUM('Calculations M'!BU572:BU591)","v":0},{"$f":"-SUM('Calculations M'!BV572:BV591)","v":0},{"$f":"-SUM('Calculations M'!BW572:BW591)","v":0},{"$f":"-SUM('Calculations M'!BX572:BX591)","v":0},{"$f":"-SUM('Calculations M'!BY572:BY591)","v":0},{"$f":"-SUM('Calculations M'!BZ572:BZ591)","v":0},{"$f":"-SUM('Calculations M'!CA572:CA591)","v":0},{"$f":"-SUM('Calculations M'!CB572:CB591)","v":0},{"$f":"-SUM('Calculations M'!CC572:CC591)","v":0},{"$f":"-SUM('Calculations M'!CD572:CD591)","v":0},{"$f":"-SUM('Calculations M'!CE572:CE591)","v":0},{"$f":"-SUM('Calculations M'!CF572:CF591)","v":0},{"$f":"-SUM('Calculations M'!CG572:CG591)","v":0},{"$f":"-SUM('Calculations M'!CH572:CH591)","v":0},{"$f":"-SUM('Calculations M'!CI572:CI591)","v":0},{"$f":"-SUM('Calculations M'!CJ572:CJ591)","v":0},{"$f":"-SUM('Calculations M'!CK572:CK591)","v":0},{"$f":"-SUM('Calculations M'!CL572:CL591)","v":0},{"$f":"-SUM('Calculations M'!CM572:CM591)","v":0},{"$f":"-SUM('Calculations M'!CN572:CN591)","v":0},{"$f":"-SUM('Calculations M'!CO572:CO591)","v":0},{"$f":"-SUM('Calculations M'!CP572:CP591)","v":0},{"$f":"-SUM('Calculations M'!CQ572:CQ591)","v":0},{"$f":"-SUM('Calculations M'!CR572:CR591)","v":0},{"$f":"-SUM('Calculations M'!CS572:CS591)","v":0},{"$f":"-SUM('Calculations M'!CT572:CT591)","v":0},{"$f":"-SUM('Calculations M'!CU572:CU591)","v":0},{"$f":"-SUM('Calculations M'!CV572:CV591)","v":0},{"$f":"-SUM('Calculations M'!CW572:CW591)","v":0},{"$f":"-SUM('Calculations M'!CX572:CX591)","v":0},{"$f":"-SUM('Calculations M'!CY572:CY591)","v":0},{"$f":"-SUM('Calculations M'!CZ572:CZ591)","v":0},{"$f":"-SUM('Calculations M'!DA572:DA591)","v":0},{"$f":"-SUM('Calculations M'!DB572:DB591)","v":0},{"$f":"-SUM('Calculations M'!DC572:DC591)","v":0},{"$f":"-SUM('Calculations M'!DD572:DD591)","v":0},{"$f":"-SUM('Calculations M'!DE572:DE591)","v":0},{"$f":"-SUM('Calculations M'!DF572:DF591)","v":0},{"$f":"-SUM('Calculations M'!DG572:DG591)","v":0},{"$f":"-SUM('Calculations M'!DH572:DH591)","v":0},{"$f":"-SUM('Calculations M'!DI572:DI591)","v":0},{"$f":"-SUM('Calculations M'!DJ572:DJ591)","v":0},{"$f":"-SUM('Calculations M'!DK572:DK591)","v":0},{"$f":"-SUM('Calculations M'!DL572:DL591)","v":0},{"$f":"-SUM('Calculations M'!DM572:DM591)","v":0},{"$f":"-SUM('Calculations M'!DN572:DN591)","v":0},{"$f":"-SUM('Calculations M'!DO572:DO591)","v":0},{"$f":"-SUM('Calculations M'!DP572:DP591)","v":0},{"$f":"-SUM('Calculations M'!DQ572:DQ591)","v":0},{"$f":"-SUM('Calculations M'!DR572:DR591)","v":0},{"$f":"-SUM('Calculations M'!DS572:DS591)","v":0},{"$f":"-SUM('Calculations M'!DT572:DT591)","v":0},{"$f":"-SUM('Calculations M'!DU572:DU591)","v":0},{"$f":"-SUM('Calculations M'!DV572:DV591)","v":0},{"$f":"-SUM('Calculations M'!DW572:DW591)","v":0},{"$f":"-SUM('Calculations M'!DX572:DX591)","v":0},{"$f":"-SUM('Calculations M'!DY572:DY591)","v":0},{"$f":"-SUM('Calculations M'!DZ572:DZ591)","v":0},{"$f":"-SUM('Calculations M'!EA572:EA591)","v":0},{"$f":"-SUM('Calculations M'!EB572:EB591)","v":0},{"$f":"-SUM('Calculations M'!EC572:EC591)","v":0},{"$f":"-SUM('Calculations M'!ED572:ED591)","v":0},{"$f":"-SUM('Calculations M'!EE572:EE591)","v":0},{"$f":"-SUM('Calculations M'!EF572:EF591)","v":0},{"$f":"-SUM('Calculations M'!EG572:EG591)","v":0},{"$f":"-SUM('Calculations M'!EH572:EH591)","v":0},{"$f":"-SUM('Calculations M'!EI572:EI591)","v":0},{"$f":"-SUM('Calculations M'!EJ572:EJ591)","v":0},{"$f":"-SUM('Calculations M'!EK572:EK591)","v":0},{"$f":"-SUM('Calculations M'!EL572:EL591)","v":0},{"$f":"-SUM('Calculations M'!EM572:EM591)","v":0},{"$f":"-SUM('Calculations M'!EN572:EN591)","v":0},{"$f":"-SUM('Calculations M'!EO572:EO591)","v":0},{"$f":"-SUM('Calculations M'!EP572:EP591)","v":0},{"$f":"-SUM('Calculations M'!EQ572:EQ591)","v":0},{"$f":"-SUM('Calculations M'!ER572:ER591)","v":0},{"$f":"-SUM('Calculations M'!ES572:ES591)","v":0},{"$f":"-SUM('Calculations M'!ET572:ET591)","v":0},{"$f":"-SUM('Calculations M'!EU572:EU591)","v":0},{"$f":"-SUM('Calculations M'!EV572:EV591)","v":0},{"$f":"-SUM('Calculations M'!EW572:EW591)","v":0},{"$f":"-SUM('Calculations M'!EX572:EX591)","v":0},{"$f":"-SUM('Calculations M'!EY572:EY591)","v":0},{"$f":"-SUM('Calculations M'!EZ572:EZ591)","v":0},{"$f":"-SUM('Calculations M'!FA572:FA591)","v":0},{"$f":"-SUM('Calculations M'!FB572:FB591)","v":0},{"$f":"-SUM('Calculations M'!FC572:FC591)","v":0},{"$f":"-SUM('Calculations M'!FD572:FD591)","v":0},{"$f":"-SUM('Calculations M'!FE572:FE591)","v":0},{"$f":"-SUM('Calculations M'!FF572:FF591)","v":0},{"$f":"-SUM('Calculations M'!FG572:FG591)","v":0},{"$f":"-SUM('Calculations M'!FH572:FH591)","v":0},{"$f":"-SUM('Calculations M'!FI572:FI591)","v":0},{"$f":"-SUM('Calculations M'!FJ572:FJ591)","v":0},{"$f":"-SUM('Calculations M'!FK572:FK591)","v":0},{"$f":"-SUM('Calculations M'!FL572:FL591)","v":0},{"$f":"-SUM('Calculations M'!FM572:FM591)","v":0},{"$f":"-SUM('Calculations M'!FN572:FN591)","v":0},{"$f":"-SUM('Calculations M'!FO572:FO591)","v":0},{"$f":"-SUM('Calculations M'!FP572:FP591)","v":0},{"$f":"-SUM('Calculations M'!FQ572:FQ591)","v":0},{"$f":"-SUM('Calculations M'!FR572:FR591)","v":0},{"$f":"-SUM('Calculations M'!FS572:FS591)","v":0},{"$f":"-SUM('Calculations M'!FT572:FT591)","v":0},{"$f":"-SUM('Calculations M'!FU572:FU591)","v":0},{"$f":"-SUM('Calculations M'!FV572:FV591)","v":0},{"$f":"-SUM('Calculations M'!FW572:FW591)","v":0},{"$f":"-SUM('Calculations M'!FX572:FX591)","v":0},{"$f":"-SUM('Calculations M'!FY572:FY591)","v":0},{"$f":"-SUM('Calculations M'!FZ572:FZ591)","v":0},{"$f":"-SUM('Calculations M'!GA572:GA591)","v":0},{"$f":"-SUM('Calculations M'!GB572:GB591)","v":0},{"$f":"-SUM('Calculations M'!GC572:GC591)","v":0},{"$f":"-SUM('Calculations M'!GD572:GD591)","v":0},{"$f":"-SUM('Calculations M'!GE572:GE591)","v":0},{"$f":"-SUM('Calculations M'!GF572:GF591)","v":0},{"$f":"-SUM('Calculations M'!GG572:GG591)","v":0},{"$f":"-SUM('Calculations M'!GH572:GH591)","v":0},{"$f":"-SUM('Calculations M'!GI572:GI591)","v":0},{"$f":"-SUM('Calculations M'!GJ572:GJ591)","v":0},{"$f":"-SUM('Calculations M'!GK572:GK591)","v":0},{"$f":"-SUM('Calculations M'!GL572:GL591)","v":0},{"$f":"-SUM('Calculations M'!GM572:GM591)","v":0},{"$f":"-SUM('Calculations M'!GN572:GN591)","v":0},{"$f":"-SUM('Calculations M'!GO572:GO591)","v":0},{"$f":"-SUM('Calculations M'!GP572:GP591)","v":0},{"$f":"-SUM('Calculations M'!GQ572:GQ591)","v":0},{"$f":"-SUM('Calculations M'!GR572:GR591)","v":0},{"$f":"-SUM('Calculations M'!GS572:GS591)","v":0},{"$f":"-SUM('Calculations M'!GT572:GT591)","v":0},{"$f":"-SUM('Calculations M'!GU572:GU591)","v":0},{"$f":"-SUM('Calculations M'!GV572:GV591)","v":0},{"$f":"-SUM('Calculations M'!GW572:GW591)","v":0},{"$f":"-SUM('Calculations M'!GX572:GX591)","v":0},{"$f":"-SUM('Calculations M'!GY572:GY591)","v":0},{"$f":"-SUM('Calculations M'!GZ572:GZ591)","v":0},{"$f":"-SUM('Calculations M'!HA572:HA591)","v":0},{"$f":"-SUM('Calculations M'!HB572:HB591)","v":0},{"$f":"-SUM('Calculations M'!HC572:HC591)","v":0},{"$f":"-SUM('Calculations M'!HD572:HD591)","v":0},{"$f":"-SUM('Calculations M'!HE572:HE591)","v":0},{"$f":"-SUM('Calculations M'!HF572:HF591)","v":0},{"$f":"-SUM('Calculations M'!HG572:HG591)","v":0},{"$f":"-SUM('Calculations M'!HH572:HH591)","v":0},{"$f":"-SUM('Calculations M'!HI572:HI591)","v":0},{"$f":"-SUM('Calculations M'!HJ572:HJ591)","v":0},{"$f":"-SUM('Calculations M'!HK572:HK591)","v":0},{"$f":"-SUM('Calculations M'!HL572:HL591)","v":0},{"$f":"-SUM('Calculations M'!HM572:HM591)","v":0},{"$f":"-SUM('Calculations M'!HN572:HN591)","v":0},{"$f":"-SUM('Calculations M'!HO572:HO591)","v":0},{"$f":"-SUM('Calculations M'!HP572:HP591)","v":0},{"$f":"-SUM('Calculations M'!HQ572:HQ591)","v":0},{"$f":"-SUM('Calculations M'!HR572:HR591)","v":0},{"$f":"-SUM('Calculations M'!HS572:HS591)","v":0},{"$f":"-SUM('Calculations M'!HT572:HT591)","v":0},{"$f":"-SUM('Calculations M'!HU572:HU591)","v":0},{"$f":"-SUM('Calculations M'!HV572:HV591)","v":0},{"$f":"-SUM('Calculations M'!HW572:HW591)","v":0},{"$f":"-SUM('Calculations M'!HX572:HX591)","v":0},{"$f":"-SUM('Calculations M'!HY572:HY591)","v":0},{"$f":"-SUM('Calculations M'!HZ572:HZ591)","v":0},{"$f":"-SUM('Calculations M'!IA572:IA591)","v":0},{"$f":"-SUM('Calculations M'!IB572:IB591)","v":0},{"$f":"-SUM('Calculations M'!IC572:IC591)","v":0},{"$f":"-SUM('Calculations M'!ID572:ID591)","v":0},{"$f":"-SUM('Calculations M'!IE572:IE591)","v":0},{"$f":"-SUM('Calculations M'!IF572:IF591)","v":0},{"$f":"-SUM('Calculations M'!IG572:IG591)","v":0},{"$f":"-SUM('Calculations M'!IH572:IH591)","v":0},{"$f":"-SUM('Calculations M'!II572:II591)","v":0},{"$f":"-SUM('Calculations M'!IJ572:IJ591)","v":0},{"$f":"-SUM('Calculations M'!IK572:IK591)","v":0},{"$f":"-SUM('Calculations M'!IL572:IL591)","v":0},{"$f":"-SUM('Calculations M'!IM572:IM591)","v":0},{"$f":"-SUM('Calculations M'!IN572:IN591)","v":0},{"$f":"-SUM('Calculations M'!IO572:IO591)","v":0},{"$f":"-SUM('Calculations M'!IP572:IP591)","v":0},{"$f":"-SUM('Calculations M'!IQ572:IQ591)","v":0},{"$f":"-SUM('Calculations M'!IR572:IR591)","v":0},{"$f":"-SUM('Calculations M'!IS572:IS591)","v":0},{"$f":"-SUM('Calculations M'!IT572:IT591)","v":0},{"$f":"-SUM('Calculations M'!IU572:IU591)","v":0},{"$f":"-SUM('Calculations M'!IV572:IV591)","v":0},{"$f":"-SUM('Calculations M'!IW572:IW591)","v":0},{"$f":"-SUM('Calculations M'!IX572:IX591)","v":0},{"$f":"-SUM('Calculations M'!IY572:IY591)","v":0},{"$f":"-SUM('Calculations M'!IZ572:IZ591)","v":0},{"$f":"-SUM('Calculations M'!JA572:JA591)","v":0},{"$f":"-SUM('Calculations M'!JB572:JB591)","v":0},{"$f":"-SUM('Calculations M'!JC572:JC591)","v":0},{"$f":"-SUM('Calculations M'!JD572:JD591)","v":0},{"$f":"-SUM('Calculations M'!JE572:JE591)","v":0},{"$f":"-SUM('Calculations M'!JF572:JF591)","v":0},{"$f":"-SUM('Calculations M'!JG572:JG591)","v":0},{"$f":"-SUM('Calculations M'!JH572:JH591)","v":0},{"$f":"-SUM('Calculations M'!JI572:JI591)","v":0},{"$f":"-SUM('Calculations M'!JJ572:JJ591)","v":0},{"$f":"-SUM('Calculations M'!JK572:JK591)","v":0},{"$f":"-SUM('Calculations M'!JL572:JL591)","v":0},{"$f":"-SUM('Calculations M'!JM572:JM591)","v":0},{"$f":"-SUM('Calculations M'!JN572:JN591)","v":0},{"$f":"-SUM('Calculations M'!JO572:JO591)","v":0},{"$f":"-SUM('Calculations M'!JP572:JP591)","v":0},{"$f":"-SUM('Calculations M'!JQ572:JQ591)","v":0},{"$f":"-SUM('Calculations M'!JR572:JR591)","v":0},{"$f":"-SUM('Calculations M'!JS572:JS591)","v":0},{"$f":"-SUM('Calculations M'!JT572:JT591)","v":0},{"$f":"-SUM('Calculations M'!JU572:JU591)","v":0},{"$f":"-SUM('Calculations M'!JV572:JV591)","v":0},{"$f":"-SUM('Calculations M'!JW572:JW591)","v":0},{"$f":"-SUM('Calculations M'!JX572:JX591)","v":0},{"$f":"-SUM('Calculations M'!JY572:JY591)","v":0},{"$f":"-SUM('Calculations M'!JZ572:JZ591)","v":0},{"$f":"-SUM('Calculations M'!KA572:KA591)","v":0},{"$f":"-SUM('Calculations M'!KB572:KB591)","v":0},{"$f":"-SUM('Calculations M'!KC572:KC591)","v":0},{"$f":"-SUM('Calculations M'!KD572:KD591)","v":0},{"$f":"-SUM('Calculations M'!KE572:KE591)","v":0},{"$f":"-SUM('Calculations M'!KF572:KF591)","v":0},{"$f":"-SUM('Calculations M'!KG572:KG591)","v":0},{"$f":"-SUM('Calculations M'!KH572:KH591)","v":0},{"$f":"-SUM('Calculations M'!KI572:KI591)","v":0},{"$f":"-SUM('Calculations M'!KJ572:KJ591)","v":0},{"$f":"-SUM('Calculations M'!KK572:KK591)","v":0},{"$f":"-SUM('Calculations M'!KL572:KL591)","v":0},{"$f":"-SUM('Calculations M'!KM572:KM591)","v":0},{"$f":"-SUM('Calculations M'!KN572:KN591)","v":0},{"$f":"-SUM('Calculations M'!KO572:KO591)","v":0},{"$f":"-SUM('Calculations M'!KP572:KP591)","v":0},{"$f":"-SUM('Calculations M'!KQ572:KQ591)","v":0},{"$f":"-SUM('Calculations M'!KR572:KR591)","v":0},{"$f":"-SUM('Calculations M'!KS572:KS591)","v":0},{"$f":"-SUM('Calculations M'!KT572:KT591)","v":0},{"$f":"-SUM('Calculations M'!KU572:KU591)","v":0},{"$f":"-SUM('Calculations M'!KV572:KV591)","v":0},{"$f":"-SUM('Calculations M'!KW572:KW591)","v":0},{"$f":"-SUM('Calculations M'!KX572:KX591)","v":0},{"$f":"-SUM('Calculations M'!KY572:KY591)","v":0},{"$f":"-SUM('Calculations M'!KZ572:KZ591)","v":0},{"$f":"-SUM('Calculations M'!LA572:LA591)","v":0},{"$f":"-SUM('Calculations M'!LB572:LB591)","v":0},{"$f":"-SUM('Calculations M'!LC572:LC591)","v":0},{"$f":"-SUM('Calculations M'!LD572:LD591)","v":0},{"$f":"-SUM('Calculations M'!LE572:LE591)","v":0},{"$f":"-SUM('Calculations M'!LF572:LF591)","v":0},{"$f":"-SUM('Calculations M'!LG572:LG591)","v":0},{"$f":"-SUM('Calculations M'!LH572:LH591)","v":0},{"$f":"-SUM('Calculations M'!LI572:LI591)","v":0},{"$f":"-SUM('Calculations M'!LJ572:LJ591)","v":0},{"$f":"-SUM('Calculations M'!LK572:LK591)","v":0},{"$f":"-SUM('Calculations M'!LL572:LL591)","v":0},{"$f":"-SUM('Calculations M'!LM572:LM591)","v":0},{"$f":"-SUM('Calculations M'!LN572:LN591)","v":0},{"$f":"-SUM('Calculations M'!LO572:LO591)","v":0},{"$f":"-SUM('Calculations M'!LP572:LP591)","v":0},{"$f":"-SUM('Calculations M'!LQ572:LQ591)","v":0},{"$f":"-SUM('Calculations M'!LR572:LR591)","v":0},{"$f":"-SUM('Calculations M'!LS572:LS591)","v":0},{"$f":"-SUM('Calculations M'!LT572:LT591)","v":0},{"$f":"-SUM('Calculations M'!LU572:LU591)","v":0},{"$f":"-SUM('Calculations M'!LV572:LV591)","v":0},{"$f":"-SUM('Calculations M'!LW572:LW591)","v":0},{"$f":"-SUM('Calculations M'!LX572:LX591)","v":0},{"$f":"-SUM('Calculations M'!LY572:LY591)","v":0},{"$f":"-SUM('Calculations M'!LZ572:LZ591)","v":0},{"$f":"-SUM('Calculations M'!MA572:MA591)","v":0},{"$f":"-SUM('Calculations M'!MB572:MB591)","v":0},{"$f":"-SUM('Calculations M'!MC572:MC591)","v":0},{"$f":"-SUM('Calculations M'!MD572:MD591)","v":0},{"$f":"-SUM('Calculations M'!ME572:ME591)","v":0},{"$f":"-SUM('Calculations M'!MF572:MF591)","v":0},{"$f":"-SUM('Calculations M'!MG572:MG591)","v":0},{"$f":"-SUM('Calculations M'!MH572:MH591)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D702","v":"Dividends"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1577","v":0},{"$f":"'Calculations M'!AV1577","v":0},{"$f":"'Calculations M'!AW1577","v":0},{"$f":"'Calculations M'!AX1577","v":0},{"$f":"'Calculations M'!AY1577","v":0},{"$f":"'Calculations M'!AZ1577","v":0},{"$f":"'Calculations M'!BA1577","v":0},{"$f":"'Calculations M'!BB1577","v":0},{"$f":"'Calculations M'!BC1577","v":0},{"$f":"'Calculations M'!BD1577","v":0},{"$f":"'Calculations M'!BE1577","v":0},{"$f":"'Calculations M'!BF1577","v":0},{"$f":"'Calculations M'!BG1577","v":0},{"$f":"'Calculations M'!BH1577","v":0},{"$f":"'Calculations M'!BI1577","v":0},{"$f":"'Calculations M'!BJ1577","v":0},{"$f":"'Calculations M'!BK1577","v":0},{"$f":"'Calculations M'!BL1577","v":0},{"$f":"'Calculations M'!BM1577","v":0},{"$f":"'Calculations M'!BN1577","v":0},{"$f":"'Calculations M'!BO1577","v":0},{"$f":"'Calculations M'!BP1577","v":0},{"$f":"'Calculations M'!BQ1577","v":0},{"$f":"'Calculations M'!BR1577","v":0},{"$f":"'Calculations M'!BS1577","v":0},{"$f":"'Calculations M'!BT1577","v":0},{"$f":"'Calculations M'!BU1577","v":0},{"$f":"'Calculations M'!BV1577","v":0},{"$f":"'Calculations M'!BW1577","v":0},{"$f":"'Calculations M'!BX1577","v":0},{"$f":"'Calculations M'!BY1577","v":0},{"$f":"'Calculations M'!BZ1577","v":0},{"$f":"'Calculations M'!CA1577","v":0},{"$f":"'Calculations M'!CB1577","v":0},{"$f":"'Calculations M'!CC1577","v":0},{"$f":"'Calculations M'!CD1577","v":0},{"$f":"'Calculations M'!CE1577","v":0},{"$f":"'Calculations M'!CF1577","v":0},{"$f":"'Calculations M'!CG1577","v":0},{"$f":"'Calculations M'!CH1577","v":0},{"$f":"'Calculations M'!CI1577","v":0},{"$f":"'Calculations M'!CJ1577","v":0},{"$f":"'Calculations M'!CK1577","v":0},{"$f":"'Calculations M'!CL1577","v":0},{"$f":"'Calculations M'!CM1577","v":0},{"$f":"'Calculations M'!CN1577","v":0},{"$f":"'Calculations M'!CO1577","v":0},{"$f":"'Calculations M'!CP1577","v":0},{"$f":"'Calculations M'!CQ1577","v":0},{"$f":"'Calculations M'!CR1577","v":0},{"$f":"'Calculations M'!CS1577","v":0},{"$f":"'Calculations M'!CT1577","v":0},{"$f":"'Calculations M'!CU1577","v":0},{"$f":"'Calculations M'!CV1577","v":0},{"$f":"'Calculations M'!CW1577","v":0},{"$f":"'Calculations M'!CX1577","v":0},{"$f":"'Calculations M'!CY1577","v":0},{"$f":"'Calculations M'!CZ1577","v":0},{"$f":"'Calculations M'!DA1577","v":0},{"$f":"'Calculations M'!DB1577","v":0},{"$f":"'Calculations M'!DC1577","v":0},{"$f":"'Calculations M'!DD1577","v":0},{"$f":"'Calculations M'!DE1577","v":0},{"$f":"'Calculations M'!DF1577","v":0},{"$f":"'Calculations M'!DG1577","v":0},{"$f":"'Calculations M'!DH1577","v":0},{"$f":"'Calculations M'!DI1577","v":0},{"$f":"'Calculations M'!DJ1577","v":0},{"$f":"'Calculations M'!DK1577","v":0},{"$f":"'Calculations M'!DL1577","v":0},{"$f":"'Calculations M'!DM1577","v":0},{"$f":"'Calculations M'!DN1577","v":0},{"$f":"'Calculations M'!DO1577","v":0},{"$f":"'Calculations M'!DP1577","v":0},{"$f":"'Calculations M'!DQ1577","v":0},{"$f":"'Calculations M'!DR1577","v":0},{"$f":"'Calculations M'!DS1577","v":0},{"$f":"'Calculations M'!DT1577","v":0},{"$f":"'Calculations M'!DU1577","v":0},{"$f":"'Calculations M'!DV1577","v":0},{"$f":"'Calculations M'!DW1577","v":0},{"$f":"'Calculations M'!DX1577","v":0},{"$f":"'Calculations M'!DY1577","v":0},{"$f":"'Calculations M'!DZ1577","v":0},{"$f":"'Calculations M'!EA1577","v":0},{"$f":"'Calculations M'!EB1577","v":0},{"$f":"'Calculations M'!EC1577","v":0},{"$f":"'Calculations M'!ED1577","v":0},{"$f":"'Calculations M'!EE1577","v":0},{"$f":"'Calculations M'!EF1577","v":0},{"$f":"'Calculations M'!EG1577","v":0},{"$f":"'Calculations M'!EH1577","v":0},{"$f":"'Calculations M'!EI1577","v":0},{"$f":"'Calculations M'!EJ1577","v":0},{"$f":"'Calculations M'!EK1577","v":0},{"$f":"'Calculations M'!EL1577","v":0},{"$f":"'Calculations M'!EM1577","v":0},{"$f":"'Calculations M'!EN1577","v":0},{"$f":"'Calculations M'!EO1577","v":0},{"$f":"'Calculations M'!EP1577","v":0},{"$f":"'Calculations M'!EQ1577","v":0},{"$f":"'Calculations M'!ER1577","v":0},{"$f":"'Calculations M'!ES1577","v":0},{"$f":"'Calculations M'!ET1577","v":0},{"$f":"'Calculations M'!EU1577","v":0},{"$f":"'Calculations M'!EV1577","v":0},{"$f":"'Calculations M'!EW1577","v":0},{"$f":"'Calculations M'!EX1577","v":0},{"$f":"'Calculations M'!EY1577","v":0},{"$f":"'Calculations M'!EZ1577","v":0},{"$f":"'Calculations M'!FA1577","v":0},{"$f":"'Calculations M'!FB1577","v":0},{"$f":"'Calculations M'!FC1577","v":0},{"$f":"'Calculations M'!FD1577","v":0},{"$f":"'Calculations M'!FE1577","v":0},{"$f":"'Calculations M'!FF1577","v":0},{"$f":"'Calculations M'!FG1577","v":0},{"$f":"'Calculations M'!FH1577","v":0},{"$f":"'Calculations M'!FI1577","v":0},{"$f":"'Calculations M'!FJ1577","v":0},{"$f":"'Calculations M'!FK1577","v":0},{"$f":"'Calculations M'!FL1577","v":0},{"$f":"'Calculations M'!FM1577","v":0},{"$f":"'Calculations M'!FN1577","v":0},{"$f":"'Calculations M'!FO1577","v":0},{"$f":"'Calculations M'!FP1577","v":0},{"$f":"'Calculations M'!FQ1577","v":0},{"$f":"'Calculations M'!FR1577","v":0},{"$f":"'Calculations M'!FS1577","v":0},{"$f":"'Calculations M'!FT1577","v":0},{"$f":"'Calculations M'!FU1577","v":0},{"$f":"'Calculations M'!FV1577","v":0},{"$f":"'Calculations M'!FW1577","v":0},{"$f":"'Calculations M'!FX1577","v":0},{"$f":"'Calculations M'!FY1577","v":0},{"$f":"'Calculations M'!FZ1577","v":0},{"$f":"'Calculations M'!GA1577","v":0},{"$f":"'Calculations M'!GB1577","v":0},{"$f":"'Calculations M'!GC1577","v":0},{"$f":"'Calculations M'!GD1577","v":0},{"$f":"'Calculations M'!GE1577","v":0},{"$f":"'Calculations M'!GF1577","v":0},{"$f":"'Calculations M'!GG1577","v":0},{"$f":"'Calculations M'!GH1577","v":0},{"$f":"'Calculations M'!GI1577","v":0},{"$f":"'Calculations M'!GJ1577","v":0},{"$f":"'Calculations M'!GK1577","v":0},{"$f":"'Calculations M'!GL1577","v":0},{"$f":"'Calculations M'!GM1577","v":0},{"$f":"'Calculations M'!GN1577","v":0},{"$f":"'Calculations M'!GO1577","v":0},{"$f":"'Calculations M'!GP1577","v":0},{"$f":"'Calculations M'!GQ1577","v":0},{"$f":"'Calculations M'!GR1577","v":0},{"$f":"'Calculations M'!GS1577","v":0},{"$f":"'Calculations M'!GT1577","v":0},{"$f":"'Calculations M'!GU1577","v":0},{"$f":"'Calculations M'!GV1577","v":0},{"$f":"'Calculations M'!GW1577","v":0},{"$f":"'Calculations M'!GX1577","v":0},{"$f":"'Calculations M'!GY1577","v":0},{"$f":"'Calculations M'!GZ1577","v":0},{"$f":"'Calculations M'!HA1577","v":0},{"$f":"'Calculations M'!HB1577","v":0},{"$f":"'Calculations M'!HC1577","v":0},{"$f":"'Calculations M'!HD1577","v":0},{"$f":"'Calculations M'!HE1577","v":0},{"$f":"'Calculations M'!HF1577","v":0},{"$f":"'Calculations M'!HG1577","v":0},{"$f":"'Calculations M'!HH1577","v":0},{"$f":"'Calculations M'!HI1577","v":0},{"$f":"'Calculations M'!HJ1577","v":0},{"$f":"'Calculations M'!HK1577","v":0},{"$f":"'Calculations M'!HL1577","v":0},{"$f":"'Calculations M'!HM1577","v":0},{"$f":"'Calculations M'!HN1577","v":0},{"$f":"'Calculations M'!HO1577","v":0},{"$f":"'Calculations M'!HP1577","v":0},{"$f":"'Calculations M'!HQ1577","v":0},{"$f":"'Calculations M'!HR1577","v":0},{"$f":"'Calculations M'!HS1577","v":0},{"$f":"'Calculations M'!HT1577","v":0},{"$f":"'Calculations M'!HU1577","v":0},{"$f":"'Calculations M'!HV1577","v":0},{"$f":"'Calculations M'!HW1577","v":0},{"$f":"'Calculations M'!HX1577","v":0},{"$f":"'Calculations M'!HY1577","v":0},{"$f":"'Calculations M'!HZ1577","v":0},{"$f":"'Calculations M'!IA1577","v":0},{"$f":"'Calculations M'!IB1577","v":0},{"$f":"'Calculations M'!IC1577","v":0},{"$f":"'Calculations M'!ID1577","v":0},{"$f":"'Calculations M'!IE1577","v":0},{"$f":"'Calculations M'!IF1577","v":0},{"$f":"'Calculations M'!IG1577","v":0},{"$f":"'Calculations M'!IH1577","v":0},{"$f":"'Calculations M'!II1577","v":0},{"$f":"'Calculations M'!IJ1577","v":0},{"$f":"'Calculations M'!IK1577","v":0},{"$f":"'Calculations M'!IL1577","v":0},{"$f":"'Calculations M'!IM1577","v":0},{"$f":"'Calculations M'!IN1577","v":0},{"$f":"'Calculations M'!IO1577","v":0},{"$f":"'Calculations M'!IP1577","v":0},{"$f":"'Calculations M'!IQ1577","v":0},{"$f":"'Calculations M'!IR1577","v":0},{"$f":"'Calculations M'!IS1577","v":0},{"$f":"'Calculations M'!IT1577","v":0},{"$f":"'Calculations M'!IU1577","v":0},{"$f":"'Calculations M'!IV1577","v":0},{"$f":"'Calculations M'!IW1577","v":0},{"$f":"'Calculations M'!IX1577","v":0},{"$f":"'Calculations M'!IY1577","v":0},{"$f":"'Calculations M'!IZ1577","v":0},{"$f":"'Calculations M'!JA1577","v":0},{"$f":"'Calculations M'!JB1577","v":0},{"$f":"'Calculations M'!JC1577","v":0},{"$f":"'Calculations M'!JD1577","v":0},{"$f":"'Calculations M'!JE1577","v":0},{"$f":"'Calculations M'!JF1577","v":0},{"$f":"'Calculations M'!JG1577","v":0},{"$f":"'Calculations M'!JH1577","v":0},{"$f":"'Calculations M'!JI1577","v":0},{"$f":"'Calculations M'!JJ1577","v":0},{"$f":"'Calculations M'!JK1577","v":0},{"$f":"'Calculations M'!JL1577","v":0},{"$f":"'Calculations M'!JM1577","v":0},{"$f":"'Calculations M'!JN1577","v":0},{"$f":"'Calculations M'!JO1577","v":0},{"$f":"'Calculations M'!JP1577","v":0},{"$f":"'Calculations M'!JQ1577","v":0},{"$f":"'Calculations M'!JR1577","v":0},{"$f":"'Calculations M'!JS1577","v":0},{"$f":"'Calculations M'!JT1577","v":0},{"$f":"'Calculations M'!JU1577","v":0},{"$f":"'Calculations M'!JV1577","v":0},{"$f":"'Calculations M'!JW1577","v":0},{"$f":"'Calculations M'!JX1577","v":0},{"$f":"'Calculations M'!JY1577","v":0},{"$f":"'Calculations M'!JZ1577","v":0},{"$f":"'Calculations M'!KA1577","v":0},{"$f":"'Calculations M'!KB1577","v":0},{"$f":"'Calculations M'!KC1577","v":0},{"$f":"'Calculations M'!KD1577","v":0},{"$f":"'Calculations M'!KE1577","v":0},{"$f":"'Calculations M'!KF1577","v":0},{"$f":"'Calculations M'!KG1577","v":0},{"$f":"'Calculations M'!KH1577","v":0},{"$f":"'Calculations M'!KI1577","v":0},{"$f":"'Calculations M'!KJ1577","v":0},{"$f":"'Calculations M'!KK1577","v":0},{"$f":"'Calculations M'!KL1577","v":0},{"$f":"'Calculations M'!KM1577","v":0},{"$f":"'Calculations M'!KN1577","v":0},{"$f":"'Calculations M'!KO1577","v":0},{"$f":"'Calculations M'!KP1577","v":0},{"$f":"'Calculations M'!KQ1577","v":0},{"$f":"'Calculations M'!KR1577","v":0},{"$f":"'Calculations M'!KS1577","v":0},{"$f":"'Calculations M'!KT1577","v":0},{"$f":"'Calculations M'!KU1577","v":0},{"$f":"'Calculations M'!KV1577","v":0},{"$f":"'Calculations M'!KW1577","v":0},{"$f":"'Calculations M'!KX1577","v":0},{"$f":"'Calculations M'!KY1577","v":0},{"$f":"'Calculations M'!KZ1577","v":0},{"$f":"'Calculations M'!LA1577","v":0},{"$f":"'Calculations M'!LB1577","v":0},{"$f":"'Calculations M'!LC1577","v":0},{"$f":"'Calculations M'!LD1577","v":0},{"$f":"'Calculations M'!LE1577","v":0},{"$f":"'Calculations M'!LF1577","v":0},{"$f":"'Calculations M'!LG1577","v":0},{"$f":"'Calculations M'!LH1577","v":0},{"$f":"'Calculations M'!LI1577","v":0},{"$f":"'Calculations M'!LJ1577","v":0},{"$f":"'Calculations M'!LK1577","v":0},{"$f":"'Calculations M'!LL1577","v":0},{"$f":"'Calculations M'!LM1577","v":0},{"$f":"'Calculations M'!LN1577","v":0},{"$f":"'Calculations M'!LO1577","v":0},{"$f":"'Calculations M'!LP1577","v":0},{"$f":"'Calculations M'!LQ1577","v":0},{"$f":"'Calculations M'!LR1577","v":0},{"$f":"'Calculations M'!LS1577","v":0},{"$f":"'Calculations M'!LT1577","v":0},{"$f":"'Calculations M'!LU1577","v":0},{"$f":"'Calculations M'!LV1577","v":0},{"$f":"'Calculations M'!LW1577","v":0},{"$f":"'Calculations M'!LX1577","v":0},{"$f":"'Calculations M'!LY1577","v":0},{"$f":"'Calculations M'!LZ1577","v":0},{"$f":"'Calculations M'!MA1577","v":0},{"$f":"'Calculations M'!MB1577","v":0},{"$f":"'Calculations M'!MC1577","v":0},{"$f":"'Calculations M'!MD1577","v":0},{"$f":"'Calculations M'!ME1577","v":0},{"$f":"'Calculations M'!MF1577","v":0},{"$f":"'Calculations M'!MG1577","v":0},{"$f":"'Calculations M'!MH1577","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C704","v":"Cash Movement"},null,null,{"$f":"SUM(G126:G148)","v":{"v":1349146.913535443,"d":"1,349,147"}},{"$nulls":11},{"$f":"SUM(S126:S148)","v":0},{"$f":"SUM(T126:T148)","v":{"v":-190074.2295430768,"d":"(190,074)"}},{"v":-284589.66357528133,"d":"(284,590)"},{"v":-100793.78857337568,"d":"(100,794)"},{"v":-229314.36703007287,"d":"(229,314)"},{"v":124156.08872439693,"d":"124,156"},{"v":102445.33318491267,"d":"102,445"},{"v":80119.9481586646,"d":"80,120"},{"v":63677.757124732336,"d":"63,678"},{"v":47487.076505127305,"d":"47,487"},{"v":86865.52823941555,"d":"86,866"},{"v":190652.1830400001,"d":"190,652"},{"v":188533.42768000005,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27536000003,"d":"189,880"},{"v":187892.4710400002,"d":"187,892"},{"v":185328.64448000008,"d":"185,329"},{"v":180913.1052800002,"d":"180,913"},{"v":169104.09400000013,"d":"169,104"},{"v":103961.93952000004,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344,"d":"101,766"},{"v":38571.64592,"d":"38,572"},{"v":-279459.99999999994,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU126:AU148)","v":0},{"$f":"SUM(AV126:AV148)","v":0},0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-1584428.6425189744,"d":"(1,584,429)"},{"v":21887.519522051305,"d":"21,888"},{"v":15817.320890659354,"d":"15,817"},{"v":37277.10285538465,"d":"37,277"},{"v":37277.10285538466,"d":"37,277"},{"v":-146744.74584158443,"d":"(146,745)"},{"v":32827.10285538466,"d":"32,827"},{"v":29440.52414769232,"d":"29,441"},{"v":-174267.39257846153,"d":"(174,267)"},{"v":56782.26359175043,"d":"56,782"},{"v":32827.10285538465,"d":"32,827"},{"v":-181470.36853230768,"d":"(181,470)"},{"v":29440.524147692304,"d":"29,441"},{"v":32827.10285538465,"d":"32,827"},{"v":-84327.9691085704,"d":"(84,328)"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.51952205131,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333353,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.59794666665,"d":"(317,154)"},{"v":9496.402053333346,"d":"9,496"},{"v":21276.612933333352,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":17362.536377501994,"d":"17,363"},{"v":33155.568720000025,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":-3574.9268708778473,"d":"(3,575)"},{"v":-375378.3992,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":-4008.5959491534377,"d":"(4,009)"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":-6265.302071013291,"d":"(6,265)"},{"v":23193.044000000016,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":-4990.508033884147,"d":"(4,991)"},{"v":29071.600800000015,"d":"29,072"},{"v":26348.955520000025,"d":"26,349"},{"v":-12914.451696022044,"d":"(12,914)"},{"v":21898.955520000025,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":-13766.998833350854,"d":"(13,767)"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":-13945.910866431617,"d":"(13,946)"},{"v":20564.553600000014,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":-11017.927554826358,"d":"(11,018)"},{"v":26348.955520000018,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":-15793.247620994325,"d":"(15,793)"},{"v":20490.690720000013,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"$f":"SUM(DH126:DH148)","v":{"v":-16840.16502977522,"d":"(16,840)"}},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":-16783.786061058367,"d":"(16,784)"},{"v":19204.989600000015,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":-14117.032139664761,"d":"(14,117)"},{"v":24940.690720000013,"d":"24,941"},{"v":23814.07888,"d":"23,814"},{"v":-17655.494144589014,"d":"(17,655)"},{"v":19364.07888,"d":"19,364"},{"v":18117.338400000015,"d":"18,117"},{"v":-20178.883801402968,"d":"(20,179)"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":-19876.716125615705,"d":"(19,877)"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":-17480.273716038624,"d":"(17,480)"},{"v":23814.07888000001,"d":"23,814"},{"v":23203.83080000001,"d":"23,204"},{"v":-21806.33971827809,"d":"(21,806)"},{"v":18753.830800000018,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":-23123.165161938166,"d":"(23,123)"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":-22692.004046629714,"d":"(22,692)"},{"v":17528.194000000018,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":-20472.442658402855,"d":"(20,472)"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.52488000001,"d":"22,641"},{"v":-24725.061088296992,"d":"(24,725)"},{"v":18190.524880000004,"d":"18,191"},{"v":16984.368400000014,"d":"16,984"},{"v":-26149.27576576807,"d":"(26,149)"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":-25762.98569789079,"d":"(25,763)"},{"v":16984.368400000014,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":-23554.504889324744,"d":"(23,555)"},{"v":22640.52488000001,"d":"22,641"},{"v":22264.987600000008,"d":"22,265"},{"v":-27476.349461889084,"d":"(27,476)"},{"v":17814.987600000015,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":-28557.171707866837,"d":"(28,557)"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":-27766.254834955093,"d":"(27,766)"},{"v":16621.818000000014,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":-19173.7096177626,"d":"(19,174)"},{"v":22264.987600000015,"d":"22,265"},{"v":21795.566000000013,"d":"21,796"},{"v":14991.694000000003,"d":"14,992"},{"v":17345.56600000002,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":3995.566000000019,"d":"3,996"},{"$f":"SUM(FT126:FT148)","v":{"v":16168.630000000003,"d":"16,169"}},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000005,"d":"16,169"},{"v":21795.566000000013,"d":"21,796"},{"v":21607.79736000001,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.79736000001,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000096,"d":"3,808"},{"v":15987.354800000014,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.354800000001,"d":"15,987"},{"v":21607.79736000002,"d":"21,608"},{"v":21466.97088,"d":"21,467"},{"v":13520.253440000013,"d":"13,520"},{"v":17016.97088,"d":"17,017"},{"v":15851.398400000011,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.970879999999,"d":"3,667"},{"v":15851.398400000011,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999998,"d":"15,851"},{"v":21466.970880000008,"d":"21,467"},{"v":21607.79736000001,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.79736000001,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000096,"d":"3,808"},{"v":15987.354800000014,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.354800000001,"d":"15,987"},{"v":21607.79736000002,"d":"21,608"},{"v":21560.855200000013,"d":"21,561"},{"v":14773.21680000001,"d":"14,773"},{"v":17110.85520000002,"d":"17,111"},{"v":15942.03600000002,"d":"15,942"},{"v":12660.855200000018,"d":"12,661"},{"v":15942.03600000002,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.855200000018,"d":"3,761"},{"v":15942.03600000002,"d":"15,942"},{"v":17110.85520000002,"d":"17,111"},{"v":15942.036000000022,"d":"15,942"},{"v":21560.855200000013,"d":"21,561"},{"v":21373.086560000018,"d":"21,373"},{"v":13436.109280000017,"d":"13,436"},{"v":16923.086560000018,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.086560000009,"d":"3,573"},{"v":15760.760800000016,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000004,"d":"15,761"},{"v":21373.086560000018,"d":"21,373"},{"$f":"SUM(IF126:IF148)","v":{"v":20997.549280000014,"d":"20,998"}},{"v":13099.532640000003,"d":"13,100"},{"v":16547.54928000002,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.54928000002,"d":"12,098"},{"v":15398.210400000024,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000193,"d":"3,198"},{"v":15398.210400000024,"d":"15,398"},{"v":16547.54928000002,"d":"16,548"},{"v":15398.210400000025,"d":"15,398"},{"v":20997.54928000002,"d":"20,998"},{"v":20622.012000000017,"d":"20,622"},{"v":12762.956000000018,"d":"12,763"},{"v":16172.012000000015,"d":"16,172"},{"v":15035.660000000016,"d":"15,036"},{"v":11722.012000000015,"d":"11,722"},{"v":15035.660000000016,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.012000000015,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012000000017,"d":"16,172"},{"v":15035.660000000018,"d":"15,036"},{"v":20622.01200000001,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333341,"d":"7,822"},{"v":10078.134533333343,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333335,"d":"6,609"},{"v":9984.250213333331,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333342,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333331,"d":"14,434"},{"v":14340.365893333326,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333337,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.634106666663,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333337,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333326,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"$f":"SUM(KR126:KR148)","v":{"v":5346.481573333336,"d":"5,346"}},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333329,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333339,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333333,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C706","v":"Cash Balance Brought Forward"},null,null,{"$f":"M152","v":"-"},{"$nulls":4},"Actuals",{"$f":"'Opening BS'!E15","v":"-"},{"$nulls":5},{"$f":"R153","v":"-"},0,{"v":-190074.2295430768,"d":"(190,074)"},{"v":-474663.8931183581,"d":"(474,664)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-578170.626812497,"d":"(578,171)"},{"v":-498050.6786538324,"d":"(498,051)"},{"v":-434372.92152910004,"d":"(434,373)"},{"v":-386885.84502397274,"d":"(386,886)"},{"v":-300020.3167845572,"d":"(300,020)"},{"v":-109368.1337445571,"d":"(109,368)"},{"v":79165.29393544295,"d":"79,165"},{"v":266576.9798554429,"d":"266,577"},{"v":456457.2552154429,"d":"456,457"},{"v":644349.7262554432,"d":"644,350"},{"v":829678.3707354432,"d":"829,678"},{"v":1010591.4760154434,"d":"1,010,591"},{"v":1179695.5700154435,"d":"1,179,696"},{"v":1283657.5095354435,"d":"1,283,658"},{"v":1386515.5642554434,"d":"1,386,516"},{"v":1488269.7341754434,"d":"1,488,270"},{"v":1590035.2676154433,"d":"1,590,035"},{"v":1628606.9135354434,"d":"1,628,607"},{"$nulls":3},{"$f":"AT153","v":"-"},{"$f":"AU153","v":0},0,0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.0103029211,"d":"(133,701)"},{"v":-117883.68941226174,"d":"(117,884)"},{"v":-80606.5865568771,"d":"(80,607)"},{"v":-43329.483701492434,"d":"(43,329)"},{"v":-190074.22954307686,"d":"(190,074)"},{"v":-157247.1266876922,"d":"(157,247)"},{"v":-127806.60253999988,"d":"(127,807)"},{"v":-302073.99511846143,"d":"(302,074)"},{"v":-245291.731526711,"d":"(245,292)"},{"v":-212464.62867132635,"d":"(212,465)"},{"v":-393934.997203634,"d":"(393,935)"},{"v":-364494.4730559417,"d":"(364,494)"},{"v":-331667.37020055705,"d":"(331,667)"},{"v":-415995.3393091274,"d":"(415,995)"},{"v":-528718.2364537427,"d":"(528,718)"},{"v":-494370.7169316914,"d":"(494,371)"},{"v":-474663.89311835804,"d":"(474,664)"},{"v":-451817.4910650247,"d":"(451,817)"},{"v":-430540.87813169137,"d":"(430,541)"},{"v":-412144.476078358,"d":"(412,144)"},{"v":-390867.8631450247,"d":"(390,868)"},{"v":-708021.4610916914,"d":"(708,021)"},{"v":-698525.059038358,"d":"(698,525)"},{"v":-677248.4461050247,"d":"(677,248)"},{"v":-651472.4607183579,"d":"(651,472)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-600954.3556208559,"d":"(600,954)"},{"v":-571882.7548208559,"d":"(571,883)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-950836.0808917338,"d":"(950,836)"},{"v":-927643.0368917338,"d":"(927,643)"},{"v":-931651.6328408872,"d":"(931,652)"},{"v":-908458.5888408872,"d":"(908,459)"},{"v":-883836.9880408872,"d":"(883,837)"},{"v":-890102.2901119004,"d":"(890,102)"},{"v":-866909.2461119004,"d":"(866,909)"},{"v":-842287.6453119004,"d":"(842,288)"},{"v":-847278.1533457845,"d":"(847,278)"},{"v":-818206.5525457845,"d":"(818,207)"},{"v":-791857.5970257844,"d":"(791,858)"},{"v":-804772.0487218065,"d":"(804,772)"},{"v":-782873.0932018064,"d":"(782,873)"},{"v":-762308.5396018064,"d":"(762,309)"},{"v":-776075.5384351573,"d":"(776,076)"},{"v":-755510.9848351573,"d":"(755,511)"},{"v":-733612.0293151573,"d":"(733,612)"},{"v":-747557.940181589,"d":"(747,558)"},{"v":-726993.386581589,"d":"(726,993)"},{"v":-705094.431061589,"d":"(705,094)"},{"v":-716112.3586164154,"d":"(716,112)"},{"v":-689763.4030964153,"d":"(689,763)"},{"v":-664822.7123764154,"d":"(664,823)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-660125.2692774097,"d":"(660,125)"},{"$f":"DG153","v":{"v":-640920.2796774097,"d":"(640,920)"}},{"v":-657760.4447071849,"d":"(657,760)"},{"v":-638555.455107185,"d":"(638,555)"},{"v":-618064.764387185,"d":"(618,065)"},{"v":-634848.5504482434,"d":"(634,849)"},{"v":-615643.5608482434,"d":"(615,644)"},{"v":-595152.8701282435,"d":"(595,153)"},{"v":-609269.9022679082,"d":"(609,270)"},{"v":-584329.2115479081,"d":"(584,329)"},{"v":-560515.1326679081,"d":"(560,515)"},{"v":-578170.6268124972,"d":"(578,171)"},{"v":-558806.5479324971,"d":"(558,807)"},{"v":-540689.2095324971,"d":"(540,689)"},{"v":-560868.0933339001,"d":"(560,868)"},{"v":-542750.7549339001,"d":"(542,751)"},{"v":-523386.6760539001,"d":"(523,387)"},{"v":-543263.3921795158,"d":"(543,263)"},{"v":-525146.0537795158,"d":"(525,146)"},{"v":-505781.9748995158,"d":"(505,782)"},{"v":-523262.2486155544,"d":"(523,262)"},{"v":-499448.16973555443,"d":"(499,448)"},{"v":-476244.33893555444,"d":"(476,244)"},{"v":-498050.6786538325,"d":"(498,051)"},{"v":-479296.8478538325,"d":"(479,297)"},{"v":-461768.6538538325,"d":"(461,769)"},{"v":-484891.8190157707,"d":"(484,892)"},{"v":-467363.62501577067,"d":"(467,364)"},{"v":-448609.7942157707,"d":"(448,610)"},{"v":-471301.7982624004,"d":"(471,302)"},{"v":-453773.60426240036,"d":"(453,774)"},{"v":-435019.77346240036,"d":"(435,020)"},{"v":-455492.2161208032,"d":"(455,492)"},{"v":-432288.3853208032,"d":"(432,288)"},{"v":-409647.8604408032,"d":"(409,648)"},{"v":-434372.9215291002,"d":"(434,373)"},{"v":-416182.39664910024,"d":"(416,182)"},{"v":-399198.0282491002,"d":"(399,198)"},{"v":-425347.3040148683,"d":"(425,347)"},{"v":-408362.9356148683,"d":"(408,363)"},{"v":-390172.4107348683,"d":"(390,172)"},{"v":-415935.3964327591,"d":"(415,935)"},{"v":-398951.0280327591,"d":"(398,951)"},{"v":-380760.5031527591,"d":"(380,761)"},{"v":-404315.0080420838,"d":"(404,315)"},{"v":-381674.4831620838,"d":"(381,674)"},{"v":-359409.4955620838,"d":"(359,409)"},{"v":-386885.84502397286,"d":"(386,886)"},{"v":-369070.85742397286,"d":"(369,071)"},{"v":-352449.03942397283,"d":"(352,449)"},{"v":-381006.21113183966,"d":"(381,006)"},{"v":-364384.3931318397,"d":"(364,384)"},{"v":-346569.4055318397,"d":"(346,569)"},{"v":-374335.6603667948,"d":"(374,336)"},{"v":-357713.84236679476,"d":"(357,714)"},{"v":-339898.8547667948,"d":"(339,899)"},{"v":-359072.56438455736,"d":"(359,073)"},{"v":-336807.5767845574,"d":"(336,808)"},{"v":-315012.0107845574,"d":"(315,012)"},{"v":-300020.31678455736,"d":"(300,020)"},{"v":-282674.7507845573,"d":"(282,675)"},{"v":-266506.1207845573,"d":"(266,506)"},{"v":-253610.55478455732,"d":"(253,611)"},{"v":-237441.9247845573,"d":"(237,442)"},{"v":-220096.35878455732,"d":"(220,096)"},{"$f":"FS153","v":{"v":-216100.7927845573,"d":"(216,101)"}},{"v":-199932.1627845573,"d":"(199,932)"},{"v":-182586.59678455727,"d":"(182,587)"},{"v":-166417.96678455727,"d":"(166,418)"},{"v":-144622.40078455725,"d":"(144,622)"},{"v":-123014.60342455724,"d":"(123,015)"},{"v":-109368.13374455724,"d":"(109,368)"},{"v":-92210.33638455723,"d":"(92,210)"},{"v":-76222.98158455723,"d":"(76,223)"},{"v":-63515.184224557226,"d":"(63,515)"},{"v":-47527.829424557225,"d":"(47,528)"},{"v":-30370.03206455722,"d":"(30,370)"},{"v":-26562.23470455721,"d":"(26,562)"},{"v":-10574.879904557196,"d":"(10,575)"},{"v":6582.917455442808,"d":"6,583"},{"v":22570.27225544281,"d":"22,570"},{"v":44178.06961544283,"d":"44,178"},{"v":65645.04049544284,"d":"65,645"},{"v":79165.29393544285,"d":"79,165"},{"v":96182.26481544285,"d":"96,182"},{"v":112033.66321544285,"d":"112,034"},{"v":124600.63409544285,"d":"124,601"},{"v":140452.03249544284,"d":"140,452"},{"v":157469.00337544282,"d":"157,469"},{"v":161135.97425544282,"d":"161,136"},{"v":176987.37265544283,"d":"176,987"},{"v":194004.34353544284,"d":"194,004"},{"v":209855.74193544284,"d":"209,856"},{"v":231322.71281544285,"d":"231,323"},{"v":252930.51017544285,"d":"252,931"},{"v":266576.9798554428,"d":"266,577"},{"v":283734.77721544285,"d":"283,735"},{"v":299722.1320154428,"d":"299,722"},{"v":312429.92937544285,"d":"312,430"},{"v":328417.2841754428,"d":"328,417"},{"v":345575.08153544285,"d":"345,575"},{"v":349382.8788954429,"d":"349,383"},{"v":365370.2336954429,"d":"365,370"},{"v":382528.03105544293,"d":"382,528"},{"v":398515.38585544296,"d":"398,515"},{"v":420123.183215443,"d":"420,123"},{"v":441684.038415443,"d":"441,684"},{"v":456457.255215443,"d":"456,457"},{"v":473568.11041544296,"d":"473,568"},{"v":489510.146415443,"d":"489,510"},{"v":502171.001615443,"d":"502,171"},{"v":518113.037615443,"d":"518,113"},{"v":535223.892815443,"d":"535,224"},{"v":538984.748015443,"d":"538,985"},{"v":554926.784015443,"d":"554,927"},{"v":572037.6392154429,"d":"572,038"},{"v":587979.6752154429,"d":"587,980"},{"v":609540.5304154429,"d":"609,541"},{"v":630913.6169754429,"d":"630,914"},{"v":644349.7262554428,"d":"644,350"},{"v":661272.8128154428,"d":"661,273"},{"v":677033.5736154428,"d":"677,034"},{"v":689506.6601754428,"d":"689,507"},{"v":705267.4209754429,"d":"705,267"},{"v":722190.5075354428,"d":"722,191"},{"v":725763.5940954428,"d":"725,764"},{"v":741524.3548954428,"d":"741,524"},{"v":758447.4414554428,"d":"758,447"},{"v":774208.2022554429,"d":"774,208"},{"$f":"IE153","v":{"v":795581.2888154428,"d":"795,581"}},{"v":816578.8380954429,"d":"816,579"},{"v":829678.3707354428,"d":"829,678"},{"v":846225.9200154429,"d":"846,226"},{"v":861624.1304154429,"d":"861,624"},{"v":873721.6796954429,"d":"873,722"},{"v":889119.8900954429,"d":"889,120"},{"v":905667.4393754429,"d":"905,667"},{"v":908864.988655443,"d":"908,865"},{"v":924263.1990554429,"d":"924,263"},{"v":940810.748335443,"d":"940,811"},{"v":956208.958735443,"d":"956,209"},{"v":977206.508015443,"d":"977,207"},{"v":997828.520015443,"d":"997,829"},{"v":1010591.476015443,"d":"1,010,591"},{"v":1026763.488015443,"d":"1,026,763"},{"v":1041799.148015443,"d":"1,041,799"},{"v":1053521.160015443,"d":"1,053,521"},{"v":1068556.820015443,"d":"1,068,557"},{"v":1084728.8320154431,"d":"1,084,729"},{"v":1087550.8440154432,"d":"1,087,551"},{"v":1102586.5040154431,"d":"1,102,587"},{"v":1118758.5160154433,"d":"1,118,759"},{"v":1133794.1760154432,"d":"1,133,794"},{"v":1154416.1880154433,"d":"1,154,416"},{"v":1171873.90588211,"d":"1,171,874"},{"v":1179695.5700154433,"d":"1,179,696"},{"v":1189773.7045487766,"d":"1,189,774"},{"v":1198723.60388211,"d":"1,198,724"},{"v":1204351.7384154433,"d":"1,204,352"},{"v":1213301.6377487767,"d":"1,213,302"},{"v":1223379.77228211,"d":"1,223,380"},{"v":1220107.9068154434,"d":"1,220,108"},{"v":1229057.8061487768,"d":"1,229,058"},{"v":1239135.9406821101,"d":"1,239,136"},{"v":1248085.8400154435,"d":"1,248,086"},{"v":1262613.9745487769,"d":"1,262,614"},{"v":1277048.2247621103,"d":"1,277,048"},{"v":1283657.5095354435,"d":"1,283,658"},{"v":1293641.759748777,"d":"1,293,642"},{"v":1302501.0214821103,"d":"1,302,501"},{"v":1308035.2716954437,"d":"1,308,035"},{"v":1316894.533428777,"d":"1,316,895"},{"v":1326878.7836421104,"d":"1,326,879"},{"v":1323513.0338554438,"d":"1,323,513"},{"v":1332372.2955887772,"d":"1,332,372"},{"v":1342356.5458021106,"d":"1,342,357"},{"v":1351215.807535444,"d":"1,351,216"},{"v":1365650.0577487773,"d":"1,365,650"},{"v":1379990.4236421105,"d":"1,379,990"},{"v":1386515.5642554439,"d":"1,386,516"},{"v":1396405.9301487773,"d":"1,396,406"},{"v":1405174.5542821107,"d":"1,405,175"},{"v":1410614.9201754439,"d":"1,410,615"},{"v":1419383.5443087772,"d":"1,419,384"},{"v":1429273.9102021104,"d":"1,429,274"},{"v":1425814.2760954439,"d":"1,425,814"},{"v":1434582.9002287772,"d":"1,434,583"},{"v":1444473.2661221107,"d":"1,444,473"},{"v":1453241.890255444,"d":"1,453,242"},{"v":1467582.2561487772,"d":"1,467,582"},{"v":1481828.7377221105,"d":"1,481,829"},{"v":1488269.7341754439,"d":"1,488,270"},{"v":1498066.2157487771,"d":"1,498,066"},{"$f":"KQ153","v":{"v":1506744.2022821105,"d":"1,506,744"}},{"v":1512090.6838554437,"d":"1,512,091"},{"v":1520768.670388777,"d":"1,520,769"},{"v":1530565.1519621103,"d":"1,530,565"},{"v":1527011.6335354436,"d":"1,527,012"},{"v":1535689.620068777,"d":"1,535,690"},{"v":1545486.1016421102,"d":"1,545,486"},{"v":1554164.0881754435,"d":"1,554,164"},{"v":1568410.5697487767,"d":"1,568,411"},{"v":1582563.16700211,"d":"1,582,563"},{"v":1590035.2676154433,"d":"1,590,035"},{"v":1599737.8648687766,"d":"1,599,738"},{"v":1608325.21380211,"d":"1,608,325"},{"v":1613577.8110554432,"d":"1,613,578"},{"v":1622165.1599887765,"d":"1,622,165"},{"v":1631867.7572421099,"d":"1,631,868"},{"v":1628220.3544954432,"d":"1,628,220"},{"v":1636807.7034287765,"d":"1,636,808"},{"v":1646510.3006821098,"d":"1,646,510"},{"v":1655097.649615443,"d":"1,655,098"},{"v":1669250.2468687764,"d":"1,669,250"},{"v":1651153.5802021096,"d":"1,651,154"},{"v":1628606.913535443,"d":"1,628,607"},{"v":1606060.2468687762,"d":"1,606,060"},{"v":1583513.5802021094,"d":"1,583,514"},{"v":1556516.9135354427,"d":"1,556,517"},{"v":1533970.246868776,"d":"1,533,970"},{"v":1511423.5802021092,"d":"1,511,424"},{"v":1475526.9135354424,"d":"1,475,527"},{"v":1452980.2468687757,"d":"1,452,980"},{"v":1430433.580202109,"d":"1,430,434"},{"v":1407886.9135354422,"d":"1,407,887"},{"v":1389790.2468687755,"d":"1,389,790"},{"v":1371693.5802021087,"d":"1,371,694"},{"v":1349146.913535442,"d":"1,349,147"},{"v":1326600.2468687752,"d":"1,326,600"},{"v":1304053.5802021085,"d":"1,304,054"},{"v":1277056.9135354417,"d":"1,277,057"},{"v":1254510.246868775,"d":"1,254,510"},{"v":1231963.5802021082,"d":"1,231,964"},{"v":1196066.9135354415,"d":"1,196,067"},{"v":1173520.2468687748,"d":"1,173,520"},{"v":1150973.580202108,"d":"1,150,974"}]
[{"$nulls":3},{"$f":"NTBInputs!C707","v":"Cash Balance Carried Forward"},null,null,{"$f":"SUM(G150:G152)","v":{"v":1349146.913535443,"d":"1,349,147"}},{"$nulls":10},{"$f":"M152","v":"-"},{"$f":"SUM(S150:S152)","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-474663.8931183581,"d":"(474,664)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-578170.626812497,"d":"(578,171)"},{"v":-498050.6786538324,"d":"(498,051)"},{"v":-434372.92152910004,"d":"(434,373)"},{"v":-386885.84502397274,"d":"(386,886)"},{"v":-300020.3167845572,"d":"(300,020)"},{"v":-109368.1337445571,"d":"(109,368)"},{"v":79165.29393544295,"d":"79,165"},{"v":266576.9798554429,"d":"266,577"},{"v":456457.2552154429,"d":"456,457"},{"v":644349.7262554432,"d":"644,350"},{"v":829678.3707354432,"d":"829,678"},{"v":1010591.4760154434,"d":"1,010,591"},{"v":1179695.5700154435,"d":"1,179,696"},{"v":1283657.5095354435,"d":"1,283,658"},{"v":1386515.5642554434,"d":"1,386,516"},{"v":1488269.7341754434,"d":"1,488,270"},{"v":1590035.2676154433,"d":"1,590,035"},{"v":1628606.9135354434,"d":"1,628,607"},{"v":1349146.9135354434,"d":"1,349,147"},null,null,{"$f":"M152","v":"-"},{"$f":"SUM(AU150:AU152)","v":0},{"$f":"SUM(AV150:AV152)","v":0},0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.0103029211,"d":"(133,701)"},{"v":-117883.68941226174,"d":"(117,884)"},{"v":-80606.5865568771,"d":"(80,607)"},{"v":-43329.483701492434,"d":"(43,329)"},{"v":-190074.22954307686,"d":"(190,074)"},{"v":-157247.1266876922,"d":"(157,247)"},{"v":-127806.60253999988,"d":"(127,807)"},{"v":-302073.99511846143,"d":"(302,074)"},{"v":-245291.731526711,"d":"(245,292)"},{"v":-212464.62867132635,"d":"(212,465)"},{"v":-393934.997203634,"d":"(393,935)"},{"v":-364494.4730559417,"d":"(364,494)"},{"v":-331667.37020055705,"d":"(331,667)"},{"v":-415995.3393091274,"d":"(415,995)"},{"v":-528718.2364537427,"d":"(528,718)"},{"v":-494370.7169316914,"d":"(494,371)"},{"v":-474663.89311835804,"d":"(474,664)"},{"v":-451817.4910650247,"d":"(451,817)"},{"v":-430540.87813169137,"d":"(430,541)"},{"v":-412144.476078358,"d":"(412,144)"},{"v":-390867.8631450247,"d":"(390,868)"},{"v":-708021.4610916914,"d":"(708,021)"},{"v":-698525.059038358,"d":"(698,525)"},{"v":-677248.4461050247,"d":"(677,248)"},{"v":-651472.4607183579,"d":"(651,472)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-600954.3556208559,"d":"(600,954)"},{"v":-571882.7548208559,"d":"(571,883)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-950836.0808917338,"d":"(950,836)"},{"v":-927643.0368917338,"d":"(927,643)"},{"v":-931651.6328408872,"d":"(931,652)"},{"v":-908458.5888408872,"d":"(908,459)"},{"v":-883836.9880408872,"d":"(883,837)"},{"v":-890102.2901119004,"d":"(890,102)"},{"v":-866909.2461119004,"d":"(866,909)"},{"v":-842287.6453119004,"d":"(842,288)"},{"v":-847278.1533457845,"d":"(847,278)"},{"v":-818206.5525457845,"d":"(818,207)"},{"v":-791857.5970257844,"d":"(791,858)"},{"v":-804772.0487218065,"d":"(804,772)"},{"v":-782873.0932018064,"d":"(782,873)"},{"v":-762308.5396018064,"d":"(762,309)"},{"v":-776075.5384351573,"d":"(776,076)"},{"v":-755510.9848351573,"d":"(755,511)"},{"v":-733612.0293151573,"d":"(733,612)"},{"v":-747557.940181589,"d":"(747,558)"},{"v":-726993.386581589,"d":"(726,993)"},{"v":-705094.431061589,"d":"(705,094)"},{"v":-716112.3586164154,"d":"(716,112)"},{"v":-689763.4030964153,"d":"(689,763)"},{"v":-664822.7123764154,"d":"(664,823)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-660125.2692774097,"d":"(660,125)"},{"v":-640920.2796774097,"d":"(640,920)"},{"$f":"SUM(DH150:DH152)","v":{"v":-657760.4447071849,"d":"(657,760)"}},{"v":-638555.455107185,"d":"(638,555)"},{"v":-618064.764387185,"d":"(618,065)"},{"v":-634848.5504482434,"d":"(634,849)"},{"v":-615643.5608482434,"d":"(615,644)"},{"v":-595152.8701282435,"d":"(595,153)"},{"v":-609269.9022679082,"d":"(609,270)"},{"v":-584329.2115479081,"d":"(584,329)"},{"v":-560515.1326679081,"d":"(560,515)"},{"v":-578170.6268124972,"d":"(578,171)"},{"v":-558806.5479324971,"d":"(558,807)"},{"v":-540689.2095324971,"d":"(540,689)"},{"v":-560868.0933339001,"d":"(560,868)"},{"v":-542750.7549339001,"d":"(542,751)"},{"v":-523386.6760539001,"d":"(523,387)"},{"v":-543263.3921795158,"d":"(543,263)"},{"v":-525146.0537795158,"d":"(525,146)"},{"v":-505781.9748995158,"d":"(505,782)"},{"v":-523262.2486155544,"d":"(523,262)"},{"v":-499448.16973555443,"d":"(499,448)"},{"v":-476244.33893555444,"d":"(476,244)"},{"v":-498050.6786538325,"d":"(498,051)"},{"v":-479296.8478538325,"d":"(479,297)"},{"v":-461768.6538538325,"d":"(461,769)"},{"v":-484891.8190157707,"d":"(484,892)"},{"v":-467363.62501577067,"d":"(467,364)"},{"v":-448609.7942157707,"d":"(448,610)"},{"v":-471301.7982624004,"d":"(471,302)"},{"v":-453773.60426240036,"d":"(453,774)"},{"v":-435019.77346240036,"d":"(435,020)"},{"v":-455492.2161208032,"d":"(455,492)"},{"v":-432288.3853208032,"d":"(432,288)"},{"v":-409647.8604408032,"d":"(409,648)"},{"v":-434372.9215291002,"d":"(434,373)"},{"v":-416182.39664910024,"d":"(416,182)"},{"v":-399198.0282491002,"d":"(399,198)"},{"v":-425347.3040148683,"d":"(425,347)"},{"v":-408362.9356148683,"d":"(408,363)"},{"v":-390172.4107348683,"d":"(390,172)"},{"v":-415935.3964327591,"d":"(415,935)"},{"v":-398951.0280327591,"d":"(398,951)"},{"v":-380760.5031527591,"d":"(380,761)"},{"v":-404315.0080420838,"d":"(404,315)"},{"v":-381674.4831620838,"d":"(381,674)"},{"v":-359409.4955620838,"d":"(359,409)"},{"v":-386885.84502397286,"d":"(386,886)"},{"v":-369070.85742397286,"d":"(369,071)"},{"v":-352449.03942397283,"d":"(352,449)"},{"v":-381006.21113183966,"d":"(381,006)"},{"v":-364384.3931318397,"d":"(364,384)"},{"v":-346569.4055318397,"d":"(346,569)"},{"v":-374335.6603667948,"d":"(374,336)"},{"v":-357713.84236679476,"d":"(357,714)"},{"v":-339898.8547667948,"d":"(339,899)"},{"v":-359072.56438455736,"d":"(359,073)"},{"v":-336807.5767845574,"d":"(336,808)"},{"v":-315012.0107845574,"d":"(315,012)"},{"v":-300020.31678455736,"d":"(300,020)"},{"v":-282674.7507845573,"d":"(282,675)"},{"v":-266506.1207845573,"d":"(266,506)"},{"v":-253610.55478455732,"d":"(253,611)"},{"v":-237441.9247845573,"d":"(237,442)"},{"v":-220096.35878455732,"d":"(220,096)"},{"v":-216100.7927845573,"d":"(216,101)"},{"$f":"SUM(FT150:FT152)","v":{"v":-199932.1627845573,"d":"(199,932)"}},{"v":-182586.59678455727,"d":"(182,587)"},{"v":-166417.96678455727,"d":"(166,418)"},{"v":-144622.40078455725,"d":"(144,622)"},{"v":-123014.60342455724,"d":"(123,015)"},{"v":-109368.13374455724,"d":"(109,368)"},{"v":-92210.33638455723,"d":"(92,210)"},{"v":-76222.98158455723,"d":"(76,223)"},{"v":-63515.184224557226,"d":"(63,515)"},{"v":-47527.829424557225,"d":"(47,528)"},{"v":-30370.03206455722,"d":"(30,370)"},{"v":-26562.23470455721,"d":"(26,562)"},{"v":-10574.879904557196,"d":"(10,575)"},{"v":6582.917455442808,"d":"6,583"},{"v":22570.27225544281,"d":"22,570"},{"v":44178.06961544283,"d":"44,178"},{"v":65645.04049544284,"d":"65,645"},{"v":79165.29393544285,"d":"79,165"},{"v":96182.26481544285,"d":"96,182"},{"v":112033.66321544285,"d":"112,034"},{"v":124600.63409544285,"d":"124,601"},{"v":140452.03249544284,"d":"140,452"},{"v":157469.00337544282,"d":"157,469"},{"v":161135.97425544282,"d":"161,136"},{"v":176987.37265544283,"d":"176,987"},{"v":194004.34353544284,"d":"194,004"},{"v":209855.74193544284,"d":"209,856"},{"v":231322.71281544285,"d":"231,323"},{"v":252930.51017544285,"d":"252,931"},{"v":266576.9798554428,"d":"266,577"},{"v":283734.77721544285,"d":"283,735"},{"v":299722.1320154428,"d":"299,722"},{"v":312429.92937544285,"d":"312,430"},{"v":328417.2841754428,"d":"328,417"},{"v":345575.08153544285,"d":"345,575"},{"v":349382.8788954429,"d":"349,383"},{"v":365370.2336954429,"d":"365,370"},{"v":382528.03105544293,"d":"382,528"},{"v":398515.38585544296,"d":"398,515"},{"v":420123.183215443,"d":"420,123"},{"v":441684.038415443,"d":"441,684"},{"v":456457.255215443,"d":"456,457"},{"v":473568.11041544296,"d":"473,568"},{"v":489510.146415443,"d":"489,510"},{"v":502171.001615443,"d":"502,171"},{"v":518113.037615443,"d":"518,113"},{"v":535223.892815443,"d":"535,224"},{"v":538984.748015443,"d":"538,985"},{"v":554926.784015443,"d":"554,927"},{"v":572037.6392154429,"d":"572,038"},{"v":587979.6752154429,"d":"587,980"},{"v":609540.5304154429,"d":"609,541"},{"v":630913.6169754429,"d":"630,914"},{"v":644349.7262554428,"d":"644,350"},{"v":661272.8128154428,"d":"661,273"},{"v":677033.5736154428,"d":"677,034"},{"v":689506.6601754428,"d":"689,507"},{"v":705267.4209754429,"d":"705,267"},{"v":722190.5075354428,"d":"722,191"},{"v":725763.5940954428,"d":"725,764"},{"v":741524.3548954428,"d":"741,524"},{"v":758447.4414554428,"d":"758,447"},{"v":774208.2022554429,"d":"774,208"},{"v":795581.2888154428,"d":"795,581"},{"$f":"SUM(IF150:IF152)","v":{"v":816578.8380954429,"d":"816,579"}},{"v":829678.3707354428,"d":"829,678"},{"v":846225.9200154429,"d":"846,226"},{"v":861624.1304154429,"d":"861,624"},{"v":873721.6796954429,"d":"873,722"},{"v":889119.8900954429,"d":"889,120"},{"v":905667.4393754429,"d":"905,667"},{"v":908864.988655443,"d":"908,865"},{"v":924263.1990554429,"d":"924,263"},{"v":940810.748335443,"d":"940,811"},{"v":956208.958735443,"d":"956,209"},{"v":977206.508015443,"d":"977,207"},{"v":997828.520015443,"d":"997,829"},{"v":1010591.476015443,"d":"1,010,591"},{"v":1026763.488015443,"d":"1,026,763"},{"v":1041799.148015443,"d":"1,041,799"},{"v":1053521.160015443,"d":"1,053,521"},{"v":1068556.820015443,"d":"1,068,557"},{"v":1084728.8320154431,"d":"1,084,729"},{"v":1087550.8440154432,"d":"1,087,551"},{"v":1102586.5040154431,"d":"1,102,587"},{"v":1118758.5160154433,"d":"1,118,759"},{"v":1133794.1760154432,"d":"1,133,794"},{"v":1154416.1880154433,"d":"1,154,416"},{"v":1171873.90588211,"d":"1,171,874"},{"v":1179695.5700154433,"d":"1,179,696"},{"v":1189773.7045487766,"d":"1,189,774"},{"v":1198723.60388211,"d":"1,198,724"},{"v":1204351.7384154433,"d":"1,204,352"},{"v":1213301.6377487767,"d":"1,213,302"},{"v":1223379.77228211,"d":"1,223,380"},{"v":1220107.9068154434,"d":"1,220,108"},{"v":1229057.8061487768,"d":"1,229,058"},{"v":1239135.9406821101,"d":"1,239,136"},{"v":1248085.8400154435,"d":"1,248,086"},{"v":1262613.9745487769,"d":"1,262,614"},{"v":1277048.2247621103,"d":"1,277,048"},{"v":1283657.5095354435,"d":"1,283,658"},{"v":1293641.759748777,"d":"1,293,642"},{"v":1302501.0214821103,"d":"1,302,501"},{"v":1308035.2716954437,"d":"1,308,035"},{"v":1316894.533428777,"d":"1,316,895"},{"v":1326878.7836421104,"d":"1,326,879"},{"v":1323513.0338554438,"d":"1,323,513"},{"v":1332372.2955887772,"d":"1,332,372"},{"v":1342356.5458021106,"d":"1,342,357"},{"v":1351215.807535444,"d":"1,351,216"},{"v":1365650.0577487773,"d":"1,365,650"},{"v":1379990.4236421105,"d":"1,379,990"},{"v":1386515.5642554439,"d":"1,386,516"},{"v":1396405.9301487773,"d":"1,396,406"},{"v":1405174.5542821107,"d":"1,405,175"},{"v":1410614.9201754439,"d":"1,410,615"},{"v":1419383.5443087772,"d":"1,419,384"},{"v":1429273.9102021104,"d":"1,429,274"},{"v":1425814.2760954439,"d":"1,425,814"},{"v":1434582.9002287772,"d":"1,434,583"},{"v":1444473.2661221107,"d":"1,444,473"},{"v":1453241.890255444,"d":"1,453,242"},{"v":1467582.2561487772,"d":"1,467,582"},{"v":1481828.7377221105,"d":"1,481,829"},{"v":1488269.7341754439,"d":"1,488,270"},{"v":1498066.2157487771,"d":"1,498,066"},{"v":1506744.2022821105,"d":"1,506,744"},{"$f":"SUM(KR150:KR152)","v":{"v":1512090.6838554437,"d":"1,512,091"}},{"v":1520768.670388777,"d":"1,520,769"},{"v":1530565.1519621103,"d":"1,530,565"},{"v":1527011.6335354436,"d":"1,527,012"},{"v":1535689.620068777,"d":"1,535,690"},{"v":1545486.1016421102,"d":"1,545,486"},{"v":1554164.0881754435,"d":"1,554,164"},{"v":1568410.5697487767,"d":"1,568,411"},{"v":1582563.16700211,"d":"1,582,563"},{"v":1590035.2676154433,"d":"1,590,035"},{"v":1599737.8648687766,"d":"1,599,738"},{"v":1608325.21380211,"d":"1,608,325"},{"v":1613577.8110554432,"d":"1,613,578"},{"v":1622165.1599887765,"d":"1,622,165"},{"v":1631867.7572421099,"d":"1,631,868"},{"v":1628220.3544954432,"d":"1,628,220"},{"v":1636807.7034287765,"d":"1,636,808"},{"v":1646510.3006821098,"d":"1,646,510"},{"v":1655097.649615443,"d":"1,655,098"},{"v":1669250.2468687764,"d":"1,669,250"},{"v":1651153.5802021096,"d":"1,651,154"},{"v":1628606.913535443,"d":"1,628,607"},{"v":1606060.2468687762,"d":"1,606,060"},{"v":1583513.5802021094,"d":"1,583,514"},{"v":1556516.9135354427,"d":"1,556,517"},{"v":1533970.246868776,"d":"1,533,970"},{"v":1511423.5802021092,"d":"1,511,424"},{"v":1475526.9135354424,"d":"1,475,527"},{"v":1452980.2468687757,"d":"1,452,980"},{"v":1430433.580202109,"d":"1,430,434"},{"v":1407886.9135354422,"d":"1,407,887"},{"v":1389790.2468687755,"d":"1,389,790"},{"v":1371693.5802021087,"d":"1,371,694"},{"v":1349146.913535442,"d":"1,349,147"},{"v":1326600.2468687752,"d":"1,326,600"},{"v":1304053.5802021085,"d":"1,304,054"},{"v":1277056.9135354417,"d":"1,277,057"},{"v":1254510.246868775,"d":"1,254,510"},{"v":1231963.5802021082,"d":"1,231,964"},{"v":1196066.9135354415,"d":"1,196,067"},{"v":1173520.2468687748,"d":"1,173,520"},{"v":1150973.580202108,"d":"1,150,974"},{"v":1128426.9135354413,"d":"1,128,427"}]
[]
[null,"Cash Flow - Direct"]
[]
[{"$nulls":3},{"$f":"NTBInputs!C711","v":"OPERATING INCOME"}]
[{"$nulls":4},{"$f":"NTBInputs!D712","v":"CM Revenue Received"},null,{"$f":"SUM(S158:AQ158)","v":{"v":1160115,"d":"1,160,115"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU158:$MH158)","v":0},{"v":26366.250000000004,"d":"26,366"},{"v":61521.24999999999,"d":"61,521"},{"v":26366.250000000004,"d":"26,366"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"v":70309.99999999999,"d":"70,310"},{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU158:$MH158)","v":{"v":70309.99999999999,"d":"70,310"}},{"v":70309.99999999999,"d":"70,310"},{"v":61521.24999999999,"d":"61,521"},0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1528","v":0},{"$f":"'Calculations M'!AV1528","v":0},{"$f":"'Calculations M'!AW1528","v":0},{"$f":"'Calculations M'!AX1528","v":0},{"$f":"'Calculations M'!AY1528","v":0},{"$f":"'Calculations M'!AZ1528","v":0},{"$f":"'Calculations M'!BA1528","v":0},{"$f":"'Calculations M'!BB1528","v":0},{"$f":"'Calculations M'!BC1528","v":0},{"$f":"'Calculations M'!BD1528","v":0},{"$f":"'Calculations M'!BE1528","v":{"v":2929.5833333333335,"d":"2,930"}},{"$f":"'Calculations M'!BF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!BT1528","v":{"v":2929.5833333333335,"d":"2,930"}},{"$f":"'Calculations M'!BU1528","v":0},{"$f":"'Calculations M'!BV1528","v":0},{"$f":"'Calculations M'!BW1528","v":0},{"$f":"'Calculations M'!BX1528","v":0},{"$f":"'Calculations M'!BY1528","v":0},{"$f":"'Calculations M'!BZ1528","v":0},{"$f":"'Calculations M'!CA1528","v":0},{"$f":"'Calculations M'!CB1528","v":0},{"$f":"'Calculations M'!CC1528","v":{"v":2929.5833333333335,"d":"2,930"}},{"$f":"'Calculations M'!CD1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CT1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!CZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DD1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DT1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!DZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ED1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ER1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ES1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ET1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!EZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FD1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FT1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!FZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GD1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GT1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!GZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HD1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HI1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HT1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!HZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!ID1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IE1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IF1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IG1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IH1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!II1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IJ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IK1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IL1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IM1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IN1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IO1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IP1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IQ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IR1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IS1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IT1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IU1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IV1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IW1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IX1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IY1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!IZ1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JA1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JB1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JC1528","v":{"v":5859.166666666667,"d":"5,859"}},{"$f":"'Calculations M'!JD1528","v":{"v":2929.5833333333335,"d":"2,930"}},{"$f":"'Calculations M'!JE1528","v":0},{"$f":"'Calculations M'!JF1528","v":0},{"$f":"'Calculations M'!JG1528","v":0},{"$f":"'Calculations M'!JH1528","v":0},{"$f":"'Calculations M'!JI1528","v":0},{"$f":"'Calculations M'!JJ1528","v":0},{"$f":"'Calculations M'!JK1528","v":0},{"$f":"'Calculations M'!JL1528","v":0},{"$f":"'Calculations M'!JM1528","v":0},{"$f":"'Calculations M'!JN1528","v":0},{"$f":"'Calculations M'!JO1528","v":0},{"$f":"'Calculations M'!JP1528","v":0},{"$f":"'Calculations M'!JQ1528","v":0},{"$f":"'Calculations M'!JR1528","v":0},{"$f":"'Calculations M'!JS1528","v":0},{"$f":"'Calculations M'!JT1528","v":0},{"$f":"'Calculations M'!JU1528","v":0},{"$f":"'Calculations M'!JV1528","v":0},{"$f":"'Calculations M'!JW1528","v":0},{"$f":"'Calculations M'!JX1528","v":0},{"$f":"'Calculations M'!JY1528","v":0},{"$f":"'Calculations M'!JZ1528","v":0},{"$f":"'Calculations M'!KA1528","v":0},{"$f":"'Calculations M'!KB1528","v":0},{"$f":"'Calculations M'!KC1528","v":0},{"$f":"'Calculations M'!KD1528","v":0},{"$f":"'Calculations M'!KE1528","v":0},{"$f":"'Calculations M'!KF1528","v":0},{"$f":"'Calculations M'!KG1528","v":0},{"$f":"'Calculations M'!KH1528","v":0},{"$f":"'Calculations M'!KI1528","v":0},{"$f":"'Calculations M'!KJ1528","v":0},{"$f":"'Calculations M'!KK1528","v":0},{"$f":"'Calculations M'!KL1528","v":0},{"$f":"'Calculations M'!KM1528","v":0},{"$f":"'Calculations M'!KN1528","v":0},{"$f":"'Calculations M'!KO1528","v":0},{"$f":"'Calculations M'!KP1528","v":0},{"$f":"'Calculations M'!KQ1528","v":0},{"$f":"'Calculations M'!KR1528","v":0},{"$f":"'Calculations M'!KS1528","v":0},{"$f":"'Calculations M'!KT1528","v":0},{"$f":"'Calculations M'!KU1528","v":0},{"$f":"'Calculations M'!KV1528","v":0},{"$f":"'Calculations M'!KW1528","v":0},{"$f":"'Calculations M'!KX1528","v":0},{"$f":"'Calculations M'!KY1528","v":0},{"$f":"'Calculations M'!KZ1528","v":0},{"$f":"'Calculations M'!LA1528","v":0},{"$f":"'Calculations M'!LB1528","v":0},{"$f":"'Calculations M'!LC1528","v":0},{"$f":"'Calculations M'!LD1528","v":0},{"$f":"'Calculations M'!LE1528","v":0},{"$f":"'Calculations M'!LF1528","v":0},{"$f":"'Calculations M'!LG1528","v":0},{"$f":"'Calculations M'!LH1528","v":0},{"$f":"'Calculations M'!LI1528","v":0},{"$f":"'Calculations M'!LJ1528","v":0},{"$f":"'Calculations M'!LK1528","v":0},{"$f":"'Calculations M'!LL1528","v":0},{"$f":"'Calculations M'!LM1528","v":0},{"$f":"'Calculations M'!LN1528","v":0},{"$f":"'Calculations M'!LO1528","v":0},{"$f":"'Calculations M'!LP1528","v":0},{"$f":"'Calculations M'!LQ1528","v":0},{"$f":"'Calculations M'!LR1528","v":0},{"$f":"'Calculations M'!LS1528","v":0},{"$f":"'Calculations M'!LT1528","v":0},{"$f":"'Calculations M'!LU1528","v":0},{"$f":"'Calculations M'!LV1528","v":0},{"$f":"'Calculations M'!LW1528","v":0},{"$f":"'Calculations M'!LX1528","v":0},{"$f":"'Calculations M'!LY1528","v":0},{"$f":"'Calculations M'!LZ1528","v":0},{"$f":"'Calculations M'!MA1528","v":0},{"$f":"'Calculations M'!MB1528","v":0},{"$f":"'Calculations M'!MC1528","v":0},{"$f":"'Calculations M'!MD1528","v":0},{"$f":"'Calculations M'!ME1528","v":0},{"$f":"'Calculations M'!MF1528","v":0},{"$f":"'Calculations M'!MG1528","v":0},{"$f":"'Calculations M'!MH1528","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D713","v":"Contract FFR Revenue Received"},null,{"$f":"SUM(S159:AQ159)","v":{"v":1634306.4413538463,"d":"1,634,306"}},{"$nulls":11},0,{"v":570638.5122461539,"d":"570,639"},{"v":1063667.9291076923,"d":"1,063,668"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1529","v":0},{"$f":"'Calculations M'!AV1529","v":0},{"$f":"'Calculations M'!AW1529","v":0},{"$f":"'Calculations M'!AX1529","v":0},{"$f":"'Calculations M'!AY1529","v":0},{"$f":"'Calculations M'!AZ1529","v":0},{"$f":"'Calculations M'!BA1529","v":0},{"$f":"'Calculations M'!BB1529","v":0},{"$f":"'Calculations M'!BC1529","v":0},{"$f":"'Calculations M'!BD1529","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BE1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BF1529","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BG1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BH1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BI1529","v":{"v":87768.83150769233,"d":"87,769"}},{"$f":"'Calculations M'!BJ1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BK1529","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BL1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BM1529","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BN1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BO1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BP1529","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BQ1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BR1529","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"'Calculations M'!BS1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BT1529","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"'Calculations M'!BU1529","v":0},{"$f":"'Calculations M'!BV1529","v":0},{"$f":"'Calculations M'!BW1529","v":0},{"$f":"'Calculations M'!BX1529","v":0},{"$f":"'Calculations M'!BY1529","v":0},{"$f":"'Calculations M'!BZ1529","v":0},{"$f":"'Calculations M'!CA1529","v":0},{"$f":"'Calculations M'!CB1529","v":0},{"$f":"'Calculations M'!CC1529","v":0},{"$f":"'Calculations M'!CD1529","v":0},{"$f":"'Calculations M'!CE1529","v":0},{"$f":"'Calculations M'!CF1529","v":0},{"$f":"'Calculations M'!CG1529","v":0},{"$f":"'Calculations M'!CH1529","v":0},{"$f":"'Calculations M'!CI1529","v":0},{"$f":"'Calculations M'!CJ1529","v":0},{"$f":"'Calculations M'!CK1529","v":0},{"$f":"'Calculations M'!CL1529","v":0},{"$f":"'Calculations M'!CM1529","v":0},{"$f":"'Calculations M'!CN1529","v":0},{"$f":"'Calculations M'!CO1529","v":0},{"$f":"'Calculations M'!CP1529","v":0},{"$f":"'Calculations M'!CQ1529","v":0},{"$f":"'Calculations M'!CR1529","v":0},{"$f":"'Calculations M'!CS1529","v":0},{"$f":"'Calculations M'!CT1529","v":0},{"$f":"'Calculations M'!CU1529","v":0},{"$f":"'Calculations M'!CV1529","v":0},{"$f":"'Calculations M'!CW1529","v":0},{"$f":"'Calculations M'!CX1529","v":0},{"$f":"'Calculations M'!CY1529","v":0},{"$f":"'Calculations M'!CZ1529","v":0},{"$f":"'Calculations M'!DA1529","v":0},{"$f":"'Calculations M'!DB1529","v":0},{"$f":"'Calculations M'!DC1529","v":0},{"$f":"'Calculations M'!DD1529","v":0},{"$f":"'Calculations M'!DE1529","v":0},{"$f":"'Calculations M'!DF1529","v":0},{"$f":"'Calculations M'!DG1529","v":0},{"$f":"'Calculations M'!DH1529","v":0},{"$f":"'Calculations M'!DI1529","v":0},{"$f":"'Calculations M'!DJ1529","v":0},{"$f":"'Calculations M'!DK1529","v":0},{"$f":"'Calculations M'!DL1529","v":0},{"$f":"'Calculations M'!DM1529","v":0},{"$f":"'Calculations M'!DN1529","v":0},{"$f":"'Calculations M'!DO1529","v":0},{"$f":"'Calculations M'!DP1529","v":0},{"$f":"'Calculations M'!DQ1529","v":0},{"$f":"'Calculations M'!DR1529","v":0},{"$f":"'Calculations M'!DS1529","v":0},{"$f":"'Calculations M'!DT1529","v":0},{"$f":"'Calculations M'!DU1529","v":0},{"$f":"'Calculations M'!DV1529","v":0},{"$f":"'Calculations M'!DW1529","v":0},{"$f":"'Calculations M'!DX1529","v":0},{"$f":"'Calculations M'!DY1529","v":0},{"$f":"'Calculations M'!DZ1529","v":0},{"$f":"'Calculations M'!EA1529","v":0},{"$f":"'Calculations M'!EB1529","v":0},{"$f":"'Calculations M'!EC1529","v":0},{"$f":"'Calculations M'!ED1529","v":0},{"$f":"'Calculations M'!EE1529","v":0},{"$f":"'Calculations M'!EF1529","v":0},{"$f":"'Calculations M'!EG1529","v":0},{"$f":"'Calculations M'!EH1529","v":0},{"$f":"'Calculations M'!EI1529","v":0},{"$f":"'Calculations M'!EJ1529","v":0},{"$f":"'Calculations M'!EK1529","v":0},{"$f":"'Calculations M'!EL1529","v":0},{"$f":"'Calculations M'!EM1529","v":0},{"$f":"'Calculations M'!EN1529","v":0},{"$f":"'Calculations M'!EO1529","v":0},{"$f":"'Calculations M'!EP1529","v":0},{"$f":"'Calculations M'!EQ1529","v":0},{"$f":"'Calculations M'!ER1529","v":0},{"$f":"'Calculations M'!ES1529","v":0},{"$f":"'Calculations M'!ET1529","v":0},{"$f":"'Calculations M'!EU1529","v":0},{"$f":"'Calculations M'!EV1529","v":0},{"$f":"'Calculations M'!EW1529","v":0},{"$f":"'Calculations M'!EX1529","v":0},{"$f":"'Calculations M'!EY1529","v":0},{"$f":"'Calculations M'!EZ1529","v":0},{"$f":"'Calculations M'!FA1529","v":0},{"$f":"'Calculations M'!FB1529","v":0},{"$f":"'Calculations M'!FC1529","v":0},{"$f":"'Calculations M'!FD1529","v":0},{"$f":"'Calculations M'!FE1529","v":0},{"$f":"'Calculations M'!FF1529","v":0},{"$f":"'Calculations M'!FG1529","v":0},{"$f":"'Calculations M'!FH1529","v":0},{"$f":"'Calculations M'!FI1529","v":0},{"$f":"'Calculations M'!FJ1529","v":0},{"$f":"'Calculations M'!FK1529","v":0},{"$f":"'Calculations M'!FL1529","v":0},{"$f":"'Calculations M'!FM1529","v":0},{"$f":"'Calculations M'!FN1529","v":0},{"$f":"'Calculations M'!FO1529","v":0},{"$f":"'Calculations M'!FP1529","v":0},{"$f":"'Calculations M'!FQ1529","v":0},{"$f":"'Calculations M'!FR1529","v":0},{"$f":"'Calculations M'!FS1529","v":0},{"$f":"'Calculations M'!FT1529","v":0},{"$f":"'Calculations M'!FU1529","v":0},{"$f":"'Calculations M'!FV1529","v":0},{"$f":"'Calculations M'!FW1529","v":0},{"$f":"'Calculations M'!FX1529","v":0},{"$f":"'Calculations M'!FY1529","v":0},{"$f":"'Calculations M'!FZ1529","v":0},{"$f":"'Calculations M'!GA1529","v":0},{"$f":"'Calculations M'!GB1529","v":0},{"$f":"'Calculations M'!GC1529","v":0},{"$f":"'Calculations M'!GD1529","v":0},{"$f":"'Calculations M'!GE1529","v":0},{"$f":"'Calculations M'!GF1529","v":0},{"$f":"'Calculations M'!GG1529","v":0},{"$f":"'Calculations M'!GH1529","v":0},{"$f":"'Calculations M'!GI1529","v":0},{"$f":"'Calculations M'!GJ1529","v":0},{"$f":"'Calculations M'!GK1529","v":0},{"$f":"'Calculations M'!GL1529","v":0},{"$f":"'Calculations M'!GM1529","v":0},{"$f":"'Calculations M'!GN1529","v":0},{"$f":"'Calculations M'!GO1529","v":0},{"$f":"'Calculations M'!GP1529","v":0},{"$f":"'Calculations M'!GQ1529","v":0},{"$f":"'Calculations M'!GR1529","v":0},{"$f":"'Calculations M'!GS1529","v":0},{"$f":"'Calculations M'!GT1529","v":0},{"$f":"'Calculations M'!GU1529","v":0},{"$f":"'Calculations M'!GV1529","v":0},{"$f":"'Calculations M'!GW1529","v":0},{"$f":"'Calculations M'!GX1529","v":0},{"$f":"'Calculations M'!GY1529","v":0},{"$f":"'Calculations M'!GZ1529","v":0},{"$f":"'Calculations M'!HA1529","v":0},{"$f":"'Calculations M'!HB1529","v":0},{"$f":"'Calculations M'!HC1529","v":0},{"$f":"'Calculations M'!HD1529","v":0},{"$f":"'Calculations M'!HE1529","v":0},{"$f":"'Calculations M'!HF1529","v":0},{"$f":"'Calculations M'!HG1529","v":0},{"$f":"'Calculations M'!HH1529","v":0},{"$f":"'Calculations M'!HI1529","v":0},{"$f":"'Calculations M'!HJ1529","v":0},{"$f":"'Calculations M'!HK1529","v":0},{"$f":"'Calculations M'!HL1529","v":0},{"$f":"'Calculations M'!HM1529","v":0},{"$f":"'Calculations M'!HN1529","v":0},{"$f":"'Calculations M'!HO1529","v":0},{"$f":"'Calculations M'!HP1529","v":0},{"$f":"'Calculations M'!HQ1529","v":0},{"$f":"'Calculations M'!HR1529","v":0},{"$f":"'Calculations M'!HS1529","v":0},{"$f":"'Calculations M'!HT1529","v":0},{"$f":"'Calculations M'!HU1529","v":0},{"$f":"'Calculations M'!HV1529","v":0},{"$f":"'Calculations M'!HW1529","v":0},{"$f":"'Calculations M'!HX1529","v":0},{"$f":"'Calculations M'!HY1529","v":0},{"$f":"'Calculations M'!HZ1529","v":0},{"$f":"'Calculations M'!IA1529","v":0},{"$f":"'Calculations M'!IB1529","v":0},{"$f":"'Calculations M'!IC1529","v":0},{"$f":"'Calculations M'!ID1529","v":0},{"$f":"'Calculations M'!IE1529","v":0},{"$f":"'Calculations M'!IF1529","v":0},{"$f":"'Calculations M'!IG1529","v":0},{"$f":"'Calculations M'!IH1529","v":0},{"$f":"'Calculations M'!II1529","v":0},{"$f":"'Calculations M'!IJ1529","v":0},{"$f":"'Calculations M'!IK1529","v":0},{"$f":"'Calculations M'!IL1529","v":0},{"$f":"'Calculations M'!IM1529","v":0},{"$f":"'Calculations M'!IN1529","v":0},{"$f":"'Calculations M'!IO1529","v":0},{"$f":"'Calculations M'!IP1529","v":0},{"$f":"'Calculations M'!IQ1529","v":0},{"$f":"'Calculations M'!IR1529","v":0},{"$f":"'Calculations M'!IS1529","v":0},{"$f":"'Calculations M'!IT1529","v":0},{"$f":"'Calculations M'!IU1529","v":0},{"$f":"'Calculations M'!IV1529","v":0},{"$f":"'Calculations M'!IW1529","v":0},{"$f":"'Calculations M'!IX1529","v":0},{"$f":"'Calculations M'!IY1529","v":0},{"$f":"'Calculations M'!IZ1529","v":0},{"$f":"'Calculations M'!JA1529","v":0},{"$f":"'Calculations M'!JB1529","v":0},{"$f":"'Calculations M'!JC1529","v":0},{"$f":"'Calculations M'!JD1529","v":0},{"$f":"'Calculations M'!JE1529","v":0},{"$f":"'Calculations M'!JF1529","v":0},{"$f":"'Calculations M'!JG1529","v":0},{"$f":"'Calculations M'!JH1529","v":0},{"$f":"'Calculations M'!JI1529","v":0},{"$f":"'Calculations M'!JJ1529","v":0},{"$f":"'Calculations M'!JK1529","v":0},{"$f":"'Calculations M'!JL1529","v":0},{"$f":"'Calculations M'!JM1529","v":0},{"$f":"'Calculations M'!JN1529","v":0},{"$f":"'Calculations M'!JO1529","v":0},{"$f":"'Calculations M'!JP1529","v":0},{"$f":"'Calculations M'!JQ1529","v":0},{"$f":"'Calculations M'!JR1529","v":0},{"$f":"'Calculations M'!JS1529","v":0},{"$f":"'Calculations M'!JT1529","v":0},{"$f":"'Calculations M'!JU1529","v":0},{"$f":"'Calculations M'!JV1529","v":0},{"$f":"'Calculations M'!JW1529","v":0},{"$f":"'Calculations M'!JX1529","v":0},{"$f":"'Calculations M'!JY1529","v":0},{"$f":"'Calculations M'!JZ1529","v":0},{"$f":"'Calculations M'!KA1529","v":0},{"$f":"'Calculations M'!KB1529","v":0},{"$f":"'Calculations M'!KC1529","v":0},{"$f":"'Calculations M'!KD1529","v":0},{"$f":"'Calculations M'!KE1529","v":0},{"$f":"'Calculations M'!KF1529","v":0},{"$f":"'Calculations M'!KG1529","v":0},{"$f":"'Calculations M'!KH1529","v":0},{"$f":"'Calculations M'!KI1529","v":0},{"$f":"'Calculations M'!KJ1529","v":0},{"$f":"'Calculations M'!KK1529","v":0},{"$f":"'Calculations M'!KL1529","v":0},{"$f":"'Calculations M'!KM1529","v":0},{"$f":"'Calculations M'!KN1529","v":0},{"$f":"'Calculations M'!KO1529","v":0},{"$f":"'Calculations M'!KP1529","v":0},{"$f":"'Calculations M'!KQ1529","v":0},{"$f":"'Calculations M'!KR1529","v":0},{"$f":"'Calculations M'!KS1529","v":0},{"$f":"'Calculations M'!KT1529","v":0},{"$f":"'Calculations M'!KU1529","v":0},{"$f":"'Calculations M'!KV1529","v":0},{"$f":"'Calculations M'!KW1529","v":0},{"$f":"'Calculations M'!KX1529","v":0},{"$f":"'Calculations M'!KY1529","v":0},{"$f":"'Calculations M'!KZ1529","v":0},{"$f":"'Calculations M'!LA1529","v":0},{"$f":"'Calculations M'!LB1529","v":0},{"$f":"'Calculations M'!LC1529","v":0},{"$f":"'Calculations M'!LD1529","v":0},{"$f":"'Calculations M'!LE1529","v":0},{"$f":"'Calculations M'!LF1529","v":0},{"$f":"'Calculations M'!LG1529","v":0},{"$f":"'Calculations M'!LH1529","v":0},{"$f":"'Calculations M'!LI1529","v":0},{"$f":"'Calculations M'!LJ1529","v":0},{"$f":"'Calculations M'!LK1529","v":0},{"$f":"'Calculations M'!LL1529","v":0},{"$f":"'Calculations M'!LM1529","v":0},{"$f":"'Calculations M'!LN1529","v":0},{"$f":"'Calculations M'!LO1529","v":0},{"$f":"'Calculations M'!LP1529","v":0},{"$f":"'Calculations M'!LQ1529","v":0},{"$f":"'Calculations M'!LR1529","v":0},{"$f":"'Calculations M'!LS1529","v":0},{"$f":"'Calculations M'!LT1529","v":0},{"$f":"'Calculations M'!LU1529","v":0},{"$f":"'Calculations M'!LV1529","v":0},{"$f":"'Calculations M'!LW1529","v":0},{"$f":"'Calculations M'!LX1529","v":0},{"$f":"'Calculations M'!LY1529","v":0},{"$f":"'Calculations M'!LZ1529","v":0},{"$f":"'Calculations M'!MA1529","v":0},{"$f":"'Calculations M'!MB1529","v":0},{"$f":"'Calculations M'!MC1529","v":0},{"$f":"'Calculations M'!MD1529","v":0},{"$f":"'Calculations M'!ME1529","v":0},{"$f":"'Calculations M'!MF1529","v":0},{"$f":"'Calculations M'!MG1529","v":0},{"$f":"'Calculations M'!MH1529","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D714","v":"Non Contract FFR Revenue Received"},null,{"v":8597703.49,"d":"8,597,703"},{"$nulls":11},0,0,{"v":42253.49048,"d":"42,253"},{"v":525984.06192,"d":"525,984"},{"v":480546.48608000006,"d":"480,546"},{"v":451026.22560000006,"d":"451,026"},{"v":436248.77952,"d":"436,249"},{"v":422734.57807999995,"d":"422,735"},{"v":415648.34112000006,"d":"415,648"},{"v":409381.0892799999,"d":"409,381"},{"v":405964.45759999997,"d":"405,964"},{"v":399802.18304000003,"d":"399,802"},{"v":397683.42767999996,"d":"397,683"},{"v":396561.6859199999,"d":"396,562"},{"v":399030.27535999997,"d":"399,030"},{"v":397042.47104000003,"d":"397,042"},{"v":394478.64448,"d":"394,479"},{"v":390063.10528,"d":"390,063"},{"v":387042.844,"d":"387,043"},{"v":383421.93952,"d":"383,422"},{"v":382318.05472,"d":"382,318"},{"v":381214.16992,"d":"381,214"},{"v":381225.53344,"d":"381,226"},{"v":318031.64592,"d":"318,032"},0,{"$nulls":3},{"$f":"'Calculations M'!AU1530","v":0},{"$f":"'Calculations M'!AV1530","v":0},{"$f":"'Calculations M'!AW1530","v":0},{"$f":"'Calculations M'!AX1530","v":0},{"$f":"'Calculations M'!AY1530","v":0},{"$f":"'Calculations M'!AZ1530","v":0},{"$f":"'Calculations M'!BA1530","v":0},{"$f":"'Calculations M'!BB1530","v":0},{"$f":"'Calculations M'!BC1530","v":0},{"$f":"'Calculations M'!BD1530","v":0},{"$f":"'Calculations M'!BE1530","v":0},{"$f":"'Calculations M'!BF1530","v":0},{"$f":"'Calculations M'!BG1530","v":0},{"$f":"'Calculations M'!BH1530","v":0},{"$f":"'Calculations M'!BI1530","v":0},{"$f":"'Calculations M'!BJ1530","v":0},{"$f":"'Calculations M'!BK1530","v":0},{"$f":"'Calculations M'!BL1530","v":0},{"$f":"'Calculations M'!BM1530","v":0},{"$f":"'Calculations M'!BN1530","v":0},{"$f":"'Calculations M'!BO1530","v":0},{"$f":"'Calculations M'!BP1530","v":0},{"$f":"'Calculations M'!BQ1530","v":0},{"$f":"'Calculations M'!BR1530","v":0},{"$f":"'Calculations M'!BS1530","v":0},{"$f":"'Calculations M'!BT1530","v":0},{"$f":"'Calculations M'!BU1530","v":{"v":42253.49048,"d":"42,253"}},{"$f":"'Calculations M'!BV1530","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!BW1530","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!BX1530","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!BY1530","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!BZ1530","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CA1530","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CB1530","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!CC1530","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CD1530","v":{"v":43823.27960000001,"d":"43,823"}},{"$f":"'Calculations M'!CE1530","v":{"v":45393.06872000001,"d":"45,393"}},{"$f":"'Calculations M'!CF1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CG1530","v":{"v":37023.43040000001,"d":"37,023"}},{"$f":"'Calculations M'!CH1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CI1530","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CJ1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CK1530","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CL1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CM1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CN1530","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CO1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CP1530","v":{"v":39880.544,"d":"39,881"}},{"$f":"'Calculations M'!CQ1530","v":{"v":41309.1008,"d":"41,309"}},{"$f":"'Calculations M'!CR1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CS1530","v":{"v":34583.249760000006,"d":"34,583"}},{"$f":"'Calculations M'!CT1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CU1530","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!CV1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CW1530","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!CX1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CY1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!CZ1530","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!DA1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!DB1530","v":{"v":37252.0536,"d":"37,252"}},{"$f":"'Calculations M'!DC1530","v":{"v":38586.45552000001,"d":"38,586"}},{"$f":"'Calculations M'!DD1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DE1530","v":{"v":33321.08736,"d":"33,321"}},{"$f":"'Calculations M'!DF1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DG1530","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DH1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DI1530","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DJ1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DK1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DL1530","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DM1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DN1530","v":{"v":35892.4896,"d":"35,892"}},{"$f":"'Calculations M'!DO1530","v":{"v":37178.190720000006,"d":"37,178"}},{"$f":"'Calculations M'!DP1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DQ1530","v":{"v":33558.09792,"d":"33,558"}},{"$f":"'Calculations M'!DR1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DS1530","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DT1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DU1530","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DV1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DW1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DX1530","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!DY1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!DZ1530","v":{"v":34804.8384,"d":"34,805"}},{"$f":"'Calculations M'!EA1530","v":{"v":36051.578879999994,"d":"36,052"}},{"$f":"'Calculations M'!EB1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EC1530","v":{"v":31764.420400000003,"d":"31,764"}},{"$f":"'Calculations M'!ED1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EE1530","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EF1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EG1530","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EH1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EI1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EJ1530","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EK1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EL1530","v":{"v":34215.694,"d":"34,216"}},{"$f":"'Calculations M'!EM1530","v":{"v":35441.3308,"d":"35,441"}},{"$f":"'Calculations M'!EN1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EO1530","v":{"v":31259.55544,"d":"31,260"}},{"$f":"'Calculations M'!EP1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EQ1530","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!ER1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!ES1530","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!ET1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EU1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EV1530","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!EW1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EX1530","v":{"v":33671.8684,"d":"33,672"}},{"$f":"'Calculations M'!EY1530","v":{"v":34878.02488,"d":"34,878"}},{"$f":"'Calculations M'!EZ1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FA1530","v":{"v":30922.9788,"d":"30,923"}},{"$f":"'Calculations M'!FB1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FC1530","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FD1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FE1530","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FF1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FG1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FH1530","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FI1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FJ1530","v":{"v":33309.318,"d":"33,309"}},{"$f":"'Calculations M'!FK1530","v":{"v":34502.4876,"d":"34,502"}},{"$f":"'Calculations M'!FL1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FM1530","v":{"v":31679.194000000003,"d":"31,679"}},{"$f":"'Calculations M'!FN1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FO1530","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FP1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FQ1530","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FR1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FS1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FT1530","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FU1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FV1530","v":{"v":32856.130000000005,"d":"32,856"}},{"$f":"'Calculations M'!FW1530","v":{"v":34033.066000000006,"d":"34,033"}},{"$f":"'Calculations M'!FX1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!FY1530","v":{"v":30333.969680000002,"d":"30,334"}},{"$f":"'Calculations M'!FZ1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GA1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GB1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GC1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GD1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GE1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GF1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GG1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GH1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GI1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GJ1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GK1530","v":{"v":30207.75344,"d":"30,208"}},{"$f":"'Calculations M'!GL1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GM1530","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GN1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GO1530","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GP1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GQ1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GR1530","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GS1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GT1530","v":{"v":32538.8984,"d":"32,539"}},{"$f":"'Calculations M'!GU1530","v":{"v":33704.47087999999,"d":"33,704"}},{"$f":"'Calculations M'!GV1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GW1530","v":{"v":30333.969680000002,"d":"30,334"}},{"$f":"'Calculations M'!GX1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!GY1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!GZ1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HA1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!HB1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HC1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HD1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!HE1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HF1530","v":{"v":32674.8548,"d":"32,675"}},{"$f":"'Calculations M'!HG1530","v":{"v":33845.297360000004,"d":"33,845"}},{"$f":"'Calculations M'!HH1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HI1530","v":{"v":31460.716800000006,"d":"31,461"}},{"$f":"'Calculations M'!HJ1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HK1530","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HL1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HM1530","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HN1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HO1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HP1530","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HQ1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HR1530","v":{"v":32629.536000000004,"d":"32,630"}},{"$f":"'Calculations M'!HS1530","v":{"v":33798.355200000005,"d":"33,798"}},{"$f":"'Calculations M'!HT1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HU1530","v":{"v":30123.60928,"d":"30,124"}},{"$f":"'Calculations M'!HV1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HW1530","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!HX1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!HY1530","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!HZ1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!IA1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!IB1530","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!IC1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!ID1530","v":{"v":32448.260800000004,"d":"32,448"}},{"$f":"'Calculations M'!IE1530","v":{"v":33610.58656,"d":"33,611"}},{"$f":"'Calculations M'!IF1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IG1530","v":{"v":29787.03264,"d":"29,787"}},{"$f":"'Calculations M'!IH1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!II1530","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IJ1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IK1530","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IL1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IM1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IN1530","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IO1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IP1530","v":{"v":32085.710400000007,"d":"32,086"}},{"$f":"'Calculations M'!IQ1530","v":{"v":33235.04928000001,"d":"33,235"}},{"$f":"'Calculations M'!IR1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IS1530","v":{"v":29450.456000000002,"d":"29,450"}},{"$f":"'Calculations M'!IT1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IU1530","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!IV1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IW1530","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!IX1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IY1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!IZ1530","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!JA1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!JB1530","v":{"v":31723.16,"d":"31,723"}},{"$f":"'Calculations M'!JC1530","v":{"v":32859.512,"d":"32,860"}},{"$f":"'Calculations M'!JD1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JE1530","v":{"v":30368.330800000003,"d":"30,368"}},{"$f":"'Calculations M'!JF1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JG1530","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JH1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JI1530","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JJ1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JK1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JL1530","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JM1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JN1530","v":{"v":31496.566000000003,"d":"31,497"}},{"$f":"'Calculations M'!JO1530","v":{"v":32624.801200000005,"d":"32,625"}},{"$f":"'Calculations M'!JP1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JQ1530","v":{"v":29155.951440000004,"d":"29,156"}},{"$f":"'Calculations M'!JR1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JS1530","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JT1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JU1530","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JV1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JW1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JX1530","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!JY1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!JZ1530","v":{"v":31405.9284,"d":"31,406"}},{"$f":"'Calculations M'!KA1530","v":{"v":32530.91688,"d":"32,531"}},{"$f":"'Calculations M'!KB1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KC1530","v":{"v":29071.80728,"d":"29,072"}},{"$f":"'Calculations M'!KD1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KE1530","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KF1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KG1530","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KH1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KI1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KJ1530","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KK1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KL1530","v":{"v":31315.2908,"d":"31,315"}},{"$f":"'Calculations M'!KM1530","v":{"v":32437.03256,"d":"32,437"}},{"$f":"'Calculations M'!KN1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KO1530","v":{"v":28987.663120000005,"d":"28,988"}},{"$f":"'Calculations M'!KP1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KQ1530","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KR1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KS1530","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KT1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KU1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KV1530","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KW1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KX1530","v":{"v":31224.6532,"d":"31,225"}},{"$f":"'Calculations M'!KY1530","v":{"v":32343.148240000002,"d":"32,343"}},{"$f":"'Calculations M'!KZ1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LA1530","v":{"v":30018.76728,"d":"30,019"}},{"$f":"'Calculations M'!LB1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LC1530","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LD1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LE1530","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LF1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LG1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LH1530","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LI1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LJ1530","v":{"v":31134.0156,"d":"31,134"}},{"$f":"'Calculations M'!LK1530","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"'Calculations M'!LL1530","v":0},{"$f":"'Calculations M'!LM1530","v":0},{"$f":"'Calculations M'!LN1530","v":0},{"$f":"'Calculations M'!LO1530","v":0},{"$f":"'Calculations M'!LP1530","v":0},{"$f":"'Calculations M'!LQ1530","v":0},{"$f":"'Calculations M'!LR1530","v":0},{"$f":"'Calculations M'!LS1530","v":0},{"$f":"'Calculations M'!LT1530","v":0},{"$f":"'Calculations M'!LU1530","v":0},{"$f":"'Calculations M'!LV1530","v":0},{"$f":"'Calculations M'!LW1530","v":0},{"$f":"'Calculations M'!LX1530","v":0},{"$f":"'Calculations M'!LY1530","v":0},{"$f":"'Calculations M'!LZ1530","v":0},{"$f":"'Calculations M'!MA1530","v":0},{"$f":"'Calculations M'!MB1530","v":0},{"$f":"'Calculations M'!MC1530","v":0},{"$f":"'Calculations M'!MD1530","v":0},{"$f":"'Calculations M'!ME1530","v":0},{"$f":"'Calculations M'!MF1530","v":0},{"$f":"'Calculations M'!MG1530","v":0},{"$f":"'Calculations M'!MH1530","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D715","v":"Triad Revenue Received"},null,{"v":27341.739444058112,"d":"27,342"},{"$nulls":11},0,0,{"v":27341.739444058112,"d":"27,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1531","v":0},{"$f":"'Calculations M'!AV1531","v":0},{"$f":"'Calculations M'!AW1531","v":0},{"$f":"'Calculations M'!AX1531","v":0},{"$f":"'Calculations M'!AY1531","v":0},{"$f":"'Calculations M'!AZ1531","v":0},{"$f":"'Calculations M'!BA1531","v":0},{"$f":"'Calculations M'!BB1531","v":0},{"$f":"'Calculations M'!BC1531","v":0},{"$f":"'Calculations M'!BD1531","v":0},{"$f":"'Calculations M'!BE1531","v":0},{"$f":"'Calculations M'!BF1531","v":0},{"$f":"'Calculations M'!BG1531","v":0},{"$f":"'Calculations M'!BH1531","v":0},{"$f":"'Calculations M'!BI1531","v":0},{"$f":"'Calculations M'!BJ1531","v":0},{"$f":"'Calculations M'!BK1531","v":0},{"$f":"'Calculations M'!BL1531","v":0},{"$f":"'Calculations M'!BM1531","v":{"v":27341.739444058112,"d":"27,342"}},{"$f":"'Calculations M'!BN1531","v":0},{"$f":"'Calculations M'!BO1531","v":0},{"$f":"'Calculations M'!BP1531","v":0},{"$f":"'Calculations M'!BQ1531","v":0},{"$f":"'Calculations M'!BR1531","v":0},{"$f":"'Calculations M'!BS1531","v":0},{"$f":"'Calculations M'!BT1531","v":0},{"$f":"'Calculations M'!BU1531","v":0},{"$f":"'Calculations M'!BV1531","v":0},{"$f":"'Calculations M'!BW1531","v":0},{"$f":"'Calculations M'!BX1531","v":0},{"$f":"'Calculations M'!BY1531","v":0},{"$f":"'Calculations M'!BZ1531","v":0},{"$f":"'Calculations M'!CA1531","v":0},{"$f":"'Calculations M'!CB1531","v":0},{"$f":"'Calculations M'!CC1531","v":0},{"$f":"'Calculations M'!CD1531","v":0},{"$f":"'Calculations M'!CE1531","v":0},{"$f":"'Calculations M'!CF1531","v":0},{"$f":"'Calculations M'!CG1531","v":0},{"$f":"'Calculations M'!CH1531","v":0},{"$f":"'Calculations M'!CI1531","v":0},{"$f":"'Calculations M'!CJ1531","v":0},{"$f":"'Calculations M'!CK1531","v":0},{"$f":"'Calculations M'!CL1531","v":0},{"$f":"'Calculations M'!CM1531","v":0},{"$f":"'Calculations M'!CN1531","v":0},{"$f":"'Calculations M'!CO1531","v":0},{"$f":"'Calculations M'!CP1531","v":0},{"$f":"'Calculations M'!CQ1531","v":0},{"$f":"'Calculations M'!CR1531","v":0},{"$f":"'Calculations M'!CS1531","v":0},{"$f":"'Calculations M'!CT1531","v":0},{"$f":"'Calculations M'!CU1531","v":0},{"$f":"'Calculations M'!CV1531","v":0},{"$f":"'Calculations M'!CW1531","v":0},{"$f":"'Calculations M'!CX1531","v":0},{"$f":"'Calculations M'!CY1531","v":0},{"$f":"'Calculations M'!CZ1531","v":0},{"$f":"'Calculations M'!DA1531","v":0},{"$f":"'Calculations M'!DB1531","v":0},{"$f":"'Calculations M'!DC1531","v":0},{"$f":"'Calculations M'!DD1531","v":0},{"$f":"'Calculations M'!DE1531","v":0},{"$f":"'Calculations M'!DF1531","v":0},{"$f":"'Calculations M'!DG1531","v":0},{"$f":"'Calculations M'!DH1531","v":0},{"$f":"'Calculations M'!DI1531","v":0},{"$f":"'Calculations M'!DJ1531","v":0},{"$f":"'Calculations M'!DK1531","v":0},{"$f":"'Calculations M'!DL1531","v":0},{"$f":"'Calculations M'!DM1531","v":0},{"$f":"'Calculations M'!DN1531","v":0},{"$f":"'Calculations M'!DO1531","v":0},{"$f":"'Calculations M'!DP1531","v":0},{"$f":"'Calculations M'!DQ1531","v":0},{"$f":"'Calculations M'!DR1531","v":0},{"$f":"'Calculations M'!DS1531","v":0},{"$f":"'Calculations M'!DT1531","v":0},{"$f":"'Calculations M'!DU1531","v":0},{"$f":"'Calculations M'!DV1531","v":0},{"$f":"'Calculations M'!DW1531","v":0},{"$f":"'Calculations M'!DX1531","v":0},{"$f":"'Calculations M'!DY1531","v":0},{"$f":"'Calculations M'!DZ1531","v":0},{"$f":"'Calculations M'!EA1531","v":0},{"$f":"'Calculations M'!EB1531","v":0},{"$f":"'Calculations M'!EC1531","v":0},{"$f":"'Calculations M'!ED1531","v":0},{"$f":"'Calculations M'!EE1531","v":0},{"$f":"'Calculations M'!EF1531","v":0},{"$f":"'Calculations M'!EG1531","v":0},{"$f":"'Calculations M'!EH1531","v":0},{"$f":"'Calculations M'!EI1531","v":0},{"$f":"'Calculations M'!EJ1531","v":0},{"$f":"'Calculations M'!EK1531","v":0},{"$f":"'Calculations M'!EL1531","v":0},{"$f":"'Calculations M'!EM1531","v":0},{"$f":"'Calculations M'!EN1531","v":0},{"$f":"'Calculations M'!EO1531","v":0},{"$f":"'Calculations M'!EP1531","v":0},{"$f":"'Calculations M'!EQ1531","v":0},{"$f":"'Calculations M'!ER1531","v":0},{"$f":"'Calculations M'!ES1531","v":0},{"$f":"'Calculations M'!ET1531","v":0},{"$f":"'Calculations M'!EU1531","v":0},{"$f":"'Calculations M'!EV1531","v":0},{"$f":"'Calculations M'!EW1531","v":0},{"$f":"'Calculations M'!EX1531","v":0},{"$f":"'Calculations M'!EY1531","v":0},{"$f":"'Calculations M'!EZ1531","v":0},{"$f":"'Calculations M'!FA1531","v":0},{"$f":"'Calculations M'!FB1531","v":0},{"$f":"'Calculations M'!FC1531","v":0},{"$f":"'Calculations M'!FD1531","v":0},{"$f":"'Calculations M'!FE1531","v":0},{"$f":"'Calculations M'!FF1531","v":0},{"$f":"'Calculations M'!FG1531","v":0},{"$f":"'Calculations M'!FH1531","v":0},{"$f":"'Calculations M'!FI1531","v":0},{"$f":"'Calculations M'!FJ1531","v":0},{"$f":"'Calculations M'!FK1531","v":0},{"$f":"'Calculations M'!FL1531","v":0},{"$f":"'Calculations M'!FM1531","v":0},{"$f":"'Calculations M'!FN1531","v":0},{"$f":"'Calculations M'!FO1531","v":0},{"$f":"'Calculations M'!FP1531","v":0},{"$f":"'Calculations M'!FQ1531","v":0},{"$f":"'Calculations M'!FR1531","v":0},{"$f":"'Calculations M'!FS1531","v":0},{"$f":"'Calculations M'!FT1531","v":0},{"$f":"'Calculations M'!FU1531","v":0},{"$f":"'Calculations M'!FV1531","v":0},{"$f":"'Calculations M'!FW1531","v":0},{"$f":"'Calculations M'!FX1531","v":0},{"$f":"'Calculations M'!FY1531","v":0},{"$f":"'Calculations M'!FZ1531","v":0},{"$f":"'Calculations M'!GA1531","v":0},{"$f":"'Calculations M'!GB1531","v":0},{"$f":"'Calculations M'!GC1531","v":0},{"$f":"'Calculations M'!GD1531","v":0},{"$f":"'Calculations M'!GE1531","v":0},{"$f":"'Calculations M'!GF1531","v":0},{"$f":"'Calculations M'!GG1531","v":0},{"$f":"'Calculations M'!GH1531","v":0},{"$f":"'Calculations M'!GI1531","v":0},{"$f":"'Calculations M'!GJ1531","v":0},{"$f":"'Calculations M'!GK1531","v":0},{"$f":"'Calculations M'!GL1531","v":0},{"$f":"'Calculations M'!GM1531","v":0},{"$f":"'Calculations M'!GN1531","v":0},{"$f":"'Calculations M'!GO1531","v":0},{"$f":"'Calculations M'!GP1531","v":0},{"$f":"'Calculations M'!GQ1531","v":0},{"$f":"'Calculations M'!GR1531","v":0},{"$f":"'Calculations M'!GS1531","v":0},{"$f":"'Calculations M'!GT1531","v":0},{"$f":"'Calculations M'!GU1531","v":0},{"$f":"'Calculations M'!GV1531","v":0},{"$f":"'Calculations M'!GW1531","v":0},{"$f":"'Calculations M'!GX1531","v":0},{"$f":"'Calculations M'!GY1531","v":0},{"$f":"'Calculations M'!GZ1531","v":0},{"$f":"'Calculations M'!HA1531","v":0},{"$f":"'Calculations M'!HB1531","v":0},{"$f":"'Calculations M'!HC1531","v":0},{"$f":"'Calculations M'!HD1531","v":0},{"$f":"'Calculations M'!HE1531","v":0},{"$f":"'Calculations M'!HF1531","v":0},{"$f":"'Calculations M'!HG1531","v":0},{"$f":"'Calculations M'!HH1531","v":0},{"$f":"'Calculations M'!HI1531","v":0},{"$f":"'Calculations M'!HJ1531","v":0},{"$f":"'Calculations M'!HK1531","v":0},{"$f":"'Calculations M'!HL1531","v":0},{"$f":"'Calculations M'!HM1531","v":0},{"$f":"'Calculations M'!HN1531","v":0},{"$f":"'Calculations M'!HO1531","v":0},{"$f":"'Calculations M'!HP1531","v":0},{"$f":"'Calculations M'!HQ1531","v":0},{"$f":"'Calculations M'!HR1531","v":0},{"$f":"'Calculations M'!HS1531","v":0},{"$f":"'Calculations M'!HT1531","v":0},{"$f":"'Calculations M'!HU1531","v":0},{"$f":"'Calculations M'!HV1531","v":0},{"$f":"'Calculations M'!HW1531","v":0},{"$f":"'Calculations M'!HX1531","v":0},{"$f":"'Calculations M'!HY1531","v":0},{"$f":"'Calculations M'!HZ1531","v":0},{"$f":"'Calculations M'!IA1531","v":0},{"$f":"'Calculations M'!IB1531","v":0},{"$f":"'Calculations M'!IC1531","v":0},{"$f":"'Calculations M'!ID1531","v":0},{"$f":"'Calculations M'!IE1531","v":0},{"$f":"'Calculations M'!IF1531","v":0},{"$f":"'Calculations M'!IG1531","v":0},{"$f":"'Calculations M'!IH1531","v":0},{"$f":"'Calculations M'!II1531","v":0},{"$f":"'Calculations M'!IJ1531","v":0},{"$f":"'Calculations M'!IK1531","v":0},{"$f":"'Calculations M'!IL1531","v":0},{"$f":"'Calculations M'!IM1531","v":0},{"$f":"'Calculations M'!IN1531","v":0},{"$f":"'Calculations M'!IO1531","v":0},{"$f":"'Calculations M'!IP1531","v":0},{"$f":"'Calculations M'!IQ1531","v":0},{"$f":"'Calculations M'!IR1531","v":0},{"$f":"'Calculations M'!IS1531","v":0},{"$f":"'Calculations M'!IT1531","v":0},{"$f":"'Calculations M'!IU1531","v":0},{"$f":"'Calculations M'!IV1531","v":0},{"$f":"'Calculations M'!IW1531","v":0},{"$f":"'Calculations M'!IX1531","v":0},{"$f":"'Calculations M'!IY1531","v":0},{"$f":"'Calculations M'!IZ1531","v":0},{"$f":"'Calculations M'!JA1531","v":0},{"$f":"'Calculations M'!JB1531","v":0},{"$f":"'Calculations M'!JC1531","v":0},{"$f":"'Calculations M'!JD1531","v":0},{"$f":"'Calculations M'!JE1531","v":0},{"$f":"'Calculations M'!JF1531","v":0},{"$f":"'Calculations M'!JG1531","v":0},{"$f":"'Calculations M'!JH1531","v":0},{"$f":"'Calculations M'!JI1531","v":0},{"$f":"'Calculations M'!JJ1531","v":0},{"$f":"'Calculations M'!JK1531","v":0},{"$f":"'Calculations M'!JL1531","v":0},{"$f":"'Calculations M'!JM1531","v":0},{"$f":"'Calculations M'!JN1531","v":0},{"$f":"'Calculations M'!JO1531","v":0},{"$f":"'Calculations M'!JP1531","v":0},{"$f":"'Calculations M'!JQ1531","v":0},{"$f":"'Calculations M'!JR1531","v":0},{"$f":"'Calculations M'!JS1531","v":0},{"$f":"'Calculations M'!JT1531","v":0},{"$f":"'Calculations M'!JU1531","v":0},{"$f":"'Calculations M'!JV1531","v":0},{"$f":"'Calculations M'!JW1531","v":0},{"$f":"'Calculations M'!JX1531","v":0},{"$f":"'Calculations M'!JY1531","v":0},{"$f":"'Calculations M'!JZ1531","v":0},{"$f":"'Calculations M'!KA1531","v":0},{"$f":"'Calculations M'!KB1531","v":0},{"$f":"'Calculations M'!KC1531","v":0},{"$f":"'Calculations M'!KD1531","v":0},{"$f":"'Calculations M'!KE1531","v":0},{"$f":"'Calculations M'!KF1531","v":0},{"$f":"'Calculations M'!KG1531","v":0},{"$f":"'Calculations M'!KH1531","v":0},{"$f":"'Calculations M'!KI1531","v":0},{"$f":"'Calculations M'!KJ1531","v":0},{"$f":"'Calculations M'!KK1531","v":0},{"$f":"'Calculations M'!KL1531","v":0},{"$f":"'Calculations M'!KM1531","v":0},{"$f":"'Calculations M'!KN1531","v":0},{"$f":"'Calculations M'!KO1531","v":0},{"$f":"'Calculations M'!KP1531","v":0},{"$f":"'Calculations M'!KQ1531","v":0},{"$f":"'Calculations M'!KR1531","v":0},{"$f":"'Calculations M'!KS1531","v":0},{"$f":"'Calculations M'!KT1531","v":0},{"$f":"'Calculations M'!KU1531","v":0},{"$f":"'Calculations M'!KV1531","v":0},{"$f":"'Calculations M'!KW1531","v":0},{"$f":"'Calculations M'!KX1531","v":0},{"$f":"'Calculations M'!KY1531","v":0},{"$f":"'Calculations M'!KZ1531","v":0},{"$f":"'Calculations M'!LA1531","v":0},{"$f":"'Calculations M'!LB1531","v":0},{"$f":"'Calculations M'!LC1531","v":0},{"$f":"'Calculations M'!LD1531","v":0},{"$f":"'Calculations M'!LE1531","v":0},{"$f":"'Calculations M'!LF1531","v":0},{"$f":"'Calculations M'!LG1531","v":0},{"$f":"'Calculations M'!LH1531","v":0},{"$f":"'Calculations M'!LI1531","v":0},{"$f":"'Calculations M'!LJ1531","v":0},{"$f":"'Calculations M'!LK1531","v":0},{"$f":"'Calculations M'!LL1531","v":0},{"$f":"'Calculations M'!LM1531","v":0},{"$f":"'Calculations M'!LN1531","v":0},{"$f":"'Calculations M'!LO1531","v":0},{"$f":"'Calculations M'!LP1531","v":0},{"$f":"'Calculations M'!LQ1531","v":0},{"$f":"'Calculations M'!LR1531","v":0},{"$f":"'Calculations M'!LS1531","v":0},{"$f":"'Calculations M'!LT1531","v":0},{"$f":"'Calculations M'!LU1531","v":0},{"$f":"'Calculations M'!LV1531","v":0},{"$f":"'Calculations M'!LW1531","v":0},{"$f":"'Calculations M'!LX1531","v":0},{"$f":"'Calculations M'!LY1531","v":0},{"$f":"'Calculations M'!LZ1531","v":0},{"$f":"'Calculations M'!MA1531","v":0},{"$f":"'Calculations M'!MB1531","v":0},{"$f":"'Calculations M'!MC1531","v":0},{"$f":"'Calculations M'!MD1531","v":0},{"$f":"'Calculations M'!ME1531","v":0},{"$f":"'Calculations M'!MF1531","v":0},{"$f":"'Calculations M'!MG1531","v":0},{"$f":"'Calculations M'!MH1531","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D716","v":"Price Arbitrage Received"},null,{"v":427200,"d":"427,200"},{"$nulls":11},0,{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"'Calculations M'!AU1532","v":0},{"$f":"'Calculations M'!AV1532","v":0},{"$f":"'Calculations M'!AW1532","v":0},{"$f":"'Calculations M'!AX1532","v":0},{"$f":"'Calculations M'!AY1532","v":0},{"$f":"'Calculations M'!AZ1532","v":0},{"$f":"'Calculations M'!BA1532","v":0},{"$f":"'Calculations M'!BB1532","v":0},{"$f":"'Calculations M'!BC1532","v":0},{"$f":"'Calculations M'!BD1532","v":0},{"$f":"'Calculations M'!BE1532","v":0},{"$f":"'Calculations M'!BF1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BG1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BH1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BI1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BJ1532","v":0},{"$f":"'Calculations M'!BK1532","v":0},{"$f":"'Calculations M'!BL1532","v":0},{"$f":"'Calculations M'!BM1532","v":0},{"$f":"'Calculations M'!BN1532","v":0},{"$f":"'Calculations M'!BO1532","v":0},{"$f":"'Calculations M'!BP1532","v":0},{"$f":"'Calculations M'!BQ1532","v":0},{"$f":"'Calculations M'!BR1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BS1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BT1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BU1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!BV1532","v":0},{"$f":"'Calculations M'!BW1532","v":0},{"$f":"'Calculations M'!BX1532","v":0},{"$f":"'Calculations M'!BY1532","v":0},{"$f":"'Calculations M'!BZ1532","v":0},{"$f":"'Calculations M'!CA1532","v":0},{"$f":"'Calculations M'!CB1532","v":0},{"$f":"'Calculations M'!CC1532","v":0},{"$f":"'Calculations M'!CD1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CE1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CF1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CG1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CH1532","v":0},{"$f":"'Calculations M'!CI1532","v":0},{"$f":"'Calculations M'!CJ1532","v":0},{"$f":"'Calculations M'!CK1532","v":0},{"$f":"'Calculations M'!CL1532","v":0},{"$f":"'Calculations M'!CM1532","v":0},{"$f":"'Calculations M'!CN1532","v":0},{"$f":"'Calculations M'!CO1532","v":0},{"$f":"'Calculations M'!CP1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CQ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CR1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CS1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!CT1532","v":0},{"$f":"'Calculations M'!CU1532","v":0},{"$f":"'Calculations M'!CV1532","v":0},{"$f":"'Calculations M'!CW1532","v":0},{"$f":"'Calculations M'!CX1532","v":0},{"$f":"'Calculations M'!CY1532","v":0},{"$f":"'Calculations M'!CZ1532","v":0},{"$f":"'Calculations M'!DA1532","v":0},{"$f":"'Calculations M'!DB1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DC1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DD1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DE1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DF1532","v":0},{"$f":"'Calculations M'!DG1532","v":0},{"$f":"'Calculations M'!DH1532","v":0},{"$f":"'Calculations M'!DI1532","v":0},{"$f":"'Calculations M'!DJ1532","v":0},{"$f":"'Calculations M'!DK1532","v":0},{"$f":"'Calculations M'!DL1532","v":0},{"$f":"'Calculations M'!DM1532","v":0},{"$f":"'Calculations M'!DN1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DO1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DP1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DQ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!DR1532","v":0},{"$f":"'Calculations M'!DS1532","v":0},{"$f":"'Calculations M'!DT1532","v":0},{"$f":"'Calculations M'!DU1532","v":0},{"$f":"'Calculations M'!DV1532","v":0},{"$f":"'Calculations M'!DW1532","v":0},{"$f":"'Calculations M'!DX1532","v":0},{"$f":"'Calculations M'!DY1532","v":0},{"$f":"'Calculations M'!DZ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EA1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EB1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EC1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!ED1532","v":0},{"$f":"'Calculations M'!EE1532","v":0},{"$f":"'Calculations M'!EF1532","v":0},{"$f":"'Calculations M'!EG1532","v":0},{"$f":"'Calculations M'!EH1532","v":0},{"$f":"'Calculations M'!EI1532","v":0},{"$f":"'Calculations M'!EJ1532","v":0},{"$f":"'Calculations M'!EK1532","v":0},{"$f":"'Calculations M'!EL1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EM1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EN1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EO1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EP1532","v":0},{"$f":"'Calculations M'!EQ1532","v":0},{"$f":"'Calculations M'!ER1532","v":0},{"$f":"'Calculations M'!ES1532","v":0},{"$f":"'Calculations M'!ET1532","v":0},{"$f":"'Calculations M'!EU1532","v":0},{"$f":"'Calculations M'!EV1532","v":0},{"$f":"'Calculations M'!EW1532","v":0},{"$f":"'Calculations M'!EX1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EY1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!EZ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FA1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FB1532","v":0},{"$f":"'Calculations M'!FC1532","v":0},{"$f":"'Calculations M'!FD1532","v":0},{"$f":"'Calculations M'!FE1532","v":0},{"$f":"'Calculations M'!FF1532","v":0},{"$f":"'Calculations M'!FG1532","v":0},{"$f":"'Calculations M'!FH1532","v":0},{"$f":"'Calculations M'!FI1532","v":0},{"$f":"'Calculations M'!FJ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FK1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FL1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FM1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FN1532","v":0},{"$f":"'Calculations M'!FO1532","v":0},{"$f":"'Calculations M'!FP1532","v":0},{"$f":"'Calculations M'!FQ1532","v":0},{"$f":"'Calculations M'!FR1532","v":0},{"$f":"'Calculations M'!FS1532","v":0},{"$f":"'Calculations M'!FT1532","v":0},{"$f":"'Calculations M'!FU1532","v":0},{"$f":"'Calculations M'!FV1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FW1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FX1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FY1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!FZ1532","v":0},{"$f":"'Calculations M'!GA1532","v":0},{"$f":"'Calculations M'!GB1532","v":0},{"$f":"'Calculations M'!GC1532","v":0},{"$f":"'Calculations M'!GD1532","v":0},{"$f":"'Calculations M'!GE1532","v":0},{"$f":"'Calculations M'!GF1532","v":0},{"$f":"'Calculations M'!GG1532","v":0},{"$f":"'Calculations M'!GH1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GI1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GJ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GK1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GL1532","v":0},{"$f":"'Calculations M'!GM1532","v":0},{"$f":"'Calculations M'!GN1532","v":0},{"$f":"'Calculations M'!GO1532","v":0},{"$f":"'Calculations M'!GP1532","v":0},{"$f":"'Calculations M'!GQ1532","v":0},{"$f":"'Calculations M'!GR1532","v":0},{"$f":"'Calculations M'!GS1532","v":0},{"$f":"'Calculations M'!GT1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GU1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GV1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GW1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!GX1532","v":0},{"$f":"'Calculations M'!GY1532","v":0},{"$f":"'Calculations M'!GZ1532","v":0},{"$f":"'Calculations M'!HA1532","v":0},{"$f":"'Calculations M'!HB1532","v":0},{"$f":"'Calculations M'!HC1532","v":0},{"$f":"'Calculations M'!HD1532","v":0},{"$f":"'Calculations M'!HE1532","v":0},{"$f":"'Calculations M'!HF1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HG1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HH1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HI1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HJ1532","v":0},{"$f":"'Calculations M'!HK1532","v":0},{"$f":"'Calculations M'!HL1532","v":0},{"$f":"'Calculations M'!HM1532","v":0},{"$f":"'Calculations M'!HN1532","v":0},{"$f":"'Calculations M'!HO1532","v":0},{"$f":"'Calculations M'!HP1532","v":0},{"$f":"'Calculations M'!HQ1532","v":0},{"$f":"'Calculations M'!HR1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HS1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HT1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HU1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!HV1532","v":0},{"$f":"'Calculations M'!HW1532","v":0},{"$f":"'Calculations M'!HX1532","v":0},{"$f":"'Calculations M'!HY1532","v":0},{"$f":"'Calculations M'!HZ1532","v":0},{"$f":"'Calculations M'!IA1532","v":0},{"$f":"'Calculations M'!IB1532","v":0},{"$f":"'Calculations M'!IC1532","v":0},{"$f":"'Calculations M'!ID1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IE1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IF1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IG1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IH1532","v":0},{"$f":"'Calculations M'!II1532","v":0},{"$f":"'Calculations M'!IJ1532","v":0},{"$f":"'Calculations M'!IK1532","v":0},{"$f":"'Calculations M'!IL1532","v":0},{"$f":"'Calculations M'!IM1532","v":0},{"$f":"'Calculations M'!IN1532","v":0},{"$f":"'Calculations M'!IO1532","v":0},{"$f":"'Calculations M'!IP1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IQ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IR1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IS1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!IT1532","v":0},{"$f":"'Calculations M'!IU1532","v":0},{"$f":"'Calculations M'!IV1532","v":0},{"$f":"'Calculations M'!IW1532","v":0},{"$f":"'Calculations M'!IX1532","v":0},{"$f":"'Calculations M'!IY1532","v":0},{"$f":"'Calculations M'!IZ1532","v":0},{"$f":"'Calculations M'!JA1532","v":0},{"$f":"'Calculations M'!JB1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JC1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JD1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JE1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JF1532","v":0},{"$f":"'Calculations M'!JG1532","v":0},{"$f":"'Calculations M'!JH1532","v":0},{"$f":"'Calculations M'!JI1532","v":0},{"$f":"'Calculations M'!JJ1532","v":0},{"$f":"'Calculations M'!JK1532","v":0},{"$f":"'Calculations M'!JL1532","v":0},{"$f":"'Calculations M'!JM1532","v":0},{"$f":"'Calculations M'!JN1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JO1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JP1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JQ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!JR1532","v":0},{"$f":"'Calculations M'!JS1532","v":0},{"$f":"'Calculations M'!JT1532","v":0},{"$f":"'Calculations M'!JU1532","v":0},{"$f":"'Calculations M'!JV1532","v":0},{"$f":"'Calculations M'!JW1532","v":0},{"$f":"'Calculations M'!JX1532","v":0},{"$f":"'Calculations M'!JY1532","v":0},{"$f":"'Calculations M'!JZ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KA1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KB1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KC1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KD1532","v":0},{"$f":"'Calculations M'!KE1532","v":0},{"$f":"'Calculations M'!KF1532","v":0},{"$f":"'Calculations M'!KG1532","v":0},{"$f":"'Calculations M'!KH1532","v":0},{"$f":"'Calculations M'!KI1532","v":0},{"$f":"'Calculations M'!KJ1532","v":0},{"$f":"'Calculations M'!KK1532","v":0},{"$f":"'Calculations M'!KL1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KM1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KN1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KO1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KP1532","v":0},{"$f":"'Calculations M'!KQ1532","v":0},{"$f":"'Calculations M'!KR1532","v":0},{"$f":"'Calculations M'!KS1532","v":0},{"$f":"'Calculations M'!KT1532","v":0},{"$f":"'Calculations M'!KU1532","v":0},{"$f":"'Calculations M'!KV1532","v":0},{"$f":"'Calculations M'!KW1532","v":0},{"$f":"'Calculations M'!KX1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KY1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!KZ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LA1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LB1532","v":0},{"$f":"'Calculations M'!LC1532","v":0},{"$f":"'Calculations M'!LD1532","v":0},{"$f":"'Calculations M'!LE1532","v":0},{"$f":"'Calculations M'!LF1532","v":0},{"$f":"'Calculations M'!LG1532","v":0},{"$f":"'Calculations M'!LH1532","v":0},{"$f":"'Calculations M'!LI1532","v":0},{"$f":"'Calculations M'!LJ1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LK1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LL1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LM1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LN1532","v":0},{"$f":"'Calculations M'!LO1532","v":0},{"$f":"'Calculations M'!LP1532","v":0},{"$f":"'Calculations M'!LQ1532","v":0},{"$f":"'Calculations M'!LR1532","v":0},{"$f":"'Calculations M'!LS1532","v":0},{"$f":"'Calculations M'!LT1532","v":0},{"$f":"'Calculations M'!LU1532","v":0},{"$f":"'Calculations M'!LV1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LW1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LX1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LY1532","v":{"v":4450,"d":"4,450"}},{"$f":"'Calculations M'!LZ1532","v":0},{"$f":"'Calculations M'!MA1532","v":0},{"$f":"'Calculations M'!MB1532","v":0},{"$f":"'Calculations M'!MC1532","v":0},{"$f":"'Calculations M'!MD1532","v":0},{"$f":"'Calculations M'!ME1532","v":0},{"$f":"'Calculations M'!MF1532","v":0},{"$f":"'Calculations M'!MG1532","v":0},{"$f":"'Calculations M'!MH1532","v":{"v":4450,"d":"4,450"}}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D717","v":"Other Revenue 1 Received"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1533","v":0},{"$f":"'Calculations M'!AV1533","v":0},{"$f":"'Calculations M'!AW1533","v":0},{"$f":"'Calculations M'!AX1533","v":0},{"$f":"'Calculations M'!AY1533","v":0},{"$f":"'Calculations M'!AZ1533","v":0},{"$f":"'Calculations M'!BA1533","v":0},{"$f":"'Calculations M'!BB1533","v":0},{"$f":"'Calculations M'!BC1533","v":0},{"$f":"'Calculations M'!BD1533","v":0},{"$f":"'Calculations M'!BE1533","v":0},{"$f":"'Calculations M'!BF1533","v":0},{"$f":"'Calculations M'!BG1533","v":0},{"$f":"'Calculations M'!BH1533","v":0},{"$f":"'Calculations M'!BI1533","v":0},{"$f":"'Calculations M'!BJ1533","v":0},{"$f":"'Calculations M'!BK1533","v":0},{"$f":"'Calculations M'!BL1533","v":0},{"$f":"'Calculations M'!BM1533","v":0},{"$f":"'Calculations M'!BN1533","v":0},{"$f":"'Calculations M'!BO1533","v":0},{"$f":"'Calculations M'!BP1533","v":0},{"$f":"'Calculations M'!BQ1533","v":0},{"$f":"'Calculations M'!BR1533","v":0},{"$f":"'Calculations M'!BS1533","v":0},{"$f":"'Calculations M'!BT1533","v":0},{"$f":"'Calculations M'!BU1533","v":0},{"$f":"'Calculations M'!BV1533","v":0},{"$f":"'Calculations M'!BW1533","v":0},{"$f":"'Calculations M'!BX1533","v":0},{"$f":"'Calculations M'!BY1533","v":0},{"$f":"'Calculations M'!BZ1533","v":0},{"$f":"'Calculations M'!CA1533","v":0},{"$f":"'Calculations M'!CB1533","v":0},{"$f":"'Calculations M'!CC1533","v":0},{"$f":"'Calculations M'!CD1533","v":0},{"$f":"'Calculations M'!CE1533","v":0},{"$f":"'Calculations M'!CF1533","v":0},{"$f":"'Calculations M'!CG1533","v":0},{"$f":"'Calculations M'!CH1533","v":0},{"$f":"'Calculations M'!CI1533","v":0},{"$f":"'Calculations M'!CJ1533","v":0},{"$f":"'Calculations M'!CK1533","v":0},{"$f":"'Calculations M'!CL1533","v":0},{"$f":"'Calculations M'!CM1533","v":0},{"$f":"'Calculations M'!CN1533","v":0},{"$f":"'Calculations M'!CO1533","v":0},{"$f":"'Calculations M'!CP1533","v":0},{"$f":"'Calculations M'!CQ1533","v":0},{"$f":"'Calculations M'!CR1533","v":0},{"$f":"'Calculations M'!CS1533","v":0},{"$f":"'Calculations M'!CT1533","v":0},{"$f":"'Calculations M'!CU1533","v":0},{"$f":"'Calculations M'!CV1533","v":0},{"$f":"'Calculations M'!CW1533","v":0},{"$f":"'Calculations M'!CX1533","v":0},{"$f":"'Calculations M'!CY1533","v":0},{"$f":"'Calculations M'!CZ1533","v":0},{"$f":"'Calculations M'!DA1533","v":0},{"$f":"'Calculations M'!DB1533","v":0},{"$f":"'Calculations M'!DC1533","v":0},{"$f":"'Calculations M'!DD1533","v":0},{"$f":"'Calculations M'!DE1533","v":0},{"$f":"'Calculations M'!DF1533","v":0},{"$f":"'Calculations M'!DG1533","v":0},{"$f":"'Calculations M'!DH1533","v":0},{"$f":"'Calculations M'!DI1533","v":0},{"$f":"'Calculations M'!DJ1533","v":0},{"$f":"'Calculations M'!DK1533","v":0},{"$f":"'Calculations M'!DL1533","v":0},{"$f":"'Calculations M'!DM1533","v":0},{"$f":"'Calculations M'!DN1533","v":0},{"$f":"'Calculations M'!DO1533","v":0},{"$f":"'Calculations M'!DP1533","v":0},{"$f":"'Calculations M'!DQ1533","v":0},{"$f":"'Calculations M'!DR1533","v":0},{"$f":"'Calculations M'!DS1533","v":0},{"$f":"'Calculations M'!DT1533","v":0},{"$f":"'Calculations M'!DU1533","v":0},{"$f":"'Calculations M'!DV1533","v":0},{"$f":"'Calculations M'!DW1533","v":0},{"$f":"'Calculations M'!DX1533","v":0},{"$f":"'Calculations M'!DY1533","v":0},{"$f":"'Calculations M'!DZ1533","v":0},{"$f":"'Calculations M'!EA1533","v":0},{"$f":"'Calculations M'!EB1533","v":0},{"$f":"'Calculations M'!EC1533","v":0},{"$f":"'Calculations M'!ED1533","v":0},{"$f":"'Calculations M'!EE1533","v":0},{"$f":"'Calculations M'!EF1533","v":0},{"$f":"'Calculations M'!EG1533","v":0},{"$f":"'Calculations M'!EH1533","v":0},{"$f":"'Calculations M'!EI1533","v":0},{"$f":"'Calculations M'!EJ1533","v":0},{"$f":"'Calculations M'!EK1533","v":0},{"$f":"'Calculations M'!EL1533","v":0},{"$f":"'Calculations M'!EM1533","v":0},{"$f":"'Calculations M'!EN1533","v":0},{"$f":"'Calculations M'!EO1533","v":0},{"$f":"'Calculations M'!EP1533","v":0},{"$f":"'Calculations M'!EQ1533","v":0},{"$f":"'Calculations M'!ER1533","v":0},{"$f":"'Calculations M'!ES1533","v":0},{"$f":"'Calculations M'!ET1533","v":0},{"$f":"'Calculations M'!EU1533","v":0},{"$f":"'Calculations M'!EV1533","v":0},{"$f":"'Calculations M'!EW1533","v":0},{"$f":"'Calculations M'!EX1533","v":0},{"$f":"'Calculations M'!EY1533","v":0},{"$f":"'Calculations M'!EZ1533","v":0},{"$f":"'Calculations M'!FA1533","v":0},{"$f":"'Calculations M'!FB1533","v":0},{"$f":"'Calculations M'!FC1533","v":0},{"$f":"'Calculations M'!FD1533","v":0},{"$f":"'Calculations M'!FE1533","v":0},{"$f":"'Calculations M'!FF1533","v":0},{"$f":"'Calculations M'!FG1533","v":0},{"$f":"'Calculations M'!FH1533","v":0},{"$f":"'Calculations M'!FI1533","v":0},{"$f":"'Calculations M'!FJ1533","v":0},{"$f":"'Calculations M'!FK1533","v":0},{"$f":"'Calculations M'!FL1533","v":0},{"$f":"'Calculations M'!FM1533","v":0},{"$f":"'Calculations M'!FN1533","v":0},{"$f":"'Calculations M'!FO1533","v":0},{"$f":"'Calculations M'!FP1533","v":0},{"$f":"'Calculations M'!FQ1533","v":0},{"$f":"'Calculations M'!FR1533","v":0},{"$f":"'Calculations M'!FS1533","v":0},{"$f":"'Calculations M'!FT1533","v":0},{"$f":"'Calculations M'!FU1533","v":0},{"$f":"'Calculations M'!FV1533","v":0},{"$f":"'Calculations M'!FW1533","v":0},{"$f":"'Calculations M'!FX1533","v":0},{"$f":"'Calculations M'!FY1533","v":0},{"$f":"'Calculations M'!FZ1533","v":0},{"$f":"'Calculations M'!GA1533","v":0},{"$f":"'Calculations M'!GB1533","v":0},{"$f":"'Calculations M'!GC1533","v":0},{"$f":"'Calculations M'!GD1533","v":0},{"$f":"'Calculations M'!GE1533","v":0},{"$f":"'Calculations M'!GF1533","v":0},{"$f":"'Calculations M'!GG1533","v":0},{"$f":"'Calculations M'!GH1533","v":0},{"$f":"'Calculations M'!GI1533","v":0},{"$f":"'Calculations M'!GJ1533","v":0},{"$f":"'Calculations M'!GK1533","v":0},{"$f":"'Calculations M'!GL1533","v":0},{"$f":"'Calculations M'!GM1533","v":0},{"$f":"'Calculations M'!GN1533","v":0},{"$f":"'Calculations M'!GO1533","v":0},{"$f":"'Calculations M'!GP1533","v":0},{"$f":"'Calculations M'!GQ1533","v":0},{"$f":"'Calculations M'!GR1533","v":0},{"$f":"'Calculations M'!GS1533","v":0},{"$f":"'Calculations M'!GT1533","v":0},{"$f":"'Calculations M'!GU1533","v":0},{"$f":"'Calculations M'!GV1533","v":0},{"$f":"'Calculations M'!GW1533","v":0},{"$f":"'Calculations M'!GX1533","v":0},{"$f":"'Calculations M'!GY1533","v":0},{"$f":"'Calculations M'!GZ1533","v":0},{"$f":"'Calculations M'!HA1533","v":0},{"$f":"'Calculations M'!HB1533","v":0},{"$f":"'Calculations M'!HC1533","v":0},{"$f":"'Calculations M'!HD1533","v":0},{"$f":"'Calculations M'!HE1533","v":0},{"$f":"'Calculations M'!HF1533","v":0},{"$f":"'Calculations M'!HG1533","v":0},{"$f":"'Calculations M'!HH1533","v":0},{"$f":"'Calculations M'!HI1533","v":0},{"$f":"'Calculations M'!HJ1533","v":0},{"$f":"'Calculations M'!HK1533","v":0},{"$f":"'Calculations M'!HL1533","v":0},{"$f":"'Calculations M'!HM1533","v":0},{"$f":"'Calculations M'!HN1533","v":0},{"$f":"'Calculations M'!HO1533","v":0},{"$f":"'Calculations M'!HP1533","v":0},{"$f":"'Calculations M'!HQ1533","v":0},{"$f":"'Calculations M'!HR1533","v":0},{"$f":"'Calculations M'!HS1533","v":0},{"$f":"'Calculations M'!HT1533","v":0},{"$f":"'Calculations M'!HU1533","v":0},{"$f":"'Calculations M'!HV1533","v":0},{"$f":"'Calculations M'!HW1533","v":0},{"$f":"'Calculations M'!HX1533","v":0},{"$f":"'Calculations M'!HY1533","v":0},{"$f":"'Calculations M'!HZ1533","v":0},{"$f":"'Calculations M'!IA1533","v":0},{"$f":"'Calculations M'!IB1533","v":0},{"$f":"'Calculations M'!IC1533","v":0},{"$f":"'Calculations M'!ID1533","v":0},{"$f":"'Calculations M'!IE1533","v":0},{"$f":"'Calculations M'!IF1533","v":0},{"$f":"'Calculations M'!IG1533","v":0},{"$f":"'Calculations M'!IH1533","v":0},{"$f":"'Calculations M'!II1533","v":0},{"$f":"'Calculations M'!IJ1533","v":0},{"$f":"'Calculations M'!IK1533","v":0},{"$f":"'Calculations M'!IL1533","v":0},{"$f":"'Calculations M'!IM1533","v":0},{"$f":"'Calculations M'!IN1533","v":0},{"$f":"'Calculations M'!IO1533","v":0},{"$f":"'Calculations M'!IP1533","v":0},{"$f":"'Calculations M'!IQ1533","v":0},{"$f":"'Calculations M'!IR1533","v":0},{"$f":"'Calculations M'!IS1533","v":0},{"$f":"'Calculations M'!IT1533","v":0},{"$f":"'Calculations M'!IU1533","v":0},{"$f":"'Calculations M'!IV1533","v":0},{"$f":"'Calculations M'!IW1533","v":0},{"$f":"'Calculations M'!IX1533","v":0},{"$f":"'Calculations M'!IY1533","v":0},{"$f":"'Calculations M'!IZ1533","v":0},{"$f":"'Calculations M'!JA1533","v":0},{"$f":"'Calculations M'!JB1533","v":0},{"$f":"'Calculations M'!JC1533","v":0},{"$f":"'Calculations M'!JD1533","v":0},{"$f":"'Calculations M'!JE1533","v":0},{"$f":"'Calculations M'!JF1533","v":0},{"$f":"'Calculations M'!JG1533","v":0},{"$f":"'Calculations M'!JH1533","v":0},{"$f":"'Calculations M'!JI1533","v":0},{"$f":"'Calculations M'!JJ1533","v":0},{"$f":"'Calculations M'!JK1533","v":0},{"$f":"'Calculations M'!JL1533","v":0},{"$f":"'Calculations M'!JM1533","v":0},{"$f":"'Calculations M'!JN1533","v":0},{"$f":"'Calculations M'!JO1533","v":0},{"$f":"'Calculations M'!JP1533","v":0},{"$f":"'Calculations M'!JQ1533","v":0},{"$f":"'Calculations M'!JR1533","v":0},{"$f":"'Calculations M'!JS1533","v":0},{"$f":"'Calculations M'!JT1533","v":0},{"$f":"'Calculations M'!JU1533","v":0},{"$f":"'Calculations M'!JV1533","v":0},{"$f":"'Calculations M'!JW1533","v":0},{"$f":"'Calculations M'!JX1533","v":0},{"$f":"'Calculations M'!JY1533","v":0},{"$f":"'Calculations M'!JZ1533","v":0},{"$f":"'Calculations M'!KA1533","v":0},{"$f":"'Calculations M'!KB1533","v":0},{"$f":"'Calculations M'!KC1533","v":0},{"$f":"'Calculations M'!KD1533","v":0},{"$f":"'Calculations M'!KE1533","v":0},{"$f":"'Calculations M'!KF1533","v":0},{"$f":"'Calculations M'!KG1533","v":0},{"$f":"'Calculations M'!KH1533","v":0},{"$f":"'Calculations M'!KI1533","v":0},{"$f":"'Calculations M'!KJ1533","v":0},{"$f":"'Calculations M'!KK1533","v":0},{"$f":"'Calculations M'!KL1533","v":0},{"$f":"'Calculations M'!KM1533","v":0},{"$f":"'Calculations M'!KN1533","v":0},{"$f":"'Calculations M'!KO1533","v":0},{"$f":"'Calculations M'!KP1533","v":0},{"$f":"'Calculations M'!KQ1533","v":0},{"$f":"'Calculations M'!KR1533","v":0},{"$f":"'Calculations M'!KS1533","v":0},{"$f":"'Calculations M'!KT1533","v":0},{"$f":"'Calculations M'!KU1533","v":0},{"$f":"'Calculations M'!KV1533","v":0},{"$f":"'Calculations M'!KW1533","v":0},{"$f":"'Calculations M'!KX1533","v":0},{"$f":"'Calculations M'!KY1533","v":0},{"$f":"'Calculations M'!KZ1533","v":0},{"$f":"'Calculations M'!LA1533","v":0},{"$f":"'Calculations M'!LB1533","v":0},{"$f":"'Calculations M'!LC1533","v":0},{"$f":"'Calculations M'!LD1533","v":0},{"$f":"'Calculations M'!LE1533","v":0},{"$f":"'Calculations M'!LF1533","v":0},{"$f":"'Calculations M'!LG1533","v":0},{"$f":"'Calculations M'!LH1533","v":0},{"$f":"'Calculations M'!LI1533","v":0},{"$f":"'Calculations M'!LJ1533","v":0},{"$f":"'Calculations M'!LK1533","v":0},{"$f":"'Calculations M'!LL1533","v":0},{"$f":"'Calculations M'!LM1533","v":0},{"$f":"'Calculations M'!LN1533","v":0},{"$f":"'Calculations M'!LO1533","v":0},{"$f":"'Calculations M'!LP1533","v":0},{"$f":"'Calculations M'!LQ1533","v":0},{"$f":"'Calculations M'!LR1533","v":0},{"$f":"'Calculations M'!LS1533","v":0},{"$f":"'Calculations M'!LT1533","v":0},{"$f":"'Calculations M'!LU1533","v":0},{"$f":"'Calculations M'!LV1533","v":0},{"$f":"'Calculations M'!LW1533","v":0},{"$f":"'Calculations M'!LX1533","v":0},{"$f":"'Calculations M'!LY1533","v":0},{"$f":"'Calculations M'!LZ1533","v":0},{"$f":"'Calculations M'!MA1533","v":0},{"$f":"'Calculations M'!MB1533","v":0},{"$f":"'Calculations M'!MC1533","v":0},{"$f":"'Calculations M'!MD1533","v":0},{"$f":"'Calculations M'!ME1533","v":0},{"$f":"'Calculations M'!MF1533","v":0},{"$f":"'Calculations M'!MG1533","v":0},{"$f":"'Calculations M'!MH1533","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D718","v":"Other Revenue 2 Received"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1534","v":0},{"$f":"'Calculations M'!AV1534","v":0},{"$f":"'Calculations M'!AW1534","v":0},{"$f":"'Calculations M'!AX1534","v":0},{"$f":"'Calculations M'!AY1534","v":0},{"$f":"'Calculations M'!AZ1534","v":0},{"$f":"'Calculations M'!BA1534","v":0},{"$f":"'Calculations M'!BB1534","v":0},{"$f":"'Calculations M'!BC1534","v":0},{"$f":"'Calculations M'!BD1534","v":0},{"$f":"'Calculations M'!BE1534","v":0},{"$f":"'Calculations M'!BF1534","v":0},{"$f":"'Calculations M'!BG1534","v":0},{"$f":"'Calculations M'!BH1534","v":0},{"$f":"'Calculations M'!BI1534","v":0},{"$f":"'Calculations M'!BJ1534","v":0},{"$f":"'Calculations M'!BK1534","v":0},{"$f":"'Calculations M'!BL1534","v":0},{"$f":"'Calculations M'!BM1534","v":0},{"$f":"'Calculations M'!BN1534","v":0},{"$f":"'Calculations M'!BO1534","v":0},{"$f":"'Calculations M'!BP1534","v":0},{"$f":"'Calculations M'!BQ1534","v":0},{"$f":"'Calculations M'!BR1534","v":0},{"$f":"'Calculations M'!BS1534","v":0},{"$f":"'Calculations M'!BT1534","v":0},{"$f":"'Calculations M'!BU1534","v":0},{"$f":"'Calculations M'!BV1534","v":0},{"$f":"'Calculations M'!BW1534","v":0},{"$f":"'Calculations M'!BX1534","v":0},{"$f":"'Calculations M'!BY1534","v":0},{"$f":"'Calculations M'!BZ1534","v":0},{"$f":"'Calculations M'!CA1534","v":0},{"$f":"'Calculations M'!CB1534","v":0},{"$f":"'Calculations M'!CC1534","v":0},{"$f":"'Calculations M'!CD1534","v":0},{"$f":"'Calculations M'!CE1534","v":0},{"$f":"'Calculations M'!CF1534","v":0},{"$f":"'Calculations M'!CG1534","v":0},{"$f":"'Calculations M'!CH1534","v":0},{"$f":"'Calculations M'!CI1534","v":0},{"$f":"'Calculations M'!CJ1534","v":0},{"$f":"'Calculations M'!CK1534","v":0},{"$f":"'Calculations M'!CL1534","v":0},{"$f":"'Calculations M'!CM1534","v":0},{"$f":"'Calculations M'!CN1534","v":0},{"$f":"'Calculations M'!CO1534","v":0},{"$f":"'Calculations M'!CP1534","v":0},{"$f":"'Calculations M'!CQ1534","v":0},{"$f":"'Calculations M'!CR1534","v":0},{"$f":"'Calculations M'!CS1534","v":0},{"$f":"'Calculations M'!CT1534","v":0},{"$f":"'Calculations M'!CU1534","v":0},{"$f":"'Calculations M'!CV1534","v":0},{"$f":"'Calculations M'!CW1534","v":0},{"$f":"'Calculations M'!CX1534","v":0},{"$f":"'Calculations M'!CY1534","v":0},{"$f":"'Calculations M'!CZ1534","v":0},{"$f":"'Calculations M'!DA1534","v":0},{"$f":"'Calculations M'!DB1534","v":0},{"$f":"'Calculations M'!DC1534","v":0},{"$f":"'Calculations M'!DD1534","v":0},{"$f":"'Calculations M'!DE1534","v":0},{"$f":"'Calculations M'!DF1534","v":0},{"$f":"'Calculations M'!DG1534","v":0},{"$f":"'Calculations M'!DH1534","v":0},{"$f":"'Calculations M'!DI1534","v":0},{"$f":"'Calculations M'!DJ1534","v":0},{"$f":"'Calculations M'!DK1534","v":0},{"$f":"'Calculations M'!DL1534","v":0},{"$f":"'Calculations M'!DM1534","v":0},{"$f":"'Calculations M'!DN1534","v":0},{"$f":"'Calculations M'!DO1534","v":0},{"$f":"'Calculations M'!DP1534","v":0},{"$f":"'Calculations M'!DQ1534","v":0},{"$f":"'Calculations M'!DR1534","v":0},{"$f":"'Calculations M'!DS1534","v":0},{"$f":"'Calculations M'!DT1534","v":0},{"$f":"'Calculations M'!DU1534","v":0},{"$f":"'Calculations M'!DV1534","v":0},{"$f":"'Calculations M'!DW1534","v":0},{"$f":"'Calculations M'!DX1534","v":0},{"$f":"'Calculations M'!DY1534","v":0},{"$f":"'Calculations M'!DZ1534","v":0},{"$f":"'Calculations M'!EA1534","v":0},{"$f":"'Calculations M'!EB1534","v":0},{"$f":"'Calculations M'!EC1534","v":0},{"$f":"'Calculations M'!ED1534","v":0},{"$f":"'Calculations M'!EE1534","v":0},{"$f":"'Calculations M'!EF1534","v":0},{"$f":"'Calculations M'!EG1534","v":0},{"$f":"'Calculations M'!EH1534","v":0},{"$f":"'Calculations M'!EI1534","v":0},{"$f":"'Calculations M'!EJ1534","v":0},{"$f":"'Calculations M'!EK1534","v":0},{"$f":"'Calculations M'!EL1534","v":0},{"$f":"'Calculations M'!EM1534","v":0},{"$f":"'Calculations M'!EN1534","v":0},{"$f":"'Calculations M'!EO1534","v":0},{"$f":"'Calculations M'!EP1534","v":0},{"$f":"'Calculations M'!EQ1534","v":0},{"$f":"'Calculations M'!ER1534","v":0},{"$f":"'Calculations M'!ES1534","v":0},{"$f":"'Calculations M'!ET1534","v":0},{"$f":"'Calculations M'!EU1534","v":0},{"$f":"'Calculations M'!EV1534","v":0},{"$f":"'Calculations M'!EW1534","v":0},{"$f":"'Calculations M'!EX1534","v":0},{"$f":"'Calculations M'!EY1534","v":0},{"$f":"'Calculations M'!EZ1534","v":0},{"$f":"'Calculations M'!FA1534","v":0},{"$f":"'Calculations M'!FB1534","v":0},{"$f":"'Calculations M'!FC1534","v":0},{"$f":"'Calculations M'!FD1534","v":0},{"$f":"'Calculations M'!FE1534","v":0},{"$f":"'Calculations M'!FF1534","v":0},{"$f":"'Calculations M'!FG1534","v":0},{"$f":"'Calculations M'!FH1534","v":0},{"$f":"'Calculations M'!FI1534","v":0},{"$f":"'Calculations M'!FJ1534","v":0},{"$f":"'Calculations M'!FK1534","v":0},{"$f":"'Calculations M'!FL1534","v":0},{"$f":"'Calculations M'!FM1534","v":0},{"$f":"'Calculations M'!FN1534","v":0},{"$f":"'Calculations M'!FO1534","v":0},{"$f":"'Calculations M'!FP1534","v":0},{"$f":"'Calculations M'!FQ1534","v":0},{"$f":"'Calculations M'!FR1534","v":0},{"$f":"'Calculations M'!FS1534","v":0},{"$f":"'Calculations M'!FT1534","v":0},{"$f":"'Calculations M'!FU1534","v":0},{"$f":"'Calculations M'!FV1534","v":0},{"$f":"'Calculations M'!FW1534","v":0},{"$f":"'Calculations M'!FX1534","v":0},{"$f":"'Calculations M'!FY1534","v":0},{"$f":"'Calculations M'!FZ1534","v":0},{"$f":"'Calculations M'!GA1534","v":0},{"$f":"'Calculations M'!GB1534","v":0},{"$f":"'Calculations M'!GC1534","v":0},{"$f":"'Calculations M'!GD1534","v":0},{"$f":"'Calculations M'!GE1534","v":0},{"$f":"'Calculations M'!GF1534","v":0},{"$f":"'Calculations M'!GG1534","v":0},{"$f":"'Calculations M'!GH1534","v":0},{"$f":"'Calculations M'!GI1534","v":0},{"$f":"'Calculations M'!GJ1534","v":0},{"$f":"'Calculations M'!GK1534","v":0},{"$f":"'Calculations M'!GL1534","v":0},{"$f":"'Calculations M'!GM1534","v":0},{"$f":"'Calculations M'!GN1534","v":0},{"$f":"'Calculations M'!GO1534","v":0},{"$f":"'Calculations M'!GP1534","v":0},{"$f":"'Calculations M'!GQ1534","v":0},{"$f":"'Calculations M'!GR1534","v":0},{"$f":"'Calculations M'!GS1534","v":0},{"$f":"'Calculations M'!GT1534","v":0},{"$f":"'Calculations M'!GU1534","v":0},{"$f":"'Calculations M'!GV1534","v":0},{"$f":"'Calculations M'!GW1534","v":0},{"$f":"'Calculations M'!GX1534","v":0},{"$f":"'Calculations M'!GY1534","v":0},{"$f":"'Calculations M'!GZ1534","v":0},{"$f":"'Calculations M'!HA1534","v":0},{"$f":"'Calculations M'!HB1534","v":0},{"$f":"'Calculations M'!HC1534","v":0},{"$f":"'Calculations M'!HD1534","v":0},{"$f":"'Calculations M'!HE1534","v":0},{"$f":"'Calculations M'!HF1534","v":0},{"$f":"'Calculations M'!HG1534","v":0},{"$f":"'Calculations M'!HH1534","v":0},{"$f":"'Calculations M'!HI1534","v":0},{"$f":"'Calculations M'!HJ1534","v":0},{"$f":"'Calculations M'!HK1534","v":0},{"$f":"'Calculations M'!HL1534","v":0},{"$f":"'Calculations M'!HM1534","v":0},{"$f":"'Calculations M'!HN1534","v":0},{"$f":"'Calculations M'!HO1534","v":0},{"$f":"'Calculations M'!HP1534","v":0},{"$f":"'Calculations M'!HQ1534","v":0},{"$f":"'Calculations M'!HR1534","v":0},{"$f":"'Calculations M'!HS1534","v":0},{"$f":"'Calculations M'!HT1534","v":0},{"$f":"'Calculations M'!HU1534","v":0},{"$f":"'Calculations M'!HV1534","v":0},{"$f":"'Calculations M'!HW1534","v":0},{"$f":"'Calculations M'!HX1534","v":0},{"$f":"'Calculations M'!HY1534","v":0},{"$f":"'Calculations M'!HZ1534","v":0},{"$f":"'Calculations M'!IA1534","v":0},{"$f":"'Calculations M'!IB1534","v":0},{"$f":"'Calculations M'!IC1534","v":0},{"$f":"'Calculations M'!ID1534","v":0},{"$f":"'Calculations M'!IE1534","v":0},{"$f":"'Calculations M'!IF1534","v":0},{"$f":"'Calculations M'!IG1534","v":0},{"$f":"'Calculations M'!IH1534","v":0},{"$f":"'Calculations M'!II1534","v":0},{"$f":"'Calculations M'!IJ1534","v":0},{"$f":"'Calculations M'!IK1534","v":0},{"$f":"'Calculations M'!IL1534","v":0},{"$f":"'Calculations M'!IM1534","v":0},{"$f":"'Calculations M'!IN1534","v":0},{"$f":"'Calculations M'!IO1534","v":0},{"$f":"'Calculations M'!IP1534","v":0},{"$f":"'Calculations M'!IQ1534","v":0},{"$f":"'Calculations M'!IR1534","v":0},{"$f":"'Calculations M'!IS1534","v":0},{"$f":"'Calculations M'!IT1534","v":0},{"$f":"'Calculations M'!IU1534","v":0},{"$f":"'Calculations M'!IV1534","v":0},{"$f":"'Calculations M'!IW1534","v":0},{"$f":"'Calculations M'!IX1534","v":0},{"$f":"'Calculations M'!IY1534","v":0},{"$f":"'Calculations M'!IZ1534","v":0},{"$f":"'Calculations M'!JA1534","v":0},{"$f":"'Calculations M'!JB1534","v":0},{"$f":"'Calculations M'!JC1534","v":0},{"$f":"'Calculations M'!JD1534","v":0},{"$f":"'Calculations M'!JE1534","v":0},{"$f":"'Calculations M'!JF1534","v":0},{"$f":"'Calculations M'!JG1534","v":0},{"$f":"'Calculations M'!JH1534","v":0},{"$f":"'Calculations M'!JI1534","v":0},{"$f":"'Calculations M'!JJ1534","v":0},{"$f":"'Calculations M'!JK1534","v":0},{"$f":"'Calculations M'!JL1534","v":0},{"$f":"'Calculations M'!JM1534","v":0},{"$f":"'Calculations M'!JN1534","v":0},{"$f":"'Calculations M'!JO1534","v":0},{"$f":"'Calculations M'!JP1534","v":0},{"$f":"'Calculations M'!JQ1534","v":0},{"$f":"'Calculations M'!JR1534","v":0},{"$f":"'Calculations M'!JS1534","v":0},{"$f":"'Calculations M'!JT1534","v":0},{"$f":"'Calculations M'!JU1534","v":0},{"$f":"'Calculations M'!JV1534","v":0},{"$f":"'Calculations M'!JW1534","v":0},{"$f":"'Calculations M'!JX1534","v":0},{"$f":"'Calculations M'!JY1534","v":0},{"$f":"'Calculations M'!JZ1534","v":0},{"$f":"'Calculations M'!KA1534","v":0},{"$f":"'Calculations M'!KB1534","v":0},{"$f":"'Calculations M'!KC1534","v":0},{"$f":"'Calculations M'!KD1534","v":0},{"$f":"'Calculations M'!KE1534","v":0},{"$f":"'Calculations M'!KF1534","v":0},{"$f":"'Calculations M'!KG1534","v":0},{"$f":"'Calculations M'!KH1534","v":0},{"$f":"'Calculations M'!KI1534","v":0},{"$f":"'Calculations M'!KJ1534","v":0},{"$f":"'Calculations M'!KK1534","v":0},{"$f":"'Calculations M'!KL1534","v":0},{"$f":"'Calculations M'!KM1534","v":0},{"$f":"'Calculations M'!KN1534","v":0},{"$f":"'Calculations M'!KO1534","v":0},{"$f":"'Calculations M'!KP1534","v":0},{"$f":"'Calculations M'!KQ1534","v":0},{"$f":"'Calculations M'!KR1534","v":0},{"$f":"'Calculations M'!KS1534","v":0},{"$f":"'Calculations M'!KT1534","v":0},{"$f":"'Calculations M'!KU1534","v":0},{"$f":"'Calculations M'!KV1534","v":0},{"$f":"'Calculations M'!KW1534","v":0},{"$f":"'Calculations M'!KX1534","v":0},{"$f":"'Calculations M'!KY1534","v":0},{"$f":"'Calculations M'!KZ1534","v":0},{"$f":"'Calculations M'!LA1534","v":0},{"$f":"'Calculations M'!LB1534","v":0},{"$f":"'Calculations M'!LC1534","v":0},{"$f":"'Calculations M'!LD1534","v":0},{"$f":"'Calculations M'!LE1534","v":0},{"$f":"'Calculations M'!LF1534","v":0},{"$f":"'Calculations M'!LG1534","v":0},{"$f":"'Calculations M'!LH1534","v":0},{"$f":"'Calculations M'!LI1534","v":0},{"$f":"'Calculations M'!LJ1534","v":0},{"$f":"'Calculations M'!LK1534","v":0},{"$f":"'Calculations M'!LL1534","v":0},{"$f":"'Calculations M'!LM1534","v":0},{"$f":"'Calculations M'!LN1534","v":0},{"$f":"'Calculations M'!LO1534","v":0},{"$f":"'Calculations M'!LP1534","v":0},{"$f":"'Calculations M'!LQ1534","v":0},{"$f":"'Calculations M'!LR1534","v":0},{"$f":"'Calculations M'!LS1534","v":0},{"$f":"'Calculations M'!LT1534","v":0},{"$f":"'Calculations M'!LU1534","v":0},{"$f":"'Calculations M'!LV1534","v":0},{"$f":"'Calculations M'!LW1534","v":0},{"$f":"'Calculations M'!LX1534","v":0},{"$f":"'Calculations M'!LY1534","v":0},{"$f":"'Calculations M'!LZ1534","v":0},{"$f":"'Calculations M'!MA1534","v":0},{"$f":"'Calculations M'!MB1534","v":0},{"$f":"'Calculations M'!MC1534","v":0},{"$f":"'Calculations M'!MD1534","v":0},{"$f":"'Calculations M'!ME1534","v":0},{"$f":"'Calculations M'!MF1534","v":0},{"$f":"'Calculations M'!MG1534","v":0},{"$f":"'Calculations M'!MH1534","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D719","v":"Other Revenue 3 Received"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1535","v":0},{"$f":"'Calculations M'!AV1535","v":0},{"$f":"'Calculations M'!AW1535","v":0},{"$f":"'Calculations M'!AX1535","v":0},{"$f":"'Calculations M'!AY1535","v":0},{"$f":"'Calculations M'!AZ1535","v":0},{"$f":"'Calculations M'!BA1535","v":0},{"$f":"'Calculations M'!BB1535","v":0},{"$f":"'Calculations M'!BC1535","v":0},{"$f":"'Calculations M'!BD1535","v":0},{"$f":"'Calculations M'!BE1535","v":0},{"$f":"'Calculations M'!BF1535","v":0},{"$f":"'Calculations M'!BG1535","v":0},{"$f":"'Calculations M'!BH1535","v":0},{"$f":"'Calculations M'!BI1535","v":0},{"$f":"'Calculations M'!BJ1535","v":0},{"$f":"'Calculations M'!BK1535","v":0},{"$f":"'Calculations M'!BL1535","v":0},{"$f":"'Calculations M'!BM1535","v":0},{"$f":"'Calculations M'!BN1535","v":0},{"$f":"'Calculations M'!BO1535","v":0},{"$f":"'Calculations M'!BP1535","v":0},{"$f":"'Calculations M'!BQ1535","v":0},{"$f":"'Calculations M'!BR1535","v":0},{"$f":"'Calculations M'!BS1535","v":0},{"$f":"'Calculations M'!BT1535","v":0},{"$f":"'Calculations M'!BU1535","v":0},{"$f":"'Calculations M'!BV1535","v":0},{"$f":"'Calculations M'!BW1535","v":0},{"$f":"'Calculations M'!BX1535","v":0},{"$f":"'Calculations M'!BY1535","v":0},{"$f":"'Calculations M'!BZ1535","v":0},{"$f":"'Calculations M'!CA1535","v":0},{"$f":"'Calculations M'!CB1535","v":0},{"$f":"'Calculations M'!CC1535","v":0},{"$f":"'Calculations M'!CD1535","v":0},{"$f":"'Calculations M'!CE1535","v":0},{"$f":"'Calculations M'!CF1535","v":0},{"$f":"'Calculations M'!CG1535","v":0},{"$f":"'Calculations M'!CH1535","v":0},{"$f":"'Calculations M'!CI1535","v":0},{"$f":"'Calculations M'!CJ1535","v":0},{"$f":"'Calculations M'!CK1535","v":0},{"$f":"'Calculations M'!CL1535","v":0},{"$f":"'Calculations M'!CM1535","v":0},{"$f":"'Calculations M'!CN1535","v":0},{"$f":"'Calculations M'!CO1535","v":0},{"$f":"'Calculations M'!CP1535","v":0},{"$f":"'Calculations M'!CQ1535","v":0},{"$f":"'Calculations M'!CR1535","v":0},{"$f":"'Calculations M'!CS1535","v":0},{"$f":"'Calculations M'!CT1535","v":0},{"$f":"'Calculations M'!CU1535","v":0},{"$f":"'Calculations M'!CV1535","v":0},{"$f":"'Calculations M'!CW1535","v":0},{"$f":"'Calculations M'!CX1535","v":0},{"$f":"'Calculations M'!CY1535","v":0},{"$f":"'Calculations M'!CZ1535","v":0},{"$f":"'Calculations M'!DA1535","v":0},{"$f":"'Calculations M'!DB1535","v":0},{"$f":"'Calculations M'!DC1535","v":0},{"$f":"'Calculations M'!DD1535","v":0},{"$f":"'Calculations M'!DE1535","v":0},{"$f":"'Calculations M'!DF1535","v":0},{"$f":"'Calculations M'!DG1535","v":0},{"$f":"'Calculations M'!DH1535","v":0},{"$f":"'Calculations M'!DI1535","v":0},{"$f":"'Calculations M'!DJ1535","v":0},{"$f":"'Calculations M'!DK1535","v":0},{"$f":"'Calculations M'!DL1535","v":0},{"$f":"'Calculations M'!DM1535","v":0},{"$f":"'Calculations M'!DN1535","v":0},{"$f":"'Calculations M'!DO1535","v":0},{"$f":"'Calculations M'!DP1535","v":0},{"$f":"'Calculations M'!DQ1535","v":0},{"$f":"'Calculations M'!DR1535","v":0},{"$f":"'Calculations M'!DS1535","v":0},{"$f":"'Calculations M'!DT1535","v":0},{"$f":"'Calculations M'!DU1535","v":0},{"$f":"'Calculations M'!DV1535","v":0},{"$f":"'Calculations M'!DW1535","v":0},{"$f":"'Calculations M'!DX1535","v":0},{"$f":"'Calculations M'!DY1535","v":0},{"$f":"'Calculations M'!DZ1535","v":0},{"$f":"'Calculations M'!EA1535","v":0},{"$f":"'Calculations M'!EB1535","v":0},{"$f":"'Calculations M'!EC1535","v":0},{"$f":"'Calculations M'!ED1535","v":0},{"$f":"'Calculations M'!EE1535","v":0},{"$f":"'Calculations M'!EF1535","v":0},{"$f":"'Calculations M'!EG1535","v":0},{"$f":"'Calculations M'!EH1535","v":0},{"$f":"'Calculations M'!EI1535","v":0},{"$f":"'Calculations M'!EJ1535","v":0},{"$f":"'Calculations M'!EK1535","v":0},{"$f":"'Calculations M'!EL1535","v":0},{"$f":"'Calculations M'!EM1535","v":0},{"$f":"'Calculations M'!EN1535","v":0},{"$f":"'Calculations M'!EO1535","v":0},{"$f":"'Calculations M'!EP1535","v":0},{"$f":"'Calculations M'!EQ1535","v":0},{"$f":"'Calculations M'!ER1535","v":0},{"$f":"'Calculations M'!ES1535","v":0},{"$f":"'Calculations M'!ET1535","v":0},{"$f":"'Calculations M'!EU1535","v":0},{"$f":"'Calculations M'!EV1535","v":0},{"$f":"'Calculations M'!EW1535","v":0},{"$f":"'Calculations M'!EX1535","v":0},{"$f":"'Calculations M'!EY1535","v":0},{"$f":"'Calculations M'!EZ1535","v":0},{"$f":"'Calculations M'!FA1535","v":0},{"$f":"'Calculations M'!FB1535","v":0},{"$f":"'Calculations M'!FC1535","v":0},{"$f":"'Calculations M'!FD1535","v":0},{"$f":"'Calculations M'!FE1535","v":0},{"$f":"'Calculations M'!FF1535","v":0},{"$f":"'Calculations M'!FG1535","v":0},{"$f":"'Calculations M'!FH1535","v":0},{"$f":"'Calculations M'!FI1535","v":0},{"$f":"'Calculations M'!FJ1535","v":0},{"$f":"'Calculations M'!FK1535","v":0},{"$f":"'Calculations M'!FL1535","v":0},{"$f":"'Calculations M'!FM1535","v":0},{"$f":"'Calculations M'!FN1535","v":0},{"$f":"'Calculations M'!FO1535","v":0},{"$f":"'Calculations M'!FP1535","v":0},{"$f":"'Calculations M'!FQ1535","v":0},{"$f":"'Calculations M'!FR1535","v":0},{"$f":"'Calculations M'!FS1535","v":0},{"$f":"'Calculations M'!FT1535","v":0},{"$f":"'Calculations M'!FU1535","v":0},{"$f":"'Calculations M'!FV1535","v":0},{"$f":"'Calculations M'!FW1535","v":0},{"$f":"'Calculations M'!FX1535","v":0},{"$f":"'Calculations M'!FY1535","v":0},{"$f":"'Calculations M'!FZ1535","v":0},{"$f":"'Calculations M'!GA1535","v":0},{"$f":"'Calculations M'!GB1535","v":0},{"$f":"'Calculations M'!GC1535","v":0},{"$f":"'Calculations M'!GD1535","v":0},{"$f":"'Calculations M'!GE1535","v":0},{"$f":"'Calculations M'!GF1535","v":0},{"$f":"'Calculations M'!GG1535","v":0},{"$f":"'Calculations M'!GH1535","v":0},{"$f":"'Calculations M'!GI1535","v":0},{"$f":"'Calculations M'!GJ1535","v":0},{"$f":"'Calculations M'!GK1535","v":0},{"$f":"'Calculations M'!GL1535","v":0},{"$f":"'Calculations M'!GM1535","v":0},{"$f":"'Calculations M'!GN1535","v":0},{"$f":"'Calculations M'!GO1535","v":0},{"$f":"'Calculations M'!GP1535","v":0},{"$f":"'Calculations M'!GQ1535","v":0},{"$f":"'Calculations M'!GR1535","v":0},{"$f":"'Calculations M'!GS1535","v":0},{"$f":"'Calculations M'!GT1535","v":0},{"$f":"'Calculations M'!GU1535","v":0},{"$f":"'Calculations M'!GV1535","v":0},{"$f":"'Calculations M'!GW1535","v":0},{"$f":"'Calculations M'!GX1535","v":0},{"$f":"'Calculations M'!GY1535","v":0},{"$f":"'Calculations M'!GZ1535","v":0},{"$f":"'Calculations M'!HA1535","v":0},{"$f":"'Calculations M'!HB1535","v":0},{"$f":"'Calculations M'!HC1535","v":0},{"$f":"'Calculations M'!HD1535","v":0},{"$f":"'Calculations M'!HE1535","v":0},{"$f":"'Calculations M'!HF1535","v":0},{"$f":"'Calculations M'!HG1535","v":0},{"$f":"'Calculations M'!HH1535","v":0},{"$f":"'Calculations M'!HI1535","v":0},{"$f":"'Calculations M'!HJ1535","v":0},{"$f":"'Calculations M'!HK1535","v":0},{"$f":"'Calculations M'!HL1535","v":0},{"$f":"'Calculations M'!HM1535","v":0},{"$f":"'Calculations M'!HN1535","v":0},{"$f":"'Calculations M'!HO1535","v":0},{"$f":"'Calculations M'!HP1535","v":0},{"$f":"'Calculations M'!HQ1535","v":0},{"$f":"'Calculations M'!HR1535","v":0},{"$f":"'Calculations M'!HS1535","v":0},{"$f":"'Calculations M'!HT1535","v":0},{"$f":"'Calculations M'!HU1535","v":0},{"$f":"'Calculations M'!HV1535","v":0},{"$f":"'Calculations M'!HW1535","v":0},{"$f":"'Calculations M'!HX1535","v":0},{"$f":"'Calculations M'!HY1535","v":0},{"$f":"'Calculations M'!HZ1535","v":0},{"$f":"'Calculations M'!IA1535","v":0},{"$f":"'Calculations M'!IB1535","v":0},{"$f":"'Calculations M'!IC1535","v":0},{"$f":"'Calculations M'!ID1535","v":0},{"$f":"'Calculations M'!IE1535","v":0},{"$f":"'Calculations M'!IF1535","v":0},{"$f":"'Calculations M'!IG1535","v":0},{"$f":"'Calculations M'!IH1535","v":0},{"$f":"'Calculations M'!II1535","v":0},{"$f":"'Calculations M'!IJ1535","v":0},{"$f":"'Calculations M'!IK1535","v":0},{"$f":"'Calculations M'!IL1535","v":0},{"$f":"'Calculations M'!IM1535","v":0},{"$f":"'Calculations M'!IN1535","v":0},{"$f":"'Calculations M'!IO1535","v":0},{"$f":"'Calculations M'!IP1535","v":0},{"$f":"'Calculations M'!IQ1535","v":0},{"$f":"'Calculations M'!IR1535","v":0},{"$f":"'Calculations M'!IS1535","v":0},{"$f":"'Calculations M'!IT1535","v":0},{"$f":"'Calculations M'!IU1535","v":0},{"$f":"'Calculations M'!IV1535","v":0},{"$f":"'Calculations M'!IW1535","v":0},{"$f":"'Calculations M'!IX1535","v":0},{"$f":"'Calculations M'!IY1535","v":0},{"$f":"'Calculations M'!IZ1535","v":0},{"$f":"'Calculations M'!JA1535","v":0},{"$f":"'Calculations M'!JB1535","v":0},{"$f":"'Calculations M'!JC1535","v":0},{"$f":"'Calculations M'!JD1535","v":0},{"$f":"'Calculations M'!JE1535","v":0},{"$f":"'Calculations M'!JF1535","v":0},{"$f":"'Calculations M'!JG1535","v":0},{"$f":"'Calculations M'!JH1535","v":0},{"$f":"'Calculations M'!JI1535","v":0},{"$f":"'Calculations M'!JJ1535","v":0},{"$f":"'Calculations M'!JK1535","v":0},{"$f":"'Calculations M'!JL1535","v":0},{"$f":"'Calculations M'!JM1535","v":0},{"$f":"'Calculations M'!JN1535","v":0},{"$f":"'Calculations M'!JO1535","v":0},{"$f":"'Calculations M'!JP1535","v":0},{"$f":"'Calculations M'!JQ1535","v":0},{"$f":"'Calculations M'!JR1535","v":0},{"$f":"'Calculations M'!JS1535","v":0},{"$f":"'Calculations M'!JT1535","v":0},{"$f":"'Calculations M'!JU1535","v":0},{"$f":"'Calculations M'!JV1535","v":0},{"$f":"'Calculations M'!JW1535","v":0},{"$f":"'Calculations M'!JX1535","v":0},{"$f":"'Calculations M'!JY1535","v":0},{"$f":"'Calculations M'!JZ1535","v":0},{"$f":"'Calculations M'!KA1535","v":0},{"$f":"'Calculations M'!KB1535","v":0},{"$f":"'Calculations M'!KC1535","v":0},{"$f":"'Calculations M'!KD1535","v":0},{"$f":"'Calculations M'!KE1535","v":0},{"$f":"'Calculations M'!KF1535","v":0},{"$f":"'Calculations M'!KG1535","v":0},{"$f":"'Calculations M'!KH1535","v":0},{"$f":"'Calculations M'!KI1535","v":0},{"$f":"'Calculations M'!KJ1535","v":0},{"$f":"'Calculations M'!KK1535","v":0},{"$f":"'Calculations M'!KL1535","v":0},{"$f":"'Calculations M'!KM1535","v":0},{"$f":"'Calculations M'!KN1535","v":0},{"$f":"'Calculations M'!KO1535","v":0},{"$f":"'Calculations M'!KP1535","v":0},{"$f":"'Calculations M'!KQ1535","v":0},{"$f":"'Calculations M'!KR1535","v":0},{"$f":"'Calculations M'!KS1535","v":0},{"$f":"'Calculations M'!KT1535","v":0},{"$f":"'Calculations M'!KU1535","v":0},{"$f":"'Calculations M'!KV1535","v":0},{"$f":"'Calculations M'!KW1535","v":0},{"$f":"'Calculations M'!KX1535","v":0},{"$f":"'Calculations M'!KY1535","v":0},{"$f":"'Calculations M'!KZ1535","v":0},{"$f":"'Calculations M'!LA1535","v":0},{"$f":"'Calculations M'!LB1535","v":0},{"$f":"'Calculations M'!LC1535","v":0},{"$f":"'Calculations M'!LD1535","v":0},{"$f":"'Calculations M'!LE1535","v":0},{"$f":"'Calculations M'!LF1535","v":0},{"$f":"'Calculations M'!LG1535","v":0},{"$f":"'Calculations M'!LH1535","v":0},{"$f":"'Calculations M'!LI1535","v":0},{"$f":"'Calculations M'!LJ1535","v":0},{"$f":"'Calculations M'!LK1535","v":0},{"$f":"'Calculations M'!LL1535","v":0},{"$f":"'Calculations M'!LM1535","v":0},{"$f":"'Calculations M'!LN1535","v":0},{"$f":"'Calculations M'!LO1535","v":0},{"$f":"'Calculations M'!LP1535","v":0},{"$f":"'Calculations M'!LQ1535","v":0},{"$f":"'Calculations M'!LR1535","v":0},{"$f":"'Calculations M'!LS1535","v":0},{"$f":"'Calculations M'!LT1535","v":0},{"$f":"'Calculations M'!LU1535","v":0},{"$f":"'Calculations M'!LV1535","v":0},{"$f":"'Calculations M'!LW1535","v":0},{"$f":"'Calculations M'!LX1535","v":0},{"$f":"'Calculations M'!LY1535","v":0},{"$f":"'Calculations M'!LZ1535","v":0},{"$f":"'Calculations M'!MA1535","v":0},{"$f":"'Calculations M'!MB1535","v":0},{"$f":"'Calculations M'!MC1535","v":0},{"$f":"'Calculations M'!MD1535","v":0},{"$f":"'Calculations M'!ME1535","v":0},{"$f":"'Calculations M'!MF1535","v":0},{"$f":"'Calculations M'!MG1535","v":0},{"$f":"'Calculations M'!MH1535","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D720","v":"Debtors Opening Balance Unwind"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1550","v":0},{"$f":"'Calculations M'!AV1550","v":0},{"$f":"'Calculations M'!AW1550","v":0},{"$f":"'Calculations M'!AX1550","v":0},{"$f":"'Calculations M'!AY1550","v":0},{"$f":"'Calculations M'!AZ1550","v":0},{"$f":"'Calculations M'!BA1550","v":0},{"$f":"'Calculations M'!BB1550","v":0},{"$f":"'Calculations M'!BC1550","v":0},{"$f":"'Calculations M'!BD1550","v":0},{"$f":"'Calculations M'!BE1550","v":0},{"$f":"'Calculations M'!BF1550","v":0},{"$f":"'Calculations M'!BG1550","v":0},{"$f":"'Calculations M'!BH1550","v":0},{"$f":"'Calculations M'!BI1550","v":0},{"$f":"'Calculations M'!BJ1550","v":0},{"$f":"'Calculations M'!BK1550","v":0},{"$f":"'Calculations M'!BL1550","v":0},{"$f":"'Calculations M'!BM1550","v":0},{"$f":"'Calculations M'!BN1550","v":0},{"$f":"'Calculations M'!BO1550","v":0},{"$f":"'Calculations M'!BP1550","v":0},{"$f":"'Calculations M'!BQ1550","v":0},{"$f":"'Calculations M'!BR1550","v":0},{"$f":"'Calculations M'!BS1550","v":0},{"$f":"'Calculations M'!BT1550","v":0},{"$f":"'Calculations M'!BU1550","v":0},{"$f":"'Calculations M'!BV1550","v":0},{"$f":"'Calculations M'!BW1550","v":0},{"$f":"'Calculations M'!BX1550","v":0},{"$f":"'Calculations M'!BY1550","v":0},{"$f":"'Calculations M'!BZ1550","v":0},{"$f":"'Calculations M'!CA1550","v":0},{"$f":"'Calculations M'!CB1550","v":0},{"$f":"'Calculations M'!CC1550","v":0},{"$f":"'Calculations M'!CD1550","v":0},{"$f":"'Calculations M'!CE1550","v":0},{"$f":"'Calculations M'!CF1550","v":0},{"$f":"'Calculations M'!CG1550","v":0},{"$f":"'Calculations M'!CH1550","v":0},{"$f":"'Calculations M'!CI1550","v":0},{"$f":"'Calculations M'!CJ1550","v":0},{"$f":"'Calculations M'!CK1550","v":0},{"$f":"'Calculations M'!CL1550","v":0},{"$f":"'Calculations M'!CM1550","v":0},{"$f":"'Calculations M'!CN1550","v":0},{"$f":"'Calculations M'!CO1550","v":0},{"$f":"'Calculations M'!CP1550","v":0},{"$f":"'Calculations M'!CQ1550","v":0},{"$f":"'Calculations M'!CR1550","v":0},{"$f":"'Calculations M'!CS1550","v":0},{"$f":"'Calculations M'!CT1550","v":0},{"$f":"'Calculations M'!CU1550","v":0},{"$f":"'Calculations M'!CV1550","v":0},{"$f":"'Calculations M'!CW1550","v":0},{"$f":"'Calculations M'!CX1550","v":0},{"$f":"'Calculations M'!CY1550","v":0},{"$f":"'Calculations M'!CZ1550","v":0},{"$f":"'Calculations M'!DA1550","v":0},{"$f":"'Calculations M'!DB1550","v":0},{"$f":"'Calculations M'!DC1550","v":0},{"$f":"'Calculations M'!DD1550","v":0},{"$f":"'Calculations M'!DE1550","v":0},{"$f":"'Calculations M'!DF1550","v":0},{"$f":"'Calculations M'!DG1550","v":0},{"$f":"'Calculations M'!DH1550","v":0},{"$f":"'Calculations M'!DI1550","v":0},{"$f":"'Calculations M'!DJ1550","v":0},{"$f":"'Calculations M'!DK1550","v":0},{"$f":"'Calculations M'!DL1550","v":0},{"$f":"'Calculations M'!DM1550","v":0},{"$f":"'Calculations M'!DN1550","v":0},{"$f":"'Calculations M'!DO1550","v":0},{"$f":"'Calculations M'!DP1550","v":0},{"$f":"'Calculations M'!DQ1550","v":0},{"$f":"'Calculations M'!DR1550","v":0},{"$f":"'Calculations M'!DS1550","v":0},{"$f":"'Calculations M'!DT1550","v":0},{"$f":"'Calculations M'!DU1550","v":0},{"$f":"'Calculations M'!DV1550","v":0},{"$f":"'Calculations M'!DW1550","v":0},{"$f":"'Calculations M'!DX1550","v":0},{"$f":"'Calculations M'!DY1550","v":0},{"$f":"'Calculations M'!DZ1550","v":0},{"$f":"'Calculations M'!EA1550","v":0},{"$f":"'Calculations M'!EB1550","v":0},{"$f":"'Calculations M'!EC1550","v":0},{"$f":"'Calculations M'!ED1550","v":0},{"$f":"'Calculations M'!EE1550","v":0},{"$f":"'Calculations M'!EF1550","v":0},{"$f":"'Calculations M'!EG1550","v":0},{"$f":"'Calculations M'!EH1550","v":0},{"$f":"'Calculations M'!EI1550","v":0},{"$f":"'Calculations M'!EJ1550","v":0},{"$f":"'Calculations M'!EK1550","v":0},{"$f":"'Calculations M'!EL1550","v":0},{"$f":"'Calculations M'!EM1550","v":0},{"$f":"'Calculations M'!EN1550","v":0},{"$f":"'Calculations M'!EO1550","v":0},{"$f":"'Calculations M'!EP1550","v":0},{"$f":"'Calculations M'!EQ1550","v":0},{"$f":"'Calculations M'!ER1550","v":0},{"$f":"'Calculations M'!ES1550","v":0},{"$f":"'Calculations M'!ET1550","v":0},{"$f":"'Calculations M'!EU1550","v":0},{"$f":"'Calculations M'!EV1550","v":0},{"$f":"'Calculations M'!EW1550","v":0},{"$f":"'Calculations M'!EX1550","v":0},{"$f":"'Calculations M'!EY1550","v":0},{"$f":"'Calculations M'!EZ1550","v":0},{"$f":"'Calculations M'!FA1550","v":0},{"$f":"'Calculations M'!FB1550","v":0},{"$f":"'Calculations M'!FC1550","v":0},{"$f":"'Calculations M'!FD1550","v":0},{"$f":"'Calculations M'!FE1550","v":0},{"$f":"'Calculations M'!FF1550","v":0},{"$f":"'Calculations M'!FG1550","v":0},{"$f":"'Calculations M'!FH1550","v":0},{"$f":"'Calculations M'!FI1550","v":0},{"$f":"'Calculations M'!FJ1550","v":0},{"$f":"'Calculations M'!FK1550","v":0},{"$f":"'Calculations M'!FL1550","v":0},{"$f":"'Calculations M'!FM1550","v":0},{"$f":"'Calculations M'!FN1550","v":0},{"$f":"'Calculations M'!FO1550","v":0},{"$f":"'Calculations M'!FP1550","v":0},{"$f":"'Calculations M'!FQ1550","v":0},{"$f":"'Calculations M'!FR1550","v":0},{"$f":"'Calculations M'!FS1550","v":0},{"$f":"'Calculations M'!FT1550","v":0},{"$f":"'Calculations M'!FU1550","v":0},{"$f":"'Calculations M'!FV1550","v":0},{"$f":"'Calculations M'!FW1550","v":0},{"$f":"'Calculations M'!FX1550","v":0},{"$f":"'Calculations M'!FY1550","v":0},{"$f":"'Calculations M'!FZ1550","v":0},{"$f":"'Calculations M'!GA1550","v":0},{"$f":"'Calculations M'!GB1550","v":0},{"$f":"'Calculations M'!GC1550","v":0},{"$f":"'Calculations M'!GD1550","v":0},{"$f":"'Calculations M'!GE1550","v":0},{"$f":"'Calculations M'!GF1550","v":0},{"$f":"'Calculations M'!GG1550","v":0},{"$f":"'Calculations M'!GH1550","v":0},{"$f":"'Calculations M'!GI1550","v":0},{"$f":"'Calculations M'!GJ1550","v":0},{"$f":"'Calculations M'!GK1550","v":0},{"$f":"'Calculations M'!GL1550","v":0},{"$f":"'Calculations M'!GM1550","v":0},{"$f":"'Calculations M'!GN1550","v":0},{"$f":"'Calculations M'!GO1550","v":0},{"$f":"'Calculations M'!GP1550","v":0},{"$f":"'Calculations M'!GQ1550","v":0},{"$f":"'Calculations M'!GR1550","v":0},{"$f":"'Calculations M'!GS1550","v":0},{"$f":"'Calculations M'!GT1550","v":0},{"$f":"'Calculations M'!GU1550","v":0},{"$f":"'Calculations M'!GV1550","v":0},{"$f":"'Calculations M'!GW1550","v":0},{"$f":"'Calculations M'!GX1550","v":0},{"$f":"'Calculations M'!GY1550","v":0},{"$f":"'Calculations M'!GZ1550","v":0},{"$f":"'Calculations M'!HA1550","v":0},{"$f":"'Calculations M'!HB1550","v":0},{"$f":"'Calculations M'!HC1550","v":0},{"$f":"'Calculations M'!HD1550","v":0},{"$f":"'Calculations M'!HE1550","v":0},{"$f":"'Calculations M'!HF1550","v":0},{"$f":"'Calculations M'!HG1550","v":0},{"$f":"'Calculations M'!HH1550","v":0},{"$f":"'Calculations M'!HI1550","v":0},{"$f":"'Calculations M'!HJ1550","v":0},{"$f":"'Calculations M'!HK1550","v":0},{"$f":"'Calculations M'!HL1550","v":0},{"$f":"'Calculations M'!HM1550","v":0},{"$f":"'Calculations M'!HN1550","v":0},{"$f":"'Calculations M'!HO1550","v":0},{"$f":"'Calculations M'!HP1550","v":0},{"$f":"'Calculations M'!HQ1550","v":0},{"$f":"'Calculations M'!HR1550","v":0},{"$f":"'Calculations M'!HS1550","v":0},{"$f":"'Calculations M'!HT1550","v":0},{"$f":"'Calculations M'!HU1550","v":0},{"$f":"'Calculations M'!HV1550","v":0},{"$f":"'Calculations M'!HW1550","v":0},{"$f":"'Calculations M'!HX1550","v":0},{"$f":"'Calculations M'!HY1550","v":0},{"$f":"'Calculations M'!HZ1550","v":0},{"$f":"'Calculations M'!IA1550","v":0},{"$f":"'Calculations M'!IB1550","v":0},{"$f":"'Calculations M'!IC1550","v":0},{"$f":"'Calculations M'!ID1550","v":0},{"$f":"'Calculations M'!IE1550","v":0},{"$f":"'Calculations M'!IF1550","v":0},{"$f":"'Calculations M'!IG1550","v":0},{"$f":"'Calculations M'!IH1550","v":0},{"$f":"'Calculations M'!II1550","v":0},{"$f":"'Calculations M'!IJ1550","v":0},{"$f":"'Calculations M'!IK1550","v":0},{"$f":"'Calculations M'!IL1550","v":0},{"$f":"'Calculations M'!IM1550","v":0},{"$f":"'Calculations M'!IN1550","v":0},{"$f":"'Calculations M'!IO1550","v":0},{"$f":"'Calculations M'!IP1550","v":0},{"$f":"'Calculations M'!IQ1550","v":0},{"$f":"'Calculations M'!IR1550","v":0},{"$f":"'Calculations M'!IS1550","v":0},{"$f":"'Calculations M'!IT1550","v":0},{"$f":"'Calculations M'!IU1550","v":0},{"$f":"'Calculations M'!IV1550","v":0},{"$f":"'Calculations M'!IW1550","v":0},{"$f":"'Calculations M'!IX1550","v":0},{"$f":"'Calculations M'!IY1550","v":0},{"$f":"'Calculations M'!IZ1550","v":0},{"$f":"'Calculations M'!JA1550","v":0},{"$f":"'Calculations M'!JB1550","v":0},{"$f":"'Calculations M'!JC1550","v":0},{"$f":"'Calculations M'!JD1550","v":0},{"$f":"'Calculations M'!JE1550","v":0},{"$f":"'Calculations M'!JF1550","v":0},{"$f":"'Calculations M'!JG1550","v":0},{"$f":"'Calculations M'!JH1550","v":0},{"$f":"'Calculations M'!JI1550","v":0},{"$f":"'Calculations M'!JJ1550","v":0},{"$f":"'Calculations M'!JK1550","v":0},{"$f":"'Calculations M'!JL1550","v":0},{"$f":"'Calculations M'!JM1550","v":0},{"$f":"'Calculations M'!JN1550","v":0},{"$f":"'Calculations M'!JO1550","v":0},{"$f":"'Calculations M'!JP1550","v":0},{"$f":"'Calculations M'!JQ1550","v":0},{"$f":"'Calculations M'!JR1550","v":0},{"$f":"'Calculations M'!JS1550","v":0},{"$f":"'Calculations M'!JT1550","v":0},{"$f":"'Calculations M'!JU1550","v":0},{"$f":"'Calculations M'!JV1550","v":0},{"$f":"'Calculations M'!JW1550","v":0},{"$f":"'Calculations M'!JX1550","v":0},{"$f":"'Calculations M'!JY1550","v":0},{"$f":"'Calculations M'!JZ1550","v":0},{"$f":"'Calculations M'!KA1550","v":0},{"$f":"'Calculations M'!KB1550","v":0},{"$f":"'Calculations M'!KC1550","v":0},{"$f":"'Calculations M'!KD1550","v":0},{"$f":"'Calculations M'!KE1550","v":0},{"$f":"'Calculations M'!KF1550","v":0},{"$f":"'Calculations M'!KG1550","v":0},{"$f":"'Calculations M'!KH1550","v":0},{"$f":"'Calculations M'!KI1550","v":0},{"$f":"'Calculations M'!KJ1550","v":0},{"$f":"'Calculations M'!KK1550","v":0},{"$f":"'Calculations M'!KL1550","v":0},{"$f":"'Calculations M'!KM1550","v":0},{"$f":"'Calculations M'!KN1550","v":0},{"$f":"'Calculations M'!KO1550","v":0},{"$f":"'Calculations M'!KP1550","v":0},{"$f":"'Calculations M'!KQ1550","v":0},{"$f":"'Calculations M'!KR1550","v":0},{"$f":"'Calculations M'!KS1550","v":0},{"$f":"'Calculations M'!KT1550","v":0},{"$f":"'Calculations M'!KU1550","v":0},{"$f":"'Calculations M'!KV1550","v":0},{"$f":"'Calculations M'!KW1550","v":0},{"$f":"'Calculations M'!KX1550","v":0},{"$f":"'Calculations M'!KY1550","v":0},{"$f":"'Calculations M'!KZ1550","v":0},{"$f":"'Calculations M'!LA1550","v":0},{"$f":"'Calculations M'!LB1550","v":0},{"$f":"'Calculations M'!LC1550","v":0},{"$f":"'Calculations M'!LD1550","v":0},{"$f":"'Calculations M'!LE1550","v":0},{"$f":"'Calculations M'!LF1550","v":0},{"$f":"'Calculations M'!LG1550","v":0},{"$f":"'Calculations M'!LH1550","v":0},{"$f":"'Calculations M'!LI1550","v":0},{"$f":"'Calculations M'!LJ1550","v":0},{"$f":"'Calculations M'!LK1550","v":0},{"$f":"'Calculations M'!LL1550","v":0},{"$f":"'Calculations M'!LM1550","v":0},{"$f":"'Calculations M'!LN1550","v":0},{"$f":"'Calculations M'!LO1550","v":0},{"$f":"'Calculations M'!LP1550","v":0},{"$f":"'Calculations M'!LQ1550","v":0},{"$f":"'Calculations M'!LR1550","v":0},{"$f":"'Calculations M'!LS1550","v":0},{"$f":"'Calculations M'!LT1550","v":0},{"$f":"'Calculations M'!LU1550","v":0},{"$f":"'Calculations M'!LV1550","v":0},{"$f":"'Calculations M'!LW1550","v":0},{"$f":"'Calculations M'!LX1550","v":0},{"$f":"'Calculations M'!LY1550","v":0},{"$f":"'Calculations M'!LZ1550","v":0},{"$f":"'Calculations M'!MA1550","v":0},{"$f":"'Calculations M'!MB1550","v":0},{"$f":"'Calculations M'!MC1550","v":0},{"$f":"'Calculations M'!MD1550","v":0},{"$f":"'Calculations M'!ME1550","v":0},{"$f":"'Calculations M'!MF1550","v":0},{"$f":"'Calculations M'!MG1550","v":0},{"$f":"'Calculations M'!MH1550","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D721","v":"Other Debtors cashflow movements"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1551","v":0},{"$f":"'Calculations M'!AV1551","v":0},{"$f":"'Calculations M'!AW1551","v":0},{"$f":"'Calculations M'!AX1551","v":0},{"$f":"'Calculations M'!AY1551","v":0},{"$f":"'Calculations M'!AZ1551","v":0},{"$f":"'Calculations M'!BA1551","v":0},{"$f":"'Calculations M'!BB1551","v":0},{"$f":"'Calculations M'!BC1551","v":0},{"$f":"'Calculations M'!BD1551","v":0},{"$f":"'Calculations M'!BE1551","v":0},{"$f":"'Calculations M'!BF1551","v":0},{"$f":"'Calculations M'!BG1551","v":0},{"$f":"'Calculations M'!BH1551","v":0},{"$f":"'Calculations M'!BI1551","v":0},{"$f":"'Calculations M'!BJ1551","v":0},{"$f":"'Calculations M'!BK1551","v":0},{"$f":"'Calculations M'!BL1551","v":0},{"$f":"'Calculations M'!BM1551","v":0},{"$f":"'Calculations M'!BN1551","v":0},{"$f":"'Calculations M'!BO1551","v":0},{"$f":"'Calculations M'!BP1551","v":0},{"$f":"'Calculations M'!BQ1551","v":0},{"$f":"'Calculations M'!BR1551","v":0},{"$f":"'Calculations M'!BS1551","v":0},{"$f":"'Calculations M'!BT1551","v":0},{"$f":"'Calculations M'!BU1551","v":0},{"$f":"'Calculations M'!BV1551","v":0},{"$f":"'Calculations M'!BW1551","v":0},{"$f":"'Calculations M'!BX1551","v":0},{"$f":"'Calculations M'!BY1551","v":0},{"$f":"'Calculations M'!BZ1551","v":0},{"$f":"'Calculations M'!CA1551","v":0},{"$f":"'Calculations M'!CB1551","v":0},{"$f":"'Calculations M'!CC1551","v":0},{"$f":"'Calculations M'!CD1551","v":0},{"$f":"'Calculations M'!CE1551","v":0},{"$f":"'Calculations M'!CF1551","v":0},{"$f":"'Calculations M'!CG1551","v":0},{"$f":"'Calculations M'!CH1551","v":0},{"$f":"'Calculations M'!CI1551","v":0},{"$f":"'Calculations M'!CJ1551","v":0},{"$f":"'Calculations M'!CK1551","v":0},{"$f":"'Calculations M'!CL1551","v":0},{"$f":"'Calculations M'!CM1551","v":0},{"$f":"'Calculations M'!CN1551","v":0},{"$f":"'Calculations M'!CO1551","v":0},{"$f":"'Calculations M'!CP1551","v":0},{"$f":"'Calculations M'!CQ1551","v":0},{"$f":"'Calculations M'!CR1551","v":0},{"$f":"'Calculations M'!CS1551","v":0},{"$f":"'Calculations M'!CT1551","v":0},{"$f":"'Calculations M'!CU1551","v":0},{"$f":"'Calculations M'!CV1551","v":0},{"$f":"'Calculations M'!CW1551","v":0},{"$f":"'Calculations M'!CX1551","v":0},{"$f":"'Calculations M'!CY1551","v":0},{"$f":"'Calculations M'!CZ1551","v":0},{"$f":"'Calculations M'!DA1551","v":0},{"$f":"'Calculations M'!DB1551","v":0},{"$f":"'Calculations M'!DC1551","v":0},{"$f":"'Calculations M'!DD1551","v":0},{"$f":"'Calculations M'!DE1551","v":0},{"$f":"'Calculations M'!DF1551","v":0},{"$f":"'Calculations M'!DG1551","v":0},{"$f":"'Calculations M'!DH1551","v":0},{"$f":"'Calculations M'!DI1551","v":0},{"$f":"'Calculations M'!DJ1551","v":0},{"$f":"'Calculations M'!DK1551","v":0},{"$f":"'Calculations M'!DL1551","v":0},{"$f":"'Calculations M'!DM1551","v":0},{"$f":"'Calculations M'!DN1551","v":0},{"$f":"'Calculations M'!DO1551","v":0},{"$f":"'Calculations M'!DP1551","v":0},{"$f":"'Calculations M'!DQ1551","v":0},{"$f":"'Calculations M'!DR1551","v":0},{"$f":"'Calculations M'!DS1551","v":0},{"$f":"'Calculations M'!DT1551","v":0},{"$f":"'Calculations M'!DU1551","v":0},{"$f":"'Calculations M'!DV1551","v":0},{"$f":"'Calculations M'!DW1551","v":0},{"$f":"'Calculations M'!DX1551","v":0},{"$f":"'Calculations M'!DY1551","v":0},{"$f":"'Calculations M'!DZ1551","v":0},{"$f":"'Calculations M'!EA1551","v":0},{"$f":"'Calculations M'!EB1551","v":0},{"$f":"'Calculations M'!EC1551","v":0},{"$f":"'Calculations M'!ED1551","v":0},{"$f":"'Calculations M'!EE1551","v":0},{"$f":"'Calculations M'!EF1551","v":0},{"$f":"'Calculations M'!EG1551","v":0},{"$f":"'Calculations M'!EH1551","v":0},{"$f":"'Calculations M'!EI1551","v":0},{"$f":"'Calculations M'!EJ1551","v":0},{"$f":"'Calculations M'!EK1551","v":0},{"$f":"'Calculations M'!EL1551","v":0},{"$f":"'Calculations M'!EM1551","v":0},{"$f":"'Calculations M'!EN1551","v":0},{"$f":"'Calculations M'!EO1551","v":0},{"$f":"'Calculations M'!EP1551","v":0},{"$f":"'Calculations M'!EQ1551","v":0},{"$f":"'Calculations M'!ER1551","v":0},{"$f":"'Calculations M'!ES1551","v":0},{"$f":"'Calculations M'!ET1551","v":0},{"$f":"'Calculations M'!EU1551","v":0},{"$f":"'Calculations M'!EV1551","v":0},{"$f":"'Calculations M'!EW1551","v":0},{"$f":"'Calculations M'!EX1551","v":0},{"$f":"'Calculations M'!EY1551","v":0},{"$f":"'Calculations M'!EZ1551","v":0},{"$f":"'Calculations M'!FA1551","v":0},{"$f":"'Calculations M'!FB1551","v":0},{"$f":"'Calculations M'!FC1551","v":0},{"$f":"'Calculations M'!FD1551","v":0},{"$f":"'Calculations M'!FE1551","v":0},{"$f":"'Calculations M'!FF1551","v":0},{"$f":"'Calculations M'!FG1551","v":0},{"$f":"'Calculations M'!FH1551","v":0},{"$f":"'Calculations M'!FI1551","v":0},{"$f":"'Calculations M'!FJ1551","v":0},{"$f":"'Calculations M'!FK1551","v":0},{"$f":"'Calculations M'!FL1551","v":0},{"$f":"'Calculations M'!FM1551","v":0},{"$f":"'Calculations M'!FN1551","v":0},{"$f":"'Calculations M'!FO1551","v":0},{"$f":"'Calculations M'!FP1551","v":0},{"$f":"'Calculations M'!FQ1551","v":0},{"$f":"'Calculations M'!FR1551","v":0},{"$f":"'Calculations M'!FS1551","v":0},{"$f":"'Calculations M'!FT1551","v":0},{"$f":"'Calculations M'!FU1551","v":0},{"$f":"'Calculations M'!FV1551","v":0},{"$f":"'Calculations M'!FW1551","v":0},{"$f":"'Calculations M'!FX1551","v":0},{"$f":"'Calculations M'!FY1551","v":0},{"$f":"'Calculations M'!FZ1551","v":0},{"$f":"'Calculations M'!GA1551","v":0},{"$f":"'Calculations M'!GB1551","v":0},{"$f":"'Calculations M'!GC1551","v":0},{"$f":"'Calculations M'!GD1551","v":0},{"$f":"'Calculations M'!GE1551","v":0},{"$f":"'Calculations M'!GF1551","v":0},{"$f":"'Calculations M'!GG1551","v":0},{"$f":"'Calculations M'!GH1551","v":0},{"$f":"'Calculations M'!GI1551","v":0},{"$f":"'Calculations M'!GJ1551","v":0},{"$f":"'Calculations M'!GK1551","v":0},{"$f":"'Calculations M'!GL1551","v":0},{"$f":"'Calculations M'!GM1551","v":0},{"$f":"'Calculations M'!GN1551","v":0},{"$f":"'Calculations M'!GO1551","v":0},{"$f":"'Calculations M'!GP1551","v":0},{"$f":"'Calculations M'!GQ1551","v":0},{"$f":"'Calculations M'!GR1551","v":0},{"$f":"'Calculations M'!GS1551","v":0},{"$f":"'Calculations M'!GT1551","v":0},{"$f":"'Calculations M'!GU1551","v":0},{"$f":"'Calculations M'!GV1551","v":0},{"$f":"'Calculations M'!GW1551","v":0},{"$f":"'Calculations M'!GX1551","v":0},{"$f":"'Calculations M'!GY1551","v":0},{"$f":"'Calculations M'!GZ1551","v":0},{"$f":"'Calculations M'!HA1551","v":0},{"$f":"'Calculations M'!HB1551","v":0},{"$f":"'Calculations M'!HC1551","v":0},{"$f":"'Calculations M'!HD1551","v":0},{"$f":"'Calculations M'!HE1551","v":0},{"$f":"'Calculations M'!HF1551","v":0},{"$f":"'Calculations M'!HG1551","v":0},{"$f":"'Calculations M'!HH1551","v":0},{"$f":"'Calculations M'!HI1551","v":0},{"$f":"'Calculations M'!HJ1551","v":0},{"$f":"'Calculations M'!HK1551","v":0},{"$f":"'Calculations M'!HL1551","v":0},{"$f":"'Calculations M'!HM1551","v":0},{"$f":"'Calculations M'!HN1551","v":0},{"$f":"'Calculations M'!HO1551","v":0},{"$f":"'Calculations M'!HP1551","v":0},{"$f":"'Calculations M'!HQ1551","v":0},{"$f":"'Calculations M'!HR1551","v":0},{"$f":"'Calculations M'!HS1551","v":0},{"$f":"'Calculations M'!HT1551","v":0},{"$f":"'Calculations M'!HU1551","v":0},{"$f":"'Calculations M'!HV1551","v":0},{"$f":"'Calculations M'!HW1551","v":0},{"$f":"'Calculations M'!HX1551","v":0},{"$f":"'Calculations M'!HY1551","v":0},{"$f":"'Calculations M'!HZ1551","v":0},{"$f":"'Calculations M'!IA1551","v":0},{"$f":"'Calculations M'!IB1551","v":0},{"$f":"'Calculations M'!IC1551","v":0},{"$f":"'Calculations M'!ID1551","v":0},{"$f":"'Calculations M'!IE1551","v":0},{"$f":"'Calculations M'!IF1551","v":0},{"$f":"'Calculations M'!IG1551","v":0},{"$f":"'Calculations M'!IH1551","v":0},{"$f":"'Calculations M'!II1551","v":0},{"$f":"'Calculations M'!IJ1551","v":0},{"$f":"'Calculations M'!IK1551","v":0},{"$f":"'Calculations M'!IL1551","v":0},{"$f":"'Calculations M'!IM1551","v":0},{"$f":"'Calculations M'!IN1551","v":0},{"$f":"'Calculations M'!IO1551","v":0},{"$f":"'Calculations M'!IP1551","v":0},{"$f":"'Calculations M'!IQ1551","v":0},{"$f":"'Calculations M'!IR1551","v":0},{"$f":"'Calculations M'!IS1551","v":0},{"$f":"'Calculations M'!IT1551","v":0},{"$f":"'Calculations M'!IU1551","v":0},{"$f":"'Calculations M'!IV1551","v":0},{"$f":"'Calculations M'!IW1551","v":0},{"$f":"'Calculations M'!IX1551","v":0},{"$f":"'Calculations M'!IY1551","v":0},{"$f":"'Calculations M'!IZ1551","v":0},{"$f":"'Calculations M'!JA1551","v":0},{"$f":"'Calculations M'!JB1551","v":0},{"$f":"'Calculations M'!JC1551","v":0},{"$f":"'Calculations M'!JD1551","v":0},{"$f":"'Calculations M'!JE1551","v":0},{"$f":"'Calculations M'!JF1551","v":0},{"$f":"'Calculations M'!JG1551","v":0},{"$f":"'Calculations M'!JH1551","v":0},{"$f":"'Calculations M'!JI1551","v":0},{"$f":"'Calculations M'!JJ1551","v":0},{"$f":"'Calculations M'!JK1551","v":0},{"$f":"'Calculations M'!JL1551","v":0},{"$f":"'Calculations M'!JM1551","v":0},{"$f":"'Calculations M'!JN1551","v":0},{"$f":"'Calculations M'!JO1551","v":0},{"$f":"'Calculations M'!JP1551","v":0},{"$f":"'Calculations M'!JQ1551","v":0},{"$f":"'Calculations M'!JR1551","v":0},{"$f":"'Calculations M'!JS1551","v":0},{"$f":"'Calculations M'!JT1551","v":0},{"$f":"'Calculations M'!JU1551","v":0},{"$f":"'Calculations M'!JV1551","v":0},{"$f":"'Calculations M'!JW1551","v":0},{"$f":"'Calculations M'!JX1551","v":0},{"$f":"'Calculations M'!JY1551","v":0},{"$f":"'Calculations M'!JZ1551","v":0},{"$f":"'Calculations M'!KA1551","v":0},{"$f":"'Calculations M'!KB1551","v":0},{"$f":"'Calculations M'!KC1551","v":0},{"$f":"'Calculations M'!KD1551","v":0},{"$f":"'Calculations M'!KE1551","v":0},{"$f":"'Calculations M'!KF1551","v":0},{"$f":"'Calculations M'!KG1551","v":0},{"$f":"'Calculations M'!KH1551","v":0},{"$f":"'Calculations M'!KI1551","v":0},{"$f":"'Calculations M'!KJ1551","v":0},{"$f":"'Calculations M'!KK1551","v":0},{"$f":"'Calculations M'!KL1551","v":0},{"$f":"'Calculations M'!KM1551","v":0},{"$f":"'Calculations M'!KN1551","v":0},{"$f":"'Calculations M'!KO1551","v":0},{"$f":"'Calculations M'!KP1551","v":0},{"$f":"'Calculations M'!KQ1551","v":0},{"$f":"'Calculations M'!KR1551","v":0},{"$f":"'Calculations M'!KS1551","v":0},{"$f":"'Calculations M'!KT1551","v":0},{"$f":"'Calculations M'!KU1551","v":0},{"$f":"'Calculations M'!KV1551","v":0},{"$f":"'Calculations M'!KW1551","v":0},{"$f":"'Calculations M'!KX1551","v":0},{"$f":"'Calculations M'!KY1551","v":0},{"$f":"'Calculations M'!KZ1551","v":0},{"$f":"'Calculations M'!LA1551","v":0},{"$f":"'Calculations M'!LB1551","v":0},{"$f":"'Calculations M'!LC1551","v":0},{"$f":"'Calculations M'!LD1551","v":0},{"$f":"'Calculations M'!LE1551","v":0},{"$f":"'Calculations M'!LF1551","v":0},{"$f":"'Calculations M'!LG1551","v":0},{"$f":"'Calculations M'!LH1551","v":0},{"$f":"'Calculations M'!LI1551","v":0},{"$f":"'Calculations M'!LJ1551","v":0},{"$f":"'Calculations M'!LK1551","v":0},{"$f":"'Calculations M'!LL1551","v":0},{"$f":"'Calculations M'!LM1551","v":0},{"$f":"'Calculations M'!LN1551","v":0},{"$f":"'Calculations M'!LO1551","v":0},{"$f":"'Calculations M'!LP1551","v":0},{"$f":"'Calculations M'!LQ1551","v":0},{"$f":"'Calculations M'!LR1551","v":0},{"$f":"'Calculations M'!LS1551","v":0},{"$f":"'Calculations M'!LT1551","v":0},{"$f":"'Calculations M'!LU1551","v":0},{"$f":"'Calculations M'!LV1551","v":0},{"$f":"'Calculations M'!LW1551","v":0},{"$f":"'Calculations M'!LX1551","v":0},{"$f":"'Calculations M'!LY1551","v":0},{"$f":"'Calculations M'!LZ1551","v":0},{"$f":"'Calculations M'!MA1551","v":0},{"$f":"'Calculations M'!MB1551","v":0},{"$f":"'Calculations M'!MC1551","v":0},{"$f":"'Calculations M'!MD1551","v":0},{"$f":"'Calculations M'!ME1551","v":0},{"$f":"'Calculations M'!MF1551","v":0},{"$f":"'Calculations M'!MG1551","v":0},{"$f":"'Calculations M'!MH1551","v":0}]
[null,"Manual inputs",null,null,{"$f":"NTBInputs!D722","v":"Intercompany cashflow movements"},null,{"v":-2490000,"d":"(2,490,000)"},{"$nulls":11},0,{"v":-1600000,"d":"(1,600,000)"},{"v":-150000,"d":"(150,000)"},{"v":-340000,"d":"(340,000)"},{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1552","v":0},{"$f":"'Calculations M'!AV1552","v":0},{"$f":"'Calculations M'!AW1552","v":0},{"$f":"'Calculations M'!AX1552","v":0},{"$f":"'Calculations M'!AY1552","v":0},{"$f":"'Calculations M'!AZ1552","v":0},{"$f":"'Calculations M'!BA1552","v":0},{"$f":"'Calculations M'!BB1552","v":0},{"$f":"'Calculations M'!BC1552","v":0},{"$f":"'Calculations M'!BD1552","v":{"v":-1600000,"d":"(1,600,000)"}},{"$f":"'Calculations M'!BE1552","v":0},{"$f":"'Calculations M'!BF1552","v":0},{"$f":"'Calculations M'!BG1552","v":0},{"$f":"'Calculations M'!BH1552","v":0},{"$f":"'Calculations M'!BI1552","v":0},{"$f":"'Calculations M'!BJ1552","v":0},{"$f":"'Calculations M'!BK1552","v":0},{"$f":"'Calculations M'!BL1552","v":0},{"$f":"'Calculations M'!BM1552","v":0},{"$f":"'Calculations M'!BN1552","v":0},{"$f":"'Calculations M'!BO1552","v":0},{"$f":"'Calculations M'!BP1552","v":0},{"$f":"'Calculations M'!BQ1552","v":0},{"$f":"'Calculations M'!BR1552","v":0},{"$f":"'Calculations M'!BS1552","v":{"v":-150000,"d":"(150,000)"}},{"$f":"'Calculations M'!BT1552","v":0},{"$f":"'Calculations M'!BU1552","v":0},{"$f":"'Calculations M'!BV1552","v":0},{"$f":"'Calculations M'!BW1552","v":0},{"$f":"'Calculations M'!BX1552","v":0},{"$f":"'Calculations M'!BY1552","v":0},{"$f":"'Calculations M'!BZ1552","v":{"v":-340000,"d":"(340,000)"}},{"$f":"'Calculations M'!CA1552","v":0},{"$f":"'Calculations M'!CB1552","v":0},{"$f":"'Calculations M'!CC1552","v":0},{"$f":"'Calculations M'!CD1552","v":0},{"$f":"'Calculations M'!CE1552","v":0},{"$f":"'Calculations M'!CF1552","v":0},{"$f":"'Calculations M'!CG1552","v":0},{"$f":"'Calculations M'!CH1552","v":{"v":-400000,"d":"(400,000)"}},{"$f":"'Calculations M'!CI1552","v":0},{"$f":"'Calculations M'!CJ1552","v":0},{"$f":"'Calculations M'!CK1552","v":0},{"$f":"'Calculations M'!CL1552","v":0},{"$f":"'Calculations M'!CM1552","v":0},{"$f":"'Calculations M'!CN1552","v":0},{"$f":"'Calculations M'!CO1552","v":0},{"$f":"'Calculations M'!CP1552","v":0},{"$f":"'Calculations M'!CQ1552","v":0},{"$f":"'Calculations M'!CR1552","v":0},{"$f":"'Calculations M'!CS1552","v":0},{"$f":"'Calculations M'!CT1552","v":0},{"$f":"'Calculations M'!CU1552","v":0},{"$f":"'Calculations M'!CV1552","v":0},{"$f":"'Calculations M'!CW1552","v":0},{"$f":"'Calculations M'!CX1552","v":0},{"$f":"'Calculations M'!CY1552","v":0},{"$f":"'Calculations M'!CZ1552","v":0},{"$f":"'Calculations M'!DA1552","v":0},{"$f":"'Calculations M'!DB1552","v":0},{"$f":"'Calculations M'!DC1552","v":0},{"$f":"'Calculations M'!DD1552","v":0},{"$f":"'Calculations M'!DE1552","v":0},{"$f":"'Calculations M'!DF1552","v":0},{"$f":"'Calculations M'!DG1552","v":0},{"$f":"'Calculations M'!DH1552","v":0},{"$f":"'Calculations M'!DI1552","v":0},{"$f":"'Calculations M'!DJ1552","v":0},{"$f":"'Calculations M'!DK1552","v":0},{"$f":"'Calculations M'!DL1552","v":0},{"$f":"'Calculations M'!DM1552","v":0},{"$f":"'Calculations M'!DN1552","v":0},{"$f":"'Calculations M'!DO1552","v":0},{"$f":"'Calculations M'!DP1552","v":0},{"$f":"'Calculations M'!DQ1552","v":0},{"$f":"'Calculations M'!DR1552","v":0},{"$f":"'Calculations M'!DS1552","v":0},{"$f":"'Calculations M'!DT1552","v":0},{"$f":"'Calculations M'!DU1552","v":0},{"$f":"'Calculations M'!DV1552","v":0},{"$f":"'Calculations M'!DW1552","v":0},{"$f":"'Calculations M'!DX1552","v":0},{"$f":"'Calculations M'!DY1552","v":0},{"$f":"'Calculations M'!DZ1552","v":0},{"$f":"'Calculations M'!EA1552","v":0},{"$f":"'Calculations M'!EB1552","v":0},{"$f":"'Calculations M'!EC1552","v":0},{"$f":"'Calculations M'!ED1552","v":0},{"$f":"'Calculations M'!EE1552","v":0},{"$f":"'Calculations M'!EF1552","v":0},{"$f":"'Calculations M'!EG1552","v":0},{"$f":"'Calculations M'!EH1552","v":0},{"$f":"'Calculations M'!EI1552","v":0},{"$f":"'Calculations M'!EJ1552","v":0},{"$f":"'Calculations M'!EK1552","v":0},{"$f":"'Calculations M'!EL1552","v":0},{"$f":"'Calculations M'!EM1552","v":0},{"$f":"'Calculations M'!EN1552","v":0},{"$f":"'Calculations M'!EO1552","v":0},{"$f":"'Calculations M'!EP1552","v":0},{"$f":"'Calculations M'!EQ1552","v":0},{"$f":"'Calculations M'!ER1552","v":0},{"$f":"'Calculations M'!ES1552","v":0},{"$f":"'Calculations M'!ET1552","v":0},{"$f":"'Calculations M'!EU1552","v":0},{"$f":"'Calculations M'!EV1552","v":0},{"$f":"'Calculations M'!EW1552","v":0},{"$f":"'Calculations M'!EX1552","v":0},{"$f":"'Calculations M'!EY1552","v":0},{"$f":"'Calculations M'!EZ1552","v":0},{"$f":"'Calculations M'!FA1552","v":0},{"$f":"'Calculations M'!FB1552","v":0},{"$f":"'Calculations M'!FC1552","v":0},{"$f":"'Calculations M'!FD1552","v":0},{"$f":"'Calculations M'!FE1552","v":0},{"$f":"'Calculations M'!FF1552","v":0},{"$f":"'Calculations M'!FG1552","v":0},{"$f":"'Calculations M'!FH1552","v":0},{"$f":"'Calculations M'!FI1552","v":0},{"$f":"'Calculations M'!FJ1552","v":0},{"$f":"'Calculations M'!FK1552","v":0},{"$f":"'Calculations M'!FL1552","v":0},{"$f":"'Calculations M'!FM1552","v":0},{"$f":"'Calculations M'!FN1552","v":0},{"$f":"'Calculations M'!FO1552","v":0},{"$f":"'Calculations M'!FP1552","v":0},{"$f":"'Calculations M'!FQ1552","v":0},{"$f":"'Calculations M'!FR1552","v":0},{"$f":"'Calculations M'!FS1552","v":0},{"$f":"'Calculations M'!FT1552","v":0},{"$f":"'Calculations M'!FU1552","v":0},{"$f":"'Calculations M'!FV1552","v":0},{"$f":"'Calculations M'!FW1552","v":0},{"$f":"'Calculations M'!FX1552","v":0},{"$f":"'Calculations M'!FY1552","v":0},{"$f":"'Calculations M'!FZ1552","v":0},{"$f":"'Calculations M'!GA1552","v":0},{"$f":"'Calculations M'!GB1552","v":0},{"$f":"'Calculations M'!GC1552","v":0},{"$f":"'Calculations M'!GD1552","v":0},{"$f":"'Calculations M'!GE1552","v":0},{"$f":"'Calculations M'!GF1552","v":0},{"$f":"'Calculations M'!GG1552","v":0},{"$f":"'Calculations M'!GH1552","v":0},{"$f":"'Calculations M'!GI1552","v":0},{"$f":"'Calculations M'!GJ1552","v":0},{"$f":"'Calculations M'!GK1552","v":0},{"$f":"'Calculations M'!GL1552","v":0},{"$f":"'Calculations M'!GM1552","v":0},{"$f":"'Calculations M'!GN1552","v":0},{"$f":"'Calculations M'!GO1552","v":0},{"$f":"'Calculations M'!GP1552","v":0},{"$f":"'Calculations M'!GQ1552","v":0},{"$f":"'Calculations M'!GR1552","v":0},{"$f":"'Calculations M'!GS1552","v":0},{"$f":"'Calculations M'!GT1552","v":0},{"$f":"'Calculations M'!GU1552","v":0},{"$f":"'Calculations M'!GV1552","v":0},{"$f":"'Calculations M'!GW1552","v":0},{"$f":"'Calculations M'!GX1552","v":0},{"$f":"'Calculations M'!GY1552","v":0},{"$f":"'Calculations M'!GZ1552","v":0},{"$f":"'Calculations M'!HA1552","v":0},{"$f":"'Calculations M'!HB1552","v":0},{"$f":"'Calculations M'!HC1552","v":0},{"$f":"'Calculations M'!HD1552","v":0},{"$f":"'Calculations M'!HE1552","v":0},{"$f":"'Calculations M'!HF1552","v":0},{"$f":"'Calculations M'!HG1552","v":0},{"$f":"'Calculations M'!HH1552","v":0},{"$f":"'Calculations M'!HI1552","v":0},{"$f":"'Calculations M'!HJ1552","v":0},{"$f":"'Calculations M'!HK1552","v":0},{"$f":"'Calculations M'!HL1552","v":0},{"$f":"'Calculations M'!HM1552","v":0},{"$f":"'Calculations M'!HN1552","v":0},{"$f":"'Calculations M'!HO1552","v":0},{"$f":"'Calculations M'!HP1552","v":0},{"$f":"'Calculations M'!HQ1552","v":0},{"$f":"'Calculations M'!HR1552","v":0},{"$f":"'Calculations M'!HS1552","v":0},{"$f":"'Calculations M'!HT1552","v":0},{"$f":"'Calculations M'!HU1552","v":0},{"$f":"'Calculations M'!HV1552","v":0},{"$f":"'Calculations M'!HW1552","v":0},{"$f":"'Calculations M'!HX1552","v":0},{"$f":"'Calculations M'!HY1552","v":0},{"$f":"'Calculations M'!HZ1552","v":0},{"$f":"'Calculations M'!IA1552","v":0},{"$f":"'Calculations M'!IB1552","v":0},{"$f":"'Calculations M'!IC1552","v":0},{"$f":"'Calculations M'!ID1552","v":0},{"$f":"'Calculations M'!IE1552","v":0},{"$f":"'Calculations M'!IF1552","v":0},{"$f":"'Calculations M'!IG1552","v":0},{"$f":"'Calculations M'!IH1552","v":0},{"$f":"'Calculations M'!II1552","v":0},{"$f":"'Calculations M'!IJ1552","v":0},{"$f":"'Calculations M'!IK1552","v":0},{"$f":"'Calculations M'!IL1552","v":0},{"$f":"'Calculations M'!IM1552","v":0},{"$f":"'Calculations M'!IN1552","v":0},{"$f":"'Calculations M'!IO1552","v":0},{"$f":"'Calculations M'!IP1552","v":0},{"$f":"'Calculations M'!IQ1552","v":0},{"$f":"'Calculations M'!IR1552","v":0},{"$f":"'Calculations M'!IS1552","v":0},{"$f":"'Calculations M'!IT1552","v":0},{"$f":"'Calculations M'!IU1552","v":0},{"$f":"'Calculations M'!IV1552","v":0},{"$f":"'Calculations M'!IW1552","v":0},{"$f":"'Calculations M'!IX1552","v":0},{"$f":"'Calculations M'!IY1552","v":0},{"$f":"'Calculations M'!IZ1552","v":0},{"$f":"'Calculations M'!JA1552","v":0},{"$f":"'Calculations M'!JB1552","v":0},{"$f":"'Calculations M'!JC1552","v":0},{"$f":"'Calculations M'!JD1552","v":0},{"$f":"'Calculations M'!JE1552","v":0},{"$f":"'Calculations M'!JF1552","v":0},{"$f":"'Calculations M'!JG1552","v":0},{"$f":"'Calculations M'!JH1552","v":0},{"$f":"'Calculations M'!JI1552","v":0},{"$f":"'Calculations M'!JJ1552","v":0},{"$f":"'Calculations M'!JK1552","v":0},{"$f":"'Calculations M'!JL1552","v":0},{"$f":"'Calculations M'!JM1552","v":0},{"$f":"'Calculations M'!JN1552","v":0},{"$f":"'Calculations M'!JO1552","v":0},{"$f":"'Calculations M'!JP1552","v":0},{"$f":"'Calculations M'!JQ1552","v":0},{"$f":"'Calculations M'!JR1552","v":0},{"$f":"'Calculations M'!JS1552","v":0},{"$f":"'Calculations M'!JT1552","v":0},{"$f":"'Calculations M'!JU1552","v":0},{"$f":"'Calculations M'!JV1552","v":0},{"$f":"'Calculations M'!JW1552","v":0},{"$f":"'Calculations M'!JX1552","v":0},{"$f":"'Calculations M'!JY1552","v":0},{"$f":"'Calculations M'!JZ1552","v":0},{"$f":"'Calculations M'!KA1552","v":0},{"$f":"'Calculations M'!KB1552","v":0},{"$f":"'Calculations M'!KC1552","v":0},{"$f":"'Calculations M'!KD1552","v":0},{"$f":"'Calculations M'!KE1552","v":0},{"$f":"'Calculations M'!KF1552","v":0},{"$f":"'Calculations M'!KG1552","v":0},{"$f":"'Calculations M'!KH1552","v":0},{"$f":"'Calculations M'!KI1552","v":0},{"$f":"'Calculations M'!KJ1552","v":0},{"$f":"'Calculations M'!KK1552","v":0},{"$f":"'Calculations M'!KL1552","v":0},{"$f":"'Calculations M'!KM1552","v":0},{"$f":"'Calculations M'!KN1552","v":0},{"$f":"'Calculations M'!KO1552","v":0},{"$f":"'Calculations M'!KP1552","v":0},{"$f":"'Calculations M'!KQ1552","v":0},{"$f":"'Calculations M'!KR1552","v":0},{"$f":"'Calculations M'!KS1552","v":0},{"$f":"'Calculations M'!KT1552","v":0},{"$f":"'Calculations M'!KU1552","v":0},{"$f":"'Calculations M'!KV1552","v":0},{"$f":"'Calculations M'!KW1552","v":0},{"$f":"'Calculations M'!KX1552","v":0},{"$f":"'Calculations M'!KY1552","v":0},{"$f":"'Calculations M'!KZ1552","v":0},{"$f":"'Calculations M'!LA1552","v":0},{"$f":"'Calculations M'!LB1552","v":0},{"$f":"'Calculations M'!LC1552","v":0},{"$f":"'Calculations M'!LD1552","v":0},{"$f":"'Calculations M'!LE1552","v":0},{"$f":"'Calculations M'!LF1552","v":0},{"$f":"'Calculations M'!LG1552","v":0},{"$f":"'Calculations M'!LH1552","v":0},{"$f":"'Calculations M'!LI1552","v":0},{"$f":"'Calculations M'!LJ1552","v":0},{"$f":"'Calculations M'!LK1552","v":0},{"$f":"'Calculations M'!LL1552","v":0},{"$f":"'Calculations M'!LM1552","v":0},{"$f":"'Calculations M'!LN1552","v":0},{"$f":"'Calculations M'!LO1552","v":0},{"$f":"'Calculations M'!LP1552","v":0},{"$f":"'Calculations M'!LQ1552","v":0},{"$f":"'Calculations M'!LR1552","v":0},{"$f":"'Calculations M'!LS1552","v":0},{"$f":"'Calculations M'!LT1552","v":0},{"$f":"'Calculations M'!LU1552","v":0},{"$f":"'Calculations M'!LV1552","v":0},{"$f":"'Calculations M'!LW1552","v":0},{"$f":"'Calculations M'!LX1552","v":0},{"$f":"'Calculations M'!LY1552","v":0},{"$f":"'Calculations M'!LZ1552","v":0},{"$f":"'Calculations M'!MA1552","v":0},{"$f":"'Calculations M'!MB1552","v":0},{"$f":"'Calculations M'!MC1552","v":0},{"$f":"'Calculations M'!MD1552","v":0},{"$f":"'Calculations M'!ME1552","v":0},{"$f":"'Calculations M'!MF1552","v":0},{"$f":"'Calculations M'!MG1552","v":0},{"$f":"'Calculations M'!MH1552","v":0}]
[{"$nulls":6},0]
[]
[{"$nulls":3},{"$f":"NTBInputs!C724","v":"OPERATING EXPENDITURE"}]
[{"$nulls":4},{"$f":"NTBInputs!D725","v":"O&M"},null,{"$f":"SUM(S172:AQ172)","v":{"v":-878430,"d":"(878,430)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU172:$MH172)","v":0},{"v":-18690,"d":"(18,690)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU172:$MH172)","v":{"v":-37380,"d":"(37,380)"}},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$nulls":3},{"$f":"'Calculations M'!AU1536","v":0},{"$f":"'Calculations M'!AV1536","v":0},{"$f":"'Calculations M'!AW1536","v":0},{"$f":"'Calculations M'!AX1536","v":0},{"$f":"'Calculations M'!AY1536","v":0},{"$f":"'Calculations M'!AZ1536","v":0},{"$f":"'Calculations M'!BA1536","v":0},{"$f":"'Calculations M'!BB1536","v":0},{"$f":"'Calculations M'!BC1536","v":0},{"$f":"'Calculations M'!BD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!BZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!CZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!DZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ED1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ER1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ES1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ET1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!EZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!FZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!GZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!HZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ID1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!II1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!IZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!JZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!KZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LE1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LH1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LI1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LJ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LK1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LL1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LM1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LN1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LO1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LP1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LQ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LR1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LS1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LT1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LU1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LV1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LW1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LX1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LY1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!LZ1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MA1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MB1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MC1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MD1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!ME1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MF1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MG1536","v":{"v":-3115,"d":"(3,115)"}},{"$f":"'Calculations M'!MH1536","v":{"v":-3115,"d":"(3,115)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D726","v":"Rent&Rates"},null,{"v":-422750,"d":"(422,750)"},{"$nulls":11},0,{"v":-13350,"d":"(13,350)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"$nulls":3},{"$f":"'Calculations M'!AU1537","v":0},{"$f":"'Calculations M'!AV1537","v":0},{"$f":"'Calculations M'!AW1537","v":0},{"$f":"'Calculations M'!AX1537","v":0},{"$f":"'Calculations M'!AY1537","v":0},{"$f":"'Calculations M'!AZ1537","v":0},{"$f":"'Calculations M'!BA1537","v":0},{"$f":"'Calculations M'!BB1537","v":0},{"$f":"'Calculations M'!BC1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BD1537","v":0},{"$f":"'Calculations M'!BE1537","v":0},{"$f":"'Calculations M'!BF1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BG1537","v":0},{"$f":"'Calculations M'!BH1537","v":0},{"$f":"'Calculations M'!BI1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BJ1537","v":0},{"$f":"'Calculations M'!BK1537","v":0},{"$f":"'Calculations M'!BL1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BM1537","v":0},{"$f":"'Calculations M'!BN1537","v":0},{"$f":"'Calculations M'!BO1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BP1537","v":0},{"$f":"'Calculations M'!BQ1537","v":0},{"$f":"'Calculations M'!BR1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BS1537","v":0},{"$f":"'Calculations M'!BT1537","v":0},{"$f":"'Calculations M'!BU1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BV1537","v":0},{"$f":"'Calculations M'!BW1537","v":0},{"$f":"'Calculations M'!BX1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!BY1537","v":0},{"$f":"'Calculations M'!BZ1537","v":0},{"$f":"'Calculations M'!CA1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CB1537","v":0},{"$f":"'Calculations M'!CC1537","v":0},{"$f":"'Calculations M'!CD1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CE1537","v":0},{"$f":"'Calculations M'!CF1537","v":0},{"$f":"'Calculations M'!CG1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CH1537","v":0},{"$f":"'Calculations M'!CI1537","v":0},{"$f":"'Calculations M'!CJ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CK1537","v":0},{"$f":"'Calculations M'!CL1537","v":0},{"$f":"'Calculations M'!CM1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CN1537","v":0},{"$f":"'Calculations M'!CO1537","v":0},{"$f":"'Calculations M'!CP1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CQ1537","v":0},{"$f":"'Calculations M'!CR1537","v":0},{"$f":"'Calculations M'!CS1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CT1537","v":0},{"$f":"'Calculations M'!CU1537","v":0},{"$f":"'Calculations M'!CV1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CW1537","v":0},{"$f":"'Calculations M'!CX1537","v":0},{"$f":"'Calculations M'!CY1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!CZ1537","v":0},{"$f":"'Calculations M'!DA1537","v":0},{"$f":"'Calculations M'!DB1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DC1537","v":0},{"$f":"'Calculations M'!DD1537","v":0},{"$f":"'Calculations M'!DE1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DF1537","v":0},{"$f":"'Calculations M'!DG1537","v":0},{"$f":"'Calculations M'!DH1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DI1537","v":0},{"$f":"'Calculations M'!DJ1537","v":0},{"$f":"'Calculations M'!DK1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DL1537","v":0},{"$f":"'Calculations M'!DM1537","v":0},{"$f":"'Calculations M'!DN1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DO1537","v":0},{"$f":"'Calculations M'!DP1537","v":0},{"$f":"'Calculations M'!DQ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DR1537","v":0},{"$f":"'Calculations M'!DS1537","v":0},{"$f":"'Calculations M'!DT1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DU1537","v":0},{"$f":"'Calculations M'!DV1537","v":0},{"$f":"'Calculations M'!DW1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!DX1537","v":0},{"$f":"'Calculations M'!DY1537","v":0},{"$f":"'Calculations M'!DZ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EA1537","v":0},{"$f":"'Calculations M'!EB1537","v":0},{"$f":"'Calculations M'!EC1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!ED1537","v":0},{"$f":"'Calculations M'!EE1537","v":0},{"$f":"'Calculations M'!EF1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EG1537","v":0},{"$f":"'Calculations M'!EH1537","v":0},{"$f":"'Calculations M'!EI1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EJ1537","v":0},{"$f":"'Calculations M'!EK1537","v":0},{"$f":"'Calculations M'!EL1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EM1537","v":0},{"$f":"'Calculations M'!EN1537","v":0},{"$f":"'Calculations M'!EO1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EP1537","v":0},{"$f":"'Calculations M'!EQ1537","v":0},{"$f":"'Calculations M'!ER1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!ES1537","v":0},{"$f":"'Calculations M'!ET1537","v":0},{"$f":"'Calculations M'!EU1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EV1537","v":0},{"$f":"'Calculations M'!EW1537","v":0},{"$f":"'Calculations M'!EX1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!EY1537","v":0},{"$f":"'Calculations M'!EZ1537","v":0},{"$f":"'Calculations M'!FA1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FB1537","v":0},{"$f":"'Calculations M'!FC1537","v":0},{"$f":"'Calculations M'!FD1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FE1537","v":0},{"$f":"'Calculations M'!FF1537","v":0},{"$f":"'Calculations M'!FG1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FH1537","v":0},{"$f":"'Calculations M'!FI1537","v":0},{"$f":"'Calculations M'!FJ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FK1537","v":0},{"$f":"'Calculations M'!FL1537","v":0},{"$f":"'Calculations M'!FM1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FN1537","v":0},{"$f":"'Calculations M'!FO1537","v":0},{"$f":"'Calculations M'!FP1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FQ1537","v":0},{"$f":"'Calculations M'!FR1537","v":0},{"$f":"'Calculations M'!FS1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FT1537","v":0},{"$f":"'Calculations M'!FU1537","v":0},{"$f":"'Calculations M'!FV1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FW1537","v":0},{"$f":"'Calculations M'!FX1537","v":0},{"$f":"'Calculations M'!FY1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!FZ1537","v":0},{"$f":"'Calculations M'!GA1537","v":0},{"$f":"'Calculations M'!GB1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GC1537","v":0},{"$f":"'Calculations M'!GD1537","v":0},{"$f":"'Calculations M'!GE1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GF1537","v":0},{"$f":"'Calculations M'!GG1537","v":0},{"$f":"'Calculations M'!GH1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GI1537","v":0},{"$f":"'Calculations M'!GJ1537","v":0},{"$f":"'Calculations M'!GK1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GL1537","v":0},{"$f":"'Calculations M'!GM1537","v":0},{"$f":"'Calculations M'!GN1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GO1537","v":0},{"$f":"'Calculations M'!GP1537","v":0},{"$f":"'Calculations M'!GQ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GR1537","v":0},{"$f":"'Calculations M'!GS1537","v":0},{"$f":"'Calculations M'!GT1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GU1537","v":0},{"$f":"'Calculations M'!GV1537","v":0},{"$f":"'Calculations M'!GW1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!GX1537","v":0},{"$f":"'Calculations M'!GY1537","v":0},{"$f":"'Calculations M'!GZ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HA1537","v":0},{"$f":"'Calculations M'!HB1537","v":0},{"$f":"'Calculations M'!HC1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HD1537","v":0},{"$f":"'Calculations M'!HE1537","v":0},{"$f":"'Calculations M'!HF1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HG1537","v":0},{"$f":"'Calculations M'!HH1537","v":0},{"$f":"'Calculations M'!HI1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HJ1537","v":0},{"$f":"'Calculations M'!HK1537","v":0},{"$f":"'Calculations M'!HL1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HM1537","v":0},{"$f":"'Calculations M'!HN1537","v":0},{"$f":"'Calculations M'!HO1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HP1537","v":0},{"$f":"'Calculations M'!HQ1537","v":0},{"$f":"'Calculations M'!HR1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HS1537","v":0},{"$f":"'Calculations M'!HT1537","v":0},{"$f":"'Calculations M'!HU1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HV1537","v":0},{"$f":"'Calculations M'!HW1537","v":0},{"$f":"'Calculations M'!HX1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!HY1537","v":0},{"$f":"'Calculations M'!HZ1537","v":0},{"$f":"'Calculations M'!IA1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IB1537","v":0},{"$f":"'Calculations M'!IC1537","v":0},{"$f":"'Calculations M'!ID1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IE1537","v":0},{"$f":"'Calculations M'!IF1537","v":0},{"$f":"'Calculations M'!IG1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IH1537","v":0},{"$f":"'Calculations M'!II1537","v":0},{"$f":"'Calculations M'!IJ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IK1537","v":0},{"$f":"'Calculations M'!IL1537","v":0},{"$f":"'Calculations M'!IM1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IN1537","v":0},{"$f":"'Calculations M'!IO1537","v":0},{"$f":"'Calculations M'!IP1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IQ1537","v":0},{"$f":"'Calculations M'!IR1537","v":0},{"$f":"'Calculations M'!IS1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IT1537","v":0},{"$f":"'Calculations M'!IU1537","v":0},{"$f":"'Calculations M'!IV1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IW1537","v":0},{"$f":"'Calculations M'!IX1537","v":0},{"$f":"'Calculations M'!IY1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!IZ1537","v":0},{"$f":"'Calculations M'!JA1537","v":0},{"$f":"'Calculations M'!JB1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JC1537","v":0},{"$f":"'Calculations M'!JD1537","v":0},{"$f":"'Calculations M'!JE1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JF1537","v":0},{"$f":"'Calculations M'!JG1537","v":0},{"$f":"'Calculations M'!JH1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JI1537","v":0},{"$f":"'Calculations M'!JJ1537","v":0},{"$f":"'Calculations M'!JK1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JL1537","v":0},{"$f":"'Calculations M'!JM1537","v":0},{"$f":"'Calculations M'!JN1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JO1537","v":0},{"$f":"'Calculations M'!JP1537","v":0},{"$f":"'Calculations M'!JQ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JR1537","v":0},{"$f":"'Calculations M'!JS1537","v":0},{"$f":"'Calculations M'!JT1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JU1537","v":0},{"$f":"'Calculations M'!JV1537","v":0},{"$f":"'Calculations M'!JW1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!JX1537","v":0},{"$f":"'Calculations M'!JY1537","v":0},{"$f":"'Calculations M'!JZ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KA1537","v":0},{"$f":"'Calculations M'!KB1537","v":0},{"$f":"'Calculations M'!KC1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KD1537","v":0},{"$f":"'Calculations M'!KE1537","v":0},{"$f":"'Calculations M'!KF1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KG1537","v":0},{"$f":"'Calculations M'!KH1537","v":0},{"$f":"'Calculations M'!KI1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KJ1537","v":0},{"$f":"'Calculations M'!KK1537","v":0},{"$f":"'Calculations M'!KL1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KM1537","v":0},{"$f":"'Calculations M'!KN1537","v":0},{"$f":"'Calculations M'!KO1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KP1537","v":0},{"$f":"'Calculations M'!KQ1537","v":0},{"$f":"'Calculations M'!KR1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KS1537","v":0},{"$f":"'Calculations M'!KT1537","v":0},{"$f":"'Calculations M'!KU1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KV1537","v":0},{"$f":"'Calculations M'!KW1537","v":0},{"$f":"'Calculations M'!KX1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!KY1537","v":0},{"$f":"'Calculations M'!KZ1537","v":0},{"$f":"'Calculations M'!LA1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LB1537","v":0},{"$f":"'Calculations M'!LC1537","v":0},{"$f":"'Calculations M'!LD1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LE1537","v":0},{"$f":"'Calculations M'!LF1537","v":0},{"$f":"'Calculations M'!LG1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LH1537","v":0},{"$f":"'Calculations M'!LI1537","v":0},{"$f":"'Calculations M'!LJ1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LK1537","v":0},{"$f":"'Calculations M'!LL1537","v":0},{"$f":"'Calculations M'!LM1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LN1537","v":0},{"$f":"'Calculations M'!LO1537","v":0},{"$f":"'Calculations M'!LP1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LQ1537","v":0},{"$f":"'Calculations M'!LR1537","v":0},{"$f":"'Calculations M'!LS1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LT1537","v":0},{"$f":"'Calculations M'!LU1537","v":0},{"$f":"'Calculations M'!LV1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LW1537","v":0},{"$f":"'Calculations M'!LX1537","v":0},{"$f":"'Calculations M'!LY1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!LZ1537","v":0},{"$f":"'Calculations M'!MA1537","v":0},{"$f":"'Calculations M'!MB1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!MC1537","v":0},{"$f":"'Calculations M'!MD1537","v":0},{"$f":"'Calculations M'!ME1537","v":{"v":-4450,"d":"(4,450)"}},{"$f":"'Calculations M'!MF1537","v":0},{"$f":"'Calculations M'!MG1537","v":0},{"$f":"'Calculations M'!MH1537","v":{"v":-4450,"d":"(4,450)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D727","v":"Energy Losses"},null,{"v":-3412260,"d":"(3,412,260)"},{"$nulls":11},0,{"v":-96120,"d":"(96,120)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"$nulls":3},{"$f":"'Calculations M'!AU1538","v":0},{"$f":"'Calculations M'!AV1538","v":0},{"$f":"'Calculations M'!AW1538","v":0},{"$f":"'Calculations M'!AX1538","v":0},{"$f":"'Calculations M'!AY1538","v":0},{"$f":"'Calculations M'!AZ1538","v":0},{"$f":"'Calculations M'!BA1538","v":0},{"$f":"'Calculations M'!BB1538","v":0},{"$f":"'Calculations M'!BC1538","v":0},{"$f":"'Calculations M'!BD1538","v":{"v":-20025,"d":"(20,025)"}},{"$f":"'Calculations M'!BE1538","v":{"v":-20025,"d":"(20,025)"}},{"$f":"'Calculations M'!BF1538","v":{"v":-20025,"d":"(20,025)"}},{"$f":"'Calculations M'!BG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!BZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!CZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!DZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ED1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ER1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ES1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ET1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!EZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!FZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!GZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!HZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ID1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!II1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!IZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!JZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!KZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LE1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LH1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LI1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LJ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LK1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LL1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LM1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LN1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LO1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LP1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LQ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LR1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LS1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LT1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LU1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LV1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LW1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LX1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LY1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!LZ1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MA1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MB1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MC1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MD1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!ME1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MF1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MG1538","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Calculations M'!MH1538","v":{"v":-12015,"d":"(12,015)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D728","v":"All insurance"},null,{"v":-213600,"d":"(213,600)"},{"$nulls":11},0,{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"$nulls":3},{"$f":"'Calculations M'!AU1539","v":0},{"$f":"'Calculations M'!AV1539","v":0},{"$f":"'Calculations M'!AW1539","v":0},{"$f":"'Calculations M'!AX1539","v":0},{"$f":"'Calculations M'!AY1539","v":0},{"$f":"'Calculations M'!AZ1539","v":0},{"$f":"'Calculations M'!BA1539","v":0},{"$f":"'Calculations M'!BB1539","v":0},{"$f":"'Calculations M'!BC1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!BD1539","v":0},{"$f":"'Calculations M'!BE1539","v":0},{"$f":"'Calculations M'!BF1539","v":0},{"$f":"'Calculations M'!BG1539","v":0},{"$f":"'Calculations M'!BH1539","v":0},{"$f":"'Calculations M'!BI1539","v":0},{"$f":"'Calculations M'!BJ1539","v":0},{"$f":"'Calculations M'!BK1539","v":0},{"$f":"'Calculations M'!BL1539","v":0},{"$f":"'Calculations M'!BM1539","v":0},{"$f":"'Calculations M'!BN1539","v":0},{"$f":"'Calculations M'!BO1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!BP1539","v":0},{"$f":"'Calculations M'!BQ1539","v":0},{"$f":"'Calculations M'!BR1539","v":0},{"$f":"'Calculations M'!BS1539","v":0},{"$f":"'Calculations M'!BT1539","v":0},{"$f":"'Calculations M'!BU1539","v":0},{"$f":"'Calculations M'!BV1539","v":0},{"$f":"'Calculations M'!BW1539","v":0},{"$f":"'Calculations M'!BX1539","v":0},{"$f":"'Calculations M'!BY1539","v":0},{"$f":"'Calculations M'!BZ1539","v":0},{"$f":"'Calculations M'!CA1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!CB1539","v":0},{"$f":"'Calculations M'!CC1539","v":0},{"$f":"'Calculations M'!CD1539","v":0},{"$f":"'Calculations M'!CE1539","v":0},{"$f":"'Calculations M'!CF1539","v":0},{"$f":"'Calculations M'!CG1539","v":0},{"$f":"'Calculations M'!CH1539","v":0},{"$f":"'Calculations M'!CI1539","v":0},{"$f":"'Calculations M'!CJ1539","v":0},{"$f":"'Calculations M'!CK1539","v":0},{"$f":"'Calculations M'!CL1539","v":0},{"$f":"'Calculations M'!CM1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!CN1539","v":0},{"$f":"'Calculations M'!CO1539","v":0},{"$f":"'Calculations M'!CP1539","v":0},{"$f":"'Calculations M'!CQ1539","v":0},{"$f":"'Calculations M'!CR1539","v":0},{"$f":"'Calculations M'!CS1539","v":0},{"$f":"'Calculations M'!CT1539","v":0},{"$f":"'Calculations M'!CU1539","v":0},{"$f":"'Calculations M'!CV1539","v":0},{"$f":"'Calculations M'!CW1539","v":0},{"$f":"'Calculations M'!CX1539","v":0},{"$f":"'Calculations M'!CY1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!CZ1539","v":0},{"$f":"'Calculations M'!DA1539","v":0},{"$f":"'Calculations M'!DB1539","v":0},{"$f":"'Calculations M'!DC1539","v":0},{"$f":"'Calculations M'!DD1539","v":0},{"$f":"'Calculations M'!DE1539","v":0},{"$f":"'Calculations M'!DF1539","v":0},{"$f":"'Calculations M'!DG1539","v":0},{"$f":"'Calculations M'!DH1539","v":0},{"$f":"'Calculations M'!DI1539","v":0},{"$f":"'Calculations M'!DJ1539","v":0},{"$f":"'Calculations M'!DK1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!DL1539","v":0},{"$f":"'Calculations M'!DM1539","v":0},{"$f":"'Calculations M'!DN1539","v":0},{"$f":"'Calculations M'!DO1539","v":0},{"$f":"'Calculations M'!DP1539","v":0},{"$f":"'Calculations M'!DQ1539","v":0},{"$f":"'Calculations M'!DR1539","v":0},{"$f":"'Calculations M'!DS1539","v":0},{"$f":"'Calculations M'!DT1539","v":0},{"$f":"'Calculations M'!DU1539","v":0},{"$f":"'Calculations M'!DV1539","v":0},{"$f":"'Calculations M'!DW1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!DX1539","v":0},{"$f":"'Calculations M'!DY1539","v":0},{"$f":"'Calculations M'!DZ1539","v":0},{"$f":"'Calculations M'!EA1539","v":0},{"$f":"'Calculations M'!EB1539","v":0},{"$f":"'Calculations M'!EC1539","v":0},{"$f":"'Calculations M'!ED1539","v":0},{"$f":"'Calculations M'!EE1539","v":0},{"$f":"'Calculations M'!EF1539","v":0},{"$f":"'Calculations M'!EG1539","v":0},{"$f":"'Calculations M'!EH1539","v":0},{"$f":"'Calculations M'!EI1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!EJ1539","v":0},{"$f":"'Calculations M'!EK1539","v":0},{"$f":"'Calculations M'!EL1539","v":0},{"$f":"'Calculations M'!EM1539","v":0},{"$f":"'Calculations M'!EN1539","v":0},{"$f":"'Calculations M'!EO1539","v":0},{"$f":"'Calculations M'!EP1539","v":0},{"$f":"'Calculations M'!EQ1539","v":0},{"$f":"'Calculations M'!ER1539","v":0},{"$f":"'Calculations M'!ES1539","v":0},{"$f":"'Calculations M'!ET1539","v":0},{"$f":"'Calculations M'!EU1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!EV1539","v":0},{"$f":"'Calculations M'!EW1539","v":0},{"$f":"'Calculations M'!EX1539","v":0},{"$f":"'Calculations M'!EY1539","v":0},{"$f":"'Calculations M'!EZ1539","v":0},{"$f":"'Calculations M'!FA1539","v":0},{"$f":"'Calculations M'!FB1539","v":0},{"$f":"'Calculations M'!FC1539","v":0},{"$f":"'Calculations M'!FD1539","v":0},{"$f":"'Calculations M'!FE1539","v":0},{"$f":"'Calculations M'!FF1539","v":0},{"$f":"'Calculations M'!FG1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!FH1539","v":0},{"$f":"'Calculations M'!FI1539","v":0},{"$f":"'Calculations M'!FJ1539","v":0},{"$f":"'Calculations M'!FK1539","v":0},{"$f":"'Calculations M'!FL1539","v":0},{"$f":"'Calculations M'!FM1539","v":0},{"$f":"'Calculations M'!FN1539","v":0},{"$f":"'Calculations M'!FO1539","v":0},{"$f":"'Calculations M'!FP1539","v":0},{"$f":"'Calculations M'!FQ1539","v":0},{"$f":"'Calculations M'!FR1539","v":0},{"$f":"'Calculations M'!FS1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!FT1539","v":0},{"$f":"'Calculations M'!FU1539","v":0},{"$f":"'Calculations M'!FV1539","v":0},{"$f":"'Calculations M'!FW1539","v":0},{"$f":"'Calculations M'!FX1539","v":0},{"$f":"'Calculations M'!FY1539","v":0},{"$f":"'Calculations M'!FZ1539","v":0},{"$f":"'Calculations M'!GA1539","v":0},{"$f":"'Calculations M'!GB1539","v":0},{"$f":"'Calculations M'!GC1539","v":0},{"$f":"'Calculations M'!GD1539","v":0},{"$f":"'Calculations M'!GE1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!GF1539","v":0},{"$f":"'Calculations M'!GG1539","v":0},{"$f":"'Calculations M'!GH1539","v":0},{"$f":"'Calculations M'!GI1539","v":0},{"$f":"'Calculations M'!GJ1539","v":0},{"$f":"'Calculations M'!GK1539","v":0},{"$f":"'Calculations M'!GL1539","v":0},{"$f":"'Calculations M'!GM1539","v":0},{"$f":"'Calculations M'!GN1539","v":0},{"$f":"'Calculations M'!GO1539","v":0},{"$f":"'Calculations M'!GP1539","v":0},{"$f":"'Calculations M'!GQ1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!GR1539","v":0},{"$f":"'Calculations M'!GS1539","v":0},{"$f":"'Calculations M'!GT1539","v":0},{"$f":"'Calculations M'!GU1539","v":0},{"$f":"'Calculations M'!GV1539","v":0},{"$f":"'Calculations M'!GW1539","v":0},{"$f":"'Calculations M'!GX1539","v":0},{"$f":"'Calculations M'!GY1539","v":0},{"$f":"'Calculations M'!GZ1539","v":0},{"$f":"'Calculations M'!HA1539","v":0},{"$f":"'Calculations M'!HB1539","v":0},{"$f":"'Calculations M'!HC1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!HD1539","v":0},{"$f":"'Calculations M'!HE1539","v":0},{"$f":"'Calculations M'!HF1539","v":0},{"$f":"'Calculations M'!HG1539","v":0},{"$f":"'Calculations M'!HH1539","v":0},{"$f":"'Calculations M'!HI1539","v":0},{"$f":"'Calculations M'!HJ1539","v":0},{"$f":"'Calculations M'!HK1539","v":0},{"$f":"'Calculations M'!HL1539","v":0},{"$f":"'Calculations M'!HM1539","v":0},{"$f":"'Calculations M'!HN1539","v":0},{"$f":"'Calculations M'!HO1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!HP1539","v":0},{"$f":"'Calculations M'!HQ1539","v":0},{"$f":"'Calculations M'!HR1539","v":0},{"$f":"'Calculations M'!HS1539","v":0},{"$f":"'Calculations M'!HT1539","v":0},{"$f":"'Calculations M'!HU1539","v":0},{"$f":"'Calculations M'!HV1539","v":0},{"$f":"'Calculations M'!HW1539","v":0},{"$f":"'Calculations M'!HX1539","v":0},{"$f":"'Calculations M'!HY1539","v":0},{"$f":"'Calculations M'!HZ1539","v":0},{"$f":"'Calculations M'!IA1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!IB1539","v":0},{"$f":"'Calculations M'!IC1539","v":0},{"$f":"'Calculations M'!ID1539","v":0},{"$f":"'Calculations M'!IE1539","v":0},{"$f":"'Calculations M'!IF1539","v":0},{"$f":"'Calculations M'!IG1539","v":0},{"$f":"'Calculations M'!IH1539","v":0},{"$f":"'Calculations M'!II1539","v":0},{"$f":"'Calculations M'!IJ1539","v":0},{"$f":"'Calculations M'!IK1539","v":0},{"$f":"'Calculations M'!IL1539","v":0},{"$f":"'Calculations M'!IM1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!IN1539","v":0},{"$f":"'Calculations M'!IO1539","v":0},{"$f":"'Calculations M'!IP1539","v":0},{"$f":"'Calculations M'!IQ1539","v":0},{"$f":"'Calculations M'!IR1539","v":0},{"$f":"'Calculations M'!IS1539","v":0},{"$f":"'Calculations M'!IT1539","v":0},{"$f":"'Calculations M'!IU1539","v":0},{"$f":"'Calculations M'!IV1539","v":0},{"$f":"'Calculations M'!IW1539","v":0},{"$f":"'Calculations M'!IX1539","v":0},{"$f":"'Calculations M'!IY1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!IZ1539","v":0},{"$f":"'Calculations M'!JA1539","v":0},{"$f":"'Calculations M'!JB1539","v":0},{"$f":"'Calculations M'!JC1539","v":0},{"$f":"'Calculations M'!JD1539","v":0},{"$f":"'Calculations M'!JE1539","v":0},{"$f":"'Calculations M'!JF1539","v":0},{"$f":"'Calculations M'!JG1539","v":0},{"$f":"'Calculations M'!JH1539","v":0},{"$f":"'Calculations M'!JI1539","v":0},{"$f":"'Calculations M'!JJ1539","v":0},{"$f":"'Calculations M'!JK1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!JL1539","v":0},{"$f":"'Calculations M'!JM1539","v":0},{"$f":"'Calculations M'!JN1539","v":0},{"$f":"'Calculations M'!JO1539","v":0},{"$f":"'Calculations M'!JP1539","v":0},{"$f":"'Calculations M'!JQ1539","v":0},{"$f":"'Calculations M'!JR1539","v":0},{"$f":"'Calculations M'!JS1539","v":0},{"$f":"'Calculations M'!JT1539","v":0},{"$f":"'Calculations M'!JU1539","v":0},{"$f":"'Calculations M'!JV1539","v":0},{"$f":"'Calculations M'!JW1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!JX1539","v":0},{"$f":"'Calculations M'!JY1539","v":0},{"$f":"'Calculations M'!JZ1539","v":0},{"$f":"'Calculations M'!KA1539","v":0},{"$f":"'Calculations M'!KB1539","v":0},{"$f":"'Calculations M'!KC1539","v":0},{"$f":"'Calculations M'!KD1539","v":0},{"$f":"'Calculations M'!KE1539","v":0},{"$f":"'Calculations M'!KF1539","v":0},{"$f":"'Calculations M'!KG1539","v":0},{"$f":"'Calculations M'!KH1539","v":0},{"$f":"'Calculations M'!KI1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!KJ1539","v":0},{"$f":"'Calculations M'!KK1539","v":0},{"$f":"'Calculations M'!KL1539","v":0},{"$f":"'Calculations M'!KM1539","v":0},{"$f":"'Calculations M'!KN1539","v":0},{"$f":"'Calculations M'!KO1539","v":0},{"$f":"'Calculations M'!KP1539","v":0},{"$f":"'Calculations M'!KQ1539","v":0},{"$f":"'Calculations M'!KR1539","v":0},{"$f":"'Calculations M'!KS1539","v":0},{"$f":"'Calculations M'!KT1539","v":0},{"$f":"'Calculations M'!KU1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!KV1539","v":0},{"$f":"'Calculations M'!KW1539","v":0},{"$f":"'Calculations M'!KX1539","v":0},{"$f":"'Calculations M'!KY1539","v":0},{"$f":"'Calculations M'!KZ1539","v":0},{"$f":"'Calculations M'!LA1539","v":0},{"$f":"'Calculations M'!LB1539","v":0},{"$f":"'Calculations M'!LC1539","v":0},{"$f":"'Calculations M'!LD1539","v":0},{"$f":"'Calculations M'!LE1539","v":0},{"$f":"'Calculations M'!LF1539","v":0},{"$f":"'Calculations M'!LG1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!LH1539","v":0},{"$f":"'Calculations M'!LI1539","v":0},{"$f":"'Calculations M'!LJ1539","v":0},{"$f":"'Calculations M'!LK1539","v":0},{"$f":"'Calculations M'!LL1539","v":0},{"$f":"'Calculations M'!LM1539","v":0},{"$f":"'Calculations M'!LN1539","v":0},{"$f":"'Calculations M'!LO1539","v":0},{"$f":"'Calculations M'!LP1539","v":0},{"$f":"'Calculations M'!LQ1539","v":0},{"$f":"'Calculations M'!LR1539","v":0},{"$f":"'Calculations M'!LS1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!LT1539","v":0},{"$f":"'Calculations M'!LU1539","v":0},{"$f":"'Calculations M'!LV1539","v":0},{"$f":"'Calculations M'!LW1539","v":0},{"$f":"'Calculations M'!LX1539","v":0},{"$f":"'Calculations M'!LY1539","v":0},{"$f":"'Calculations M'!LZ1539","v":0},{"$f":"'Calculations M'!MA1539","v":0},{"$f":"'Calculations M'!MB1539","v":0},{"$f":"'Calculations M'!MC1539","v":0},{"$f":"'Calculations M'!MD1539","v":0},{"$f":"'Calculations M'!ME1539","v":{"v":-8900,"d":"(8,900)"}},{"$f":"'Calculations M'!MF1539","v":0},{"$f":"'Calculations M'!MG1539","v":0},{"$f":"'Calculations M'!MH1539","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D729","v":"Warranty Costs"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1540","v":0},{"$f":"'Calculations M'!AV1540","v":0},{"$f":"'Calculations M'!AW1540","v":0},{"$f":"'Calculations M'!AX1540","v":0},{"$f":"'Calculations M'!AY1540","v":0},{"$f":"'Calculations M'!AZ1540","v":0},{"$f":"'Calculations M'!BA1540","v":0},{"$f":"'Calculations M'!BB1540","v":0},{"$f":"'Calculations M'!BC1540","v":0},{"$f":"'Calculations M'!BD1540","v":0},{"$f":"'Calculations M'!BE1540","v":0},{"$f":"'Calculations M'!BF1540","v":0},{"$f":"'Calculations M'!BG1540","v":0},{"$f":"'Calculations M'!BH1540","v":0},{"$f":"'Calculations M'!BI1540","v":0},{"$f":"'Calculations M'!BJ1540","v":0},{"$f":"'Calculations M'!BK1540","v":0},{"$f":"'Calculations M'!BL1540","v":0},{"$f":"'Calculations M'!BM1540","v":0},{"$f":"'Calculations M'!BN1540","v":0},{"$f":"'Calculations M'!BO1540","v":0},{"$f":"'Calculations M'!BP1540","v":0},{"$f":"'Calculations M'!BQ1540","v":0},{"$f":"'Calculations M'!BR1540","v":0},{"$f":"'Calculations M'!BS1540","v":0},{"$f":"'Calculations M'!BT1540","v":0},{"$f":"'Calculations M'!BU1540","v":0},{"$f":"'Calculations M'!BV1540","v":0},{"$f":"'Calculations M'!BW1540","v":0},{"$f":"'Calculations M'!BX1540","v":0},{"$f":"'Calculations M'!BY1540","v":0},{"$f":"'Calculations M'!BZ1540","v":0},{"$f":"'Calculations M'!CA1540","v":0},{"$f":"'Calculations M'!CB1540","v":0},{"$f":"'Calculations M'!CC1540","v":0},{"$f":"'Calculations M'!CD1540","v":0},{"$f":"'Calculations M'!CE1540","v":0},{"$f":"'Calculations M'!CF1540","v":0},{"$f":"'Calculations M'!CG1540","v":0},{"$f":"'Calculations M'!CH1540","v":0},{"$f":"'Calculations M'!CI1540","v":0},{"$f":"'Calculations M'!CJ1540","v":0},{"$f":"'Calculations M'!CK1540","v":0},{"$f":"'Calculations M'!CL1540","v":0},{"$f":"'Calculations M'!CM1540","v":0},{"$f":"'Calculations M'!CN1540","v":0},{"$f":"'Calculations M'!CO1540","v":0},{"$f":"'Calculations M'!CP1540","v":0},{"$f":"'Calculations M'!CQ1540","v":0},{"$f":"'Calculations M'!CR1540","v":0},{"$f":"'Calculations M'!CS1540","v":0},{"$f":"'Calculations M'!CT1540","v":0},{"$f":"'Calculations M'!CU1540","v":0},{"$f":"'Calculations M'!CV1540","v":0},{"$f":"'Calculations M'!CW1540","v":0},{"$f":"'Calculations M'!CX1540","v":0},{"$f":"'Calculations M'!CY1540","v":0},{"$f":"'Calculations M'!CZ1540","v":0},{"$f":"'Calculations M'!DA1540","v":0},{"$f":"'Calculations M'!DB1540","v":0},{"$f":"'Calculations M'!DC1540","v":0},{"$f":"'Calculations M'!DD1540","v":0},{"$f":"'Calculations M'!DE1540","v":0},{"$f":"'Calculations M'!DF1540","v":0},{"$f":"'Calculations M'!DG1540","v":0},{"$f":"'Calculations M'!DH1540","v":0},{"$f":"'Calculations M'!DI1540","v":0},{"$f":"'Calculations M'!DJ1540","v":0},{"$f":"'Calculations M'!DK1540","v":0},{"$f":"'Calculations M'!DL1540","v":0},{"$f":"'Calculations M'!DM1540","v":0},{"$f":"'Calculations M'!DN1540","v":0},{"$f":"'Calculations M'!DO1540","v":0},{"$f":"'Calculations M'!DP1540","v":0},{"$f":"'Calculations M'!DQ1540","v":0},{"$f":"'Calculations M'!DR1540","v":0},{"$f":"'Calculations M'!DS1540","v":0},{"$f":"'Calculations M'!DT1540","v":0},{"$f":"'Calculations M'!DU1540","v":0},{"$f":"'Calculations M'!DV1540","v":0},{"$f":"'Calculations M'!DW1540","v":0},{"$f":"'Calculations M'!DX1540","v":0},{"$f":"'Calculations M'!DY1540","v":0},{"$f":"'Calculations M'!DZ1540","v":0},{"$f":"'Calculations M'!EA1540","v":0},{"$f":"'Calculations M'!EB1540","v":0},{"$f":"'Calculations M'!EC1540","v":0},{"$f":"'Calculations M'!ED1540","v":0},{"$f":"'Calculations M'!EE1540","v":0},{"$f":"'Calculations M'!EF1540","v":0},{"$f":"'Calculations M'!EG1540","v":0},{"$f":"'Calculations M'!EH1540","v":0},{"$f":"'Calculations M'!EI1540","v":0},{"$f":"'Calculations M'!EJ1540","v":0},{"$f":"'Calculations M'!EK1540","v":0},{"$f":"'Calculations M'!EL1540","v":0},{"$f":"'Calculations M'!EM1540","v":0},{"$f":"'Calculations M'!EN1540","v":0},{"$f":"'Calculations M'!EO1540","v":0},{"$f":"'Calculations M'!EP1540","v":0},{"$f":"'Calculations M'!EQ1540","v":0},{"$f":"'Calculations M'!ER1540","v":0},{"$f":"'Calculations M'!ES1540","v":0},{"$f":"'Calculations M'!ET1540","v":0},{"$f":"'Calculations M'!EU1540","v":0},{"$f":"'Calculations M'!EV1540","v":0},{"$f":"'Calculations M'!EW1540","v":0},{"$f":"'Calculations M'!EX1540","v":0},{"$f":"'Calculations M'!EY1540","v":0},{"$f":"'Calculations M'!EZ1540","v":0},{"$f":"'Calculations M'!FA1540","v":0},{"$f":"'Calculations M'!FB1540","v":0},{"$f":"'Calculations M'!FC1540","v":0},{"$f":"'Calculations M'!FD1540","v":0},{"$f":"'Calculations M'!FE1540","v":0},{"$f":"'Calculations M'!FF1540","v":0},{"$f":"'Calculations M'!FG1540","v":0},{"$f":"'Calculations M'!FH1540","v":0},{"$f":"'Calculations M'!FI1540","v":0},{"$f":"'Calculations M'!FJ1540","v":0},{"$f":"'Calculations M'!FK1540","v":0},{"$f":"'Calculations M'!FL1540","v":0},{"$f":"'Calculations M'!FM1540","v":0},{"$f":"'Calculations M'!FN1540","v":0},{"$f":"'Calculations M'!FO1540","v":0},{"$f":"'Calculations M'!FP1540","v":0},{"$f":"'Calculations M'!FQ1540","v":0},{"$f":"'Calculations M'!FR1540","v":0},{"$f":"'Calculations M'!FS1540","v":0},{"$f":"'Calculations M'!FT1540","v":0},{"$f":"'Calculations M'!FU1540","v":0},{"$f":"'Calculations M'!FV1540","v":0},{"$f":"'Calculations M'!FW1540","v":0},{"$f":"'Calculations M'!FX1540","v":0},{"$f":"'Calculations M'!FY1540","v":0},{"$f":"'Calculations M'!FZ1540","v":0},{"$f":"'Calculations M'!GA1540","v":0},{"$f":"'Calculations M'!GB1540","v":0},{"$f":"'Calculations M'!GC1540","v":0},{"$f":"'Calculations M'!GD1540","v":0},{"$f":"'Calculations M'!GE1540","v":0},{"$f":"'Calculations M'!GF1540","v":0},{"$f":"'Calculations M'!GG1540","v":0},{"$f":"'Calculations M'!GH1540","v":0},{"$f":"'Calculations M'!GI1540","v":0},{"$f":"'Calculations M'!GJ1540","v":0},{"$f":"'Calculations M'!GK1540","v":0},{"$f":"'Calculations M'!GL1540","v":0},{"$f":"'Calculations M'!GM1540","v":0},{"$f":"'Calculations M'!GN1540","v":0},{"$f":"'Calculations M'!GO1540","v":0},{"$f":"'Calculations M'!GP1540","v":0},{"$f":"'Calculations M'!GQ1540","v":0},{"$f":"'Calculations M'!GR1540","v":0},{"$f":"'Calculations M'!GS1540","v":0},{"$f":"'Calculations M'!GT1540","v":0},{"$f":"'Calculations M'!GU1540","v":0},{"$f":"'Calculations M'!GV1540","v":0},{"$f":"'Calculations M'!GW1540","v":0},{"$f":"'Calculations M'!GX1540","v":0},{"$f":"'Calculations M'!GY1540","v":0},{"$f":"'Calculations M'!GZ1540","v":0},{"$f":"'Calculations M'!HA1540","v":0},{"$f":"'Calculations M'!HB1540","v":0},{"$f":"'Calculations M'!HC1540","v":0},{"$f":"'Calculations M'!HD1540","v":0},{"$f":"'Calculations M'!HE1540","v":0},{"$f":"'Calculations M'!HF1540","v":0},{"$f":"'Calculations M'!HG1540","v":0},{"$f":"'Calculations M'!HH1540","v":0},{"$f":"'Calculations M'!HI1540","v":0},{"$f":"'Calculations M'!HJ1540","v":0},{"$f":"'Calculations M'!HK1540","v":0},{"$f":"'Calculations M'!HL1540","v":0},{"$f":"'Calculations M'!HM1540","v":0},{"$f":"'Calculations M'!HN1540","v":0},{"$f":"'Calculations M'!HO1540","v":0},{"$f":"'Calculations M'!HP1540","v":0},{"$f":"'Calculations M'!HQ1540","v":0},{"$f":"'Calculations M'!HR1540","v":0},{"$f":"'Calculations M'!HS1540","v":0},{"$f":"'Calculations M'!HT1540","v":0},{"$f":"'Calculations M'!HU1540","v":0},{"$f":"'Calculations M'!HV1540","v":0},{"$f":"'Calculations M'!HW1540","v":0},{"$f":"'Calculations M'!HX1540","v":0},{"$f":"'Calculations M'!HY1540","v":0},{"$f":"'Calculations M'!HZ1540","v":0},{"$f":"'Calculations M'!IA1540","v":0},{"$f":"'Calculations M'!IB1540","v":0},{"$f":"'Calculations M'!IC1540","v":0},{"$f":"'Calculations M'!ID1540","v":0},{"$f":"'Calculations M'!IE1540","v":0},{"$f":"'Calculations M'!IF1540","v":0},{"$f":"'Calculations M'!IG1540","v":0},{"$f":"'Calculations M'!IH1540","v":0},{"$f":"'Calculations M'!II1540","v":0},{"$f":"'Calculations M'!IJ1540","v":0},{"$f":"'Calculations M'!IK1540","v":0},{"$f":"'Calculations M'!IL1540","v":0},{"$f":"'Calculations M'!IM1540","v":0},{"$f":"'Calculations M'!IN1540","v":0},{"$f":"'Calculations M'!IO1540","v":0},{"$f":"'Calculations M'!IP1540","v":0},{"$f":"'Calculations M'!IQ1540","v":0},{"$f":"'Calculations M'!IR1540","v":0},{"$f":"'Calculations M'!IS1540","v":0},{"$f":"'Calculations M'!IT1540","v":0},{"$f":"'Calculations M'!IU1540","v":0},{"$f":"'Calculations M'!IV1540","v":0},{"$f":"'Calculations M'!IW1540","v":0},{"$f":"'Calculations M'!IX1540","v":0},{"$f":"'Calculations M'!IY1540","v":0},{"$f":"'Calculations M'!IZ1540","v":0},{"$f":"'Calculations M'!JA1540","v":0},{"$f":"'Calculations M'!JB1540","v":0},{"$f":"'Calculations M'!JC1540","v":0},{"$f":"'Calculations M'!JD1540","v":0},{"$f":"'Calculations M'!JE1540","v":0},{"$f":"'Calculations M'!JF1540","v":0},{"$f":"'Calculations M'!JG1540","v":0},{"$f":"'Calculations M'!JH1540","v":0},{"$f":"'Calculations M'!JI1540","v":0},{"$f":"'Calculations M'!JJ1540","v":0},{"$f":"'Calculations M'!JK1540","v":0},{"$f":"'Calculations M'!JL1540","v":0},{"$f":"'Calculations M'!JM1540","v":0},{"$f":"'Calculations M'!JN1540","v":0},{"$f":"'Calculations M'!JO1540","v":0},{"$f":"'Calculations M'!JP1540","v":0},{"$f":"'Calculations M'!JQ1540","v":0},{"$f":"'Calculations M'!JR1540","v":0},{"$f":"'Calculations M'!JS1540","v":0},{"$f":"'Calculations M'!JT1540","v":0},{"$f":"'Calculations M'!JU1540","v":0},{"$f":"'Calculations M'!JV1540","v":0},{"$f":"'Calculations M'!JW1540","v":0},{"$f":"'Calculations M'!JX1540","v":0},{"$f":"'Calculations M'!JY1540","v":0},{"$f":"'Calculations M'!JZ1540","v":0},{"$f":"'Calculations M'!KA1540","v":0},{"$f":"'Calculations M'!KB1540","v":0},{"$f":"'Calculations M'!KC1540","v":0},{"$f":"'Calculations M'!KD1540","v":0},{"$f":"'Calculations M'!KE1540","v":0},{"$f":"'Calculations M'!KF1540","v":0},{"$f":"'Calculations M'!KG1540","v":0},{"$f":"'Calculations M'!KH1540","v":0},{"$f":"'Calculations M'!KI1540","v":0},{"$f":"'Calculations M'!KJ1540","v":0},{"$f":"'Calculations M'!KK1540","v":0},{"$f":"'Calculations M'!KL1540","v":0},{"$f":"'Calculations M'!KM1540","v":0},{"$f":"'Calculations M'!KN1540","v":0},{"$f":"'Calculations M'!KO1540","v":0},{"$f":"'Calculations M'!KP1540","v":0},{"$f":"'Calculations M'!KQ1540","v":0},{"$f":"'Calculations M'!KR1540","v":0},{"$f":"'Calculations M'!KS1540","v":0},{"$f":"'Calculations M'!KT1540","v":0},{"$f":"'Calculations M'!KU1540","v":0},{"$f":"'Calculations M'!KV1540","v":0},{"$f":"'Calculations M'!KW1540","v":0},{"$f":"'Calculations M'!KX1540","v":0},{"$f":"'Calculations M'!KY1540","v":0},{"$f":"'Calculations M'!KZ1540","v":0},{"$f":"'Calculations M'!LA1540","v":0},{"$f":"'Calculations M'!LB1540","v":0},{"$f":"'Calculations M'!LC1540","v":0},{"$f":"'Calculations M'!LD1540","v":0},{"$f":"'Calculations M'!LE1540","v":0},{"$f":"'Calculations M'!LF1540","v":0},{"$f":"'Calculations M'!LG1540","v":0},{"$f":"'Calculations M'!LH1540","v":0},{"$f":"'Calculations M'!LI1540","v":0},{"$f":"'Calculations M'!LJ1540","v":0},{"$f":"'Calculations M'!LK1540","v":0},{"$f":"'Calculations M'!LL1540","v":0},{"$f":"'Calculations M'!LM1540","v":0},{"$f":"'Calculations M'!LN1540","v":0},{"$f":"'Calculations M'!LO1540","v":0},{"$f":"'Calculations M'!LP1540","v":0},{"$f":"'Calculations M'!LQ1540","v":0},{"$f":"'Calculations M'!LR1540","v":0},{"$f":"'Calculations M'!LS1540","v":0},{"$f":"'Calculations M'!LT1540","v":0},{"$f":"'Calculations M'!LU1540","v":0},{"$f":"'Calculations M'!LV1540","v":0},{"$f":"'Calculations M'!LW1540","v":0},{"$f":"'Calculations M'!LX1540","v":0},{"$f":"'Calculations M'!LY1540","v":0},{"$f":"'Calculations M'!LZ1540","v":0},{"$f":"'Calculations M'!MA1540","v":0},{"$f":"'Calculations M'!MB1540","v":0},{"$f":"'Calculations M'!MC1540","v":0},{"$f":"'Calculations M'!MD1540","v":0},{"$f":"'Calculations M'!ME1540","v":0},{"$f":"'Calculations M'!MF1540","v":0},{"$f":"'Calculations M'!MG1540","v":0},{"$f":"'Calculations M'!MH1540","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D730","v":"SG&A"},null,{"v":-2091500,"d":"(2,091,500)"},{"$nulls":11},0,{"v":-44499.99999999999,"d":"(44,500)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$nulls":3},{"$f":"'Calculations M'!AU1541","v":0},{"$f":"'Calculations M'!AV1541","v":0},{"$f":"'Calculations M'!AW1541","v":0},{"$f":"'Calculations M'!AX1541","v":0},{"$f":"'Calculations M'!AY1541","v":0},{"$f":"'Calculations M'!AZ1541","v":0},{"$f":"'Calculations M'!BA1541","v":0},{"$f":"'Calculations M'!BB1541","v":0},{"$f":"'Calculations M'!BC1541","v":0},{"$f":"'Calculations M'!BD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!BZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!CZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!DZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ED1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ER1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ES1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ET1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!EZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!FZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!GZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!HZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ID1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!II1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!IZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!JZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!KZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LE1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LI1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LJ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LK1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LL1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LM1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LN1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LO1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LP1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LQ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LR1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LS1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LT1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LU1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LV1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LW1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LX1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LY1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!LZ1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MA1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MB1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MC1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MD1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!ME1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MF1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MG1541","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"'Calculations M'!MH1541","v":{"v":-7416.666666666666,"d":"(7,417)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D731","v":"FFR Revenue Share"},null,{"v":-766125.2404615383,"d":"(766,125)"},{"$nulls":11},0,{"$f":"SUMIF($AU$10:$MH$10,T$10,$AU178:$MH178)","v":{"v":-270397.14369230764,"d":"(270,397)"}},{"v":-495728.0967692307,"d":"(495,728)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1542","v":0},{"$f":"'Calculations M'!AV1542","v":0},{"$f":"'Calculations M'!AW1542","v":0},{"$f":"'Calculations M'!AX1542","v":0},{"$f":"'Calculations M'!AY1542","v":0},{"$f":"'Calculations M'!AZ1542","v":0},{"$f":"'Calculations M'!BA1542","v":0},{"$f":"'Calculations M'!BB1542","v":0},{"$f":"'Calculations M'!BC1542","v":0},{"$f":"'Calculations M'!BD1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BE1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BF1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BG1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BH1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BI1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BJ1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BK1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BL1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BM1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BN1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BO1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BP1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BQ1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BR1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BS1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BT1542","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"'Calculations M'!BU1542","v":0},{"$f":"'Calculations M'!BV1542","v":0},{"$f":"'Calculations M'!BW1542","v":0},{"$f":"'Calculations M'!BX1542","v":0},{"$f":"'Calculations M'!BY1542","v":0},{"$f":"'Calculations M'!BZ1542","v":0},{"$f":"'Calculations M'!CA1542","v":0},{"$f":"'Calculations M'!CB1542","v":0},{"$f":"'Calculations M'!CC1542","v":0},{"$f":"'Calculations M'!CD1542","v":0},{"$f":"'Calculations M'!CE1542","v":0},{"$f":"'Calculations M'!CF1542","v":0},{"$f":"'Calculations M'!CG1542","v":0},{"$f":"'Calculations M'!CH1542","v":0},{"$f":"'Calculations M'!CI1542","v":0},{"$f":"'Calculations M'!CJ1542","v":0},{"$f":"'Calculations M'!CK1542","v":0},{"$f":"'Calculations M'!CL1542","v":0},{"$f":"'Calculations M'!CM1542","v":0},{"$f":"'Calculations M'!CN1542","v":0},{"$f":"'Calculations M'!CO1542","v":0},{"$f":"'Calculations M'!CP1542","v":0},{"$f":"'Calculations M'!CQ1542","v":0},{"$f":"'Calculations M'!CR1542","v":0},{"$f":"'Calculations M'!CS1542","v":0},{"$f":"'Calculations M'!CT1542","v":0},{"$f":"'Calculations M'!CU1542","v":0},{"$f":"'Calculations M'!CV1542","v":0},{"$f":"'Calculations M'!CW1542","v":0},{"$f":"'Calculations M'!CX1542","v":0},{"$f":"'Calculations M'!CY1542","v":0},{"$f":"'Calculations M'!CZ1542","v":0},{"$f":"'Calculations M'!DA1542","v":0},{"$f":"'Calculations M'!DB1542","v":0},{"$f":"'Calculations M'!DC1542","v":0},{"$f":"'Calculations M'!DD1542","v":0},{"$f":"'Calculations M'!DE1542","v":0},{"$f":"'Calculations M'!DF1542","v":0},{"$f":"'Calculations M'!DG1542","v":0},{"$f":"'Calculations M'!DH1542","v":0},{"$f":"'Calculations M'!DI1542","v":0},{"$f":"'Calculations M'!DJ1542","v":0},{"$f":"'Calculations M'!DK1542","v":0},{"$f":"'Calculations M'!DL1542","v":0},{"$f":"'Calculations M'!DM1542","v":0},{"$f":"'Calculations M'!DN1542","v":0},{"$f":"'Calculations M'!DO1542","v":0},{"$f":"'Calculations M'!DP1542","v":0},{"$f":"'Calculations M'!DQ1542","v":0},{"$f":"'Calculations M'!DR1542","v":0},{"$f":"'Calculations M'!DS1542","v":0},{"$f":"'Calculations M'!DT1542","v":0},{"$f":"'Calculations M'!DU1542","v":0},{"$f":"'Calculations M'!DV1542","v":0},{"$f":"'Calculations M'!DW1542","v":0},{"$f":"'Calculations M'!DX1542","v":0},{"$f":"'Calculations M'!DY1542","v":0},{"$f":"'Calculations M'!DZ1542","v":0},{"$f":"'Calculations M'!EA1542","v":0},{"$f":"'Calculations M'!EB1542","v":0},{"$f":"'Calculations M'!EC1542","v":0},{"$f":"'Calculations M'!ED1542","v":0},{"$f":"'Calculations M'!EE1542","v":0},{"$f":"'Calculations M'!EF1542","v":0},{"$f":"'Calculations M'!EG1542","v":0},{"$f":"'Calculations M'!EH1542","v":0},{"$f":"'Calculations M'!EI1542","v":0},{"$f":"'Calculations M'!EJ1542","v":0},{"$f":"'Calculations M'!EK1542","v":0},{"$f":"'Calculations M'!EL1542","v":0},{"$f":"'Calculations M'!EM1542","v":0},{"$f":"'Calculations M'!EN1542","v":0},{"$f":"'Calculations M'!EO1542","v":0},{"$f":"'Calculations M'!EP1542","v":0},{"$f":"'Calculations M'!EQ1542","v":0},{"$f":"'Calculations M'!ER1542","v":0},{"$f":"'Calculations M'!ES1542","v":0},{"$f":"'Calculations M'!ET1542","v":0},{"$f":"'Calculations M'!EU1542","v":0},{"$f":"'Calculations M'!EV1542","v":0},{"$f":"'Calculations M'!EW1542","v":0},{"$f":"'Calculations M'!EX1542","v":0},{"$f":"'Calculations M'!EY1542","v":0},{"$f":"'Calculations M'!EZ1542","v":0},{"$f":"'Calculations M'!FA1542","v":0},{"$f":"'Calculations M'!FB1542","v":0},{"$f":"'Calculations M'!FC1542","v":0},{"$f":"'Calculations M'!FD1542","v":0},{"$f":"'Calculations M'!FE1542","v":0},{"$f":"'Calculations M'!FF1542","v":0},{"$f":"'Calculations M'!FG1542","v":0},{"$f":"'Calculations M'!FH1542","v":0},{"$f":"'Calculations M'!FI1542","v":0},{"$f":"'Calculations M'!FJ1542","v":0},{"$f":"'Calculations M'!FK1542","v":0},{"$f":"'Calculations M'!FL1542","v":0},{"$f":"'Calculations M'!FM1542","v":0},{"$f":"'Calculations M'!FN1542","v":0},{"$f":"'Calculations M'!FO1542","v":0},{"$f":"'Calculations M'!FP1542","v":0},{"$f":"'Calculations M'!FQ1542","v":0},{"$f":"'Calculations M'!FR1542","v":0},{"$f":"'Calculations M'!FS1542","v":0},{"$f":"'Calculations M'!FT1542","v":0},{"$f":"'Calculations M'!FU1542","v":0},{"$f":"'Calculations M'!FV1542","v":0},{"$f":"'Calculations M'!FW1542","v":0},{"$f":"'Calculations M'!FX1542","v":0},{"$f":"'Calculations M'!FY1542","v":0},{"$f":"'Calculations M'!FZ1542","v":0},{"$f":"'Calculations M'!GA1542","v":0},{"$f":"'Calculations M'!GB1542","v":0},{"$f":"'Calculations M'!GC1542","v":0},{"$f":"'Calculations M'!GD1542","v":0},{"$f":"'Calculations M'!GE1542","v":0},{"$f":"'Calculations M'!GF1542","v":0},{"$f":"'Calculations M'!GG1542","v":0},{"$f":"'Calculations M'!GH1542","v":0},{"$f":"'Calculations M'!GI1542","v":0},{"$f":"'Calculations M'!GJ1542","v":0},{"$f":"'Calculations M'!GK1542","v":0},{"$f":"'Calculations M'!GL1542","v":0},{"$f":"'Calculations M'!GM1542","v":0},{"$f":"'Calculations M'!GN1542","v":0},{"$f":"'Calculations M'!GO1542","v":0},{"$f":"'Calculations M'!GP1542","v":0},{"$f":"'Calculations M'!GQ1542","v":0},{"$f":"'Calculations M'!GR1542","v":0},{"$f":"'Calculations M'!GS1542","v":0},{"$f":"'Calculations M'!GT1542","v":0},{"$f":"'Calculations M'!GU1542","v":0},{"$f":"'Calculations M'!GV1542","v":0},{"$f":"'Calculations M'!GW1542","v":0},{"$f":"'Calculations M'!GX1542","v":0},{"$f":"'Calculations M'!GY1542","v":0},{"$f":"'Calculations M'!GZ1542","v":0},{"$f":"'Calculations M'!HA1542","v":0},{"$f":"'Calculations M'!HB1542","v":0},{"$f":"'Calculations M'!HC1542","v":0},{"$f":"'Calculations M'!HD1542","v":0},{"$f":"'Calculations M'!HE1542","v":0},{"$f":"'Calculations M'!HF1542","v":0},{"$f":"'Calculations M'!HG1542","v":0},{"$f":"'Calculations M'!HH1542","v":0},{"$f":"'Calculations M'!HI1542","v":0},{"$f":"'Calculations M'!HJ1542","v":0},{"$f":"'Calculations M'!HK1542","v":0},{"$f":"'Calculations M'!HL1542","v":0},{"$f":"'Calculations M'!HM1542","v":0},{"$f":"'Calculations M'!HN1542","v":0},{"$f":"'Calculations M'!HO1542","v":0},{"$f":"'Calculations M'!HP1542","v":0},{"$f":"'Calculations M'!HQ1542","v":0},{"$f":"'Calculations M'!HR1542","v":0},{"$f":"'Calculations M'!HS1542","v":0},{"$f":"'Calculations M'!HT1542","v":0},{"$f":"'Calculations M'!HU1542","v":0},{"$f":"'Calculations M'!HV1542","v":0},{"$f":"'Calculations M'!HW1542","v":0},{"$f":"'Calculations M'!HX1542","v":0},{"$f":"'Calculations M'!HY1542","v":0},{"$f":"'Calculations M'!HZ1542","v":0},{"$f":"'Calculations M'!IA1542","v":0},{"$f":"'Calculations M'!IB1542","v":0},{"$f":"'Calculations M'!IC1542","v":0},{"$f":"'Calculations M'!ID1542","v":0},{"$f":"'Calculations M'!IE1542","v":0},{"$f":"'Calculations M'!IF1542","v":0},{"$f":"'Calculations M'!IG1542","v":0},{"$f":"'Calculations M'!IH1542","v":0},{"$f":"'Calculations M'!II1542","v":0},{"$f":"'Calculations M'!IJ1542","v":0},{"$f":"'Calculations M'!IK1542","v":0},{"$f":"'Calculations M'!IL1542","v":0},{"$f":"'Calculations M'!IM1542","v":0},{"$f":"'Calculations M'!IN1542","v":0},{"$f":"'Calculations M'!IO1542","v":0},{"$f":"'Calculations M'!IP1542","v":0},{"$f":"'Calculations M'!IQ1542","v":0},{"$f":"'Calculations M'!IR1542","v":0},{"$f":"'Calculations M'!IS1542","v":0},{"$f":"'Calculations M'!IT1542","v":0},{"$f":"'Calculations M'!IU1542","v":0},{"$f":"'Calculations M'!IV1542","v":0},{"$f":"'Calculations M'!IW1542","v":0},{"$f":"'Calculations M'!IX1542","v":0},{"$f":"'Calculations M'!IY1542","v":0},{"$f":"'Calculations M'!IZ1542","v":0},{"$f":"'Calculations M'!JA1542","v":0},{"$f":"'Calculations M'!JB1542","v":0},{"$f":"'Calculations M'!JC1542","v":0},{"$f":"'Calculations M'!JD1542","v":0},{"$f":"'Calculations M'!JE1542","v":0},{"$f":"'Calculations M'!JF1542","v":0},{"$f":"'Calculations M'!JG1542","v":0},{"$f":"'Calculations M'!JH1542","v":0},{"$f":"'Calculations M'!JI1542","v":0},{"$f":"'Calculations M'!JJ1542","v":0},{"$f":"'Calculations M'!JK1542","v":0},{"$f":"'Calculations M'!JL1542","v":0},{"$f":"'Calculations M'!JM1542","v":0},{"$f":"'Calculations M'!JN1542","v":0},{"$f":"'Calculations M'!JO1542","v":0},{"$f":"'Calculations M'!JP1542","v":0},{"$f":"'Calculations M'!JQ1542","v":0},{"$f":"'Calculations M'!JR1542","v":0},{"$f":"'Calculations M'!JS1542","v":0},{"$f":"'Calculations M'!JT1542","v":0},{"$f":"'Calculations M'!JU1542","v":0},{"$f":"'Calculations M'!JV1542","v":0},{"$f":"'Calculations M'!JW1542","v":0},{"$f":"'Calculations M'!JX1542","v":0},{"$f":"'Calculations M'!JY1542","v":0},{"$f":"'Calculations M'!JZ1542","v":0},{"$f":"'Calculations M'!KA1542","v":0},{"$f":"'Calculations M'!KB1542","v":0},{"$f":"'Calculations M'!KC1542","v":0},{"$f":"'Calculations M'!KD1542","v":0},{"$f":"'Calculations M'!KE1542","v":0},{"$f":"'Calculations M'!KF1542","v":0},{"$f":"'Calculations M'!KG1542","v":0},{"$f":"'Calculations M'!KH1542","v":0},{"$f":"'Calculations M'!KI1542","v":0},{"$f":"'Calculations M'!KJ1542","v":0},{"$f":"'Calculations M'!KK1542","v":0},{"$f":"'Calculations M'!KL1542","v":0},{"$f":"'Calculations M'!KM1542","v":0},{"$f":"'Calculations M'!KN1542","v":0},{"$f":"'Calculations M'!KO1542","v":0},{"$f":"'Calculations M'!KP1542","v":0},{"$f":"'Calculations M'!KQ1542","v":0},{"$f":"'Calculations M'!KR1542","v":0},{"$f":"'Calculations M'!KS1542","v":0},{"$f":"'Calculations M'!KT1542","v":0},{"$f":"'Calculations M'!KU1542","v":0},{"$f":"'Calculations M'!KV1542","v":0},{"$f":"'Calculations M'!KW1542","v":0},{"$f":"'Calculations M'!KX1542","v":0},{"$f":"'Calculations M'!KY1542","v":0},{"$f":"'Calculations M'!KZ1542","v":0},{"$f":"'Calculations M'!LA1542","v":0},{"$f":"'Calculations M'!LB1542","v":0},{"$f":"'Calculations M'!LC1542","v":0},{"$f":"'Calculations M'!LD1542","v":0},{"$f":"'Calculations M'!LE1542","v":0},{"$f":"'Calculations M'!LF1542","v":0},{"$f":"'Calculations M'!LG1542","v":0},{"$f":"'Calculations M'!LH1542","v":0},{"$f":"'Calculations M'!LI1542","v":0},{"$f":"'Calculations M'!LJ1542","v":0},{"$f":"'Calculations M'!LK1542","v":0},{"$f":"'Calculations M'!LL1542","v":0},{"$f":"'Calculations M'!LM1542","v":0},{"$f":"'Calculations M'!LN1542","v":0},{"$f":"'Calculations M'!LO1542","v":0},{"$f":"'Calculations M'!LP1542","v":0},{"$f":"'Calculations M'!LQ1542","v":0},{"$f":"'Calculations M'!LR1542","v":0},{"$f":"'Calculations M'!LS1542","v":0},{"$f":"'Calculations M'!LT1542","v":0},{"$f":"'Calculations M'!LU1542","v":0},{"$f":"'Calculations M'!LV1542","v":0},{"$f":"'Calculations M'!LW1542","v":0},{"$f":"'Calculations M'!LX1542","v":0},{"$f":"'Calculations M'!LY1542","v":0},{"$f":"'Calculations M'!LZ1542","v":0},{"$f":"'Calculations M'!MA1542","v":0},{"$f":"'Calculations M'!MB1542","v":0},{"$f":"'Calculations M'!MC1542","v":0},{"$f":"'Calculations M'!MD1542","v":0},{"$f":"'Calculations M'!ME1542","v":0},{"$f":"'Calculations M'!MF1542","v":0},{"$f":"'Calculations M'!MG1542","v":0},{"$f":"'Calculations M'!MH1542","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D732","v":"Other Fees"},null,{"v":-56912.16072,"d":"(56,912)"},{"$nulls":11},0,{"v":-20086.644959999998,"d":"(20,087)"},{"v":-36825.51576,"d":"(36,826)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1543","v":0},{"$f":"'Calculations M'!AV1543","v":0},{"$f":"'Calculations M'!AW1543","v":0},{"$f":"'Calculations M'!AX1543","v":0},{"$f":"'Calculations M'!AY1543","v":0},{"$f":"'Calculations M'!AZ1543","v":0},{"$f":"'Calculations M'!BA1543","v":0},{"$f":"'Calculations M'!BB1543","v":0},{"$f":"'Calculations M'!BC1543","v":0},{"$f":"'Calculations M'!BD1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BE1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BF1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BG1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BH1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BI1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BJ1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BK1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BL1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BM1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BN1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BO1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BP1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BQ1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BR1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BS1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BT1543","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"'Calculations M'!BU1543","v":0},{"$f":"'Calculations M'!BV1543","v":0},{"$f":"'Calculations M'!BW1543","v":0},{"$f":"'Calculations M'!BX1543","v":0},{"$f":"'Calculations M'!BY1543","v":0},{"$f":"'Calculations M'!BZ1543","v":0},{"$f":"'Calculations M'!CA1543","v":0},{"$f":"'Calculations M'!CB1543","v":0},{"$f":"'Calculations M'!CC1543","v":0},{"$f":"'Calculations M'!CD1543","v":0},{"$f":"'Calculations M'!CE1543","v":0},{"$f":"'Calculations M'!CF1543","v":0},{"$f":"'Calculations M'!CG1543","v":0},{"$f":"'Calculations M'!CH1543","v":0},{"$f":"'Calculations M'!CI1543","v":0},{"$f":"'Calculations M'!CJ1543","v":0},{"$f":"'Calculations M'!CK1543","v":0},{"$f":"'Calculations M'!CL1543","v":0},{"$f":"'Calculations M'!CM1543","v":0},{"$f":"'Calculations M'!CN1543","v":0},{"$f":"'Calculations M'!CO1543","v":0},{"$f":"'Calculations M'!CP1543","v":0},{"$f":"'Calculations M'!CQ1543","v":0},{"$f":"'Calculations M'!CR1543","v":0},{"$f":"'Calculations M'!CS1543","v":0},{"$f":"'Calculations M'!CT1543","v":0},{"$f":"'Calculations M'!CU1543","v":0},{"$f":"'Calculations M'!CV1543","v":0},{"$f":"'Calculations M'!CW1543","v":0},{"$f":"'Calculations M'!CX1543","v":0},{"$f":"'Calculations M'!CY1543","v":0},{"$f":"'Calculations M'!CZ1543","v":0},{"$f":"'Calculations M'!DA1543","v":0},{"$f":"'Calculations M'!DB1543","v":0},{"$f":"'Calculations M'!DC1543","v":0},{"$f":"'Calculations M'!DD1543","v":0},{"$f":"'Calculations M'!DE1543","v":0},{"$f":"'Calculations M'!DF1543","v":0},{"$f":"'Calculations M'!DG1543","v":0},{"$f":"'Calculations M'!DH1543","v":0},{"$f":"'Calculations M'!DI1543","v":0},{"$f":"'Calculations M'!DJ1543","v":0},{"$f":"'Calculations M'!DK1543","v":0},{"$f":"'Calculations M'!DL1543","v":0},{"$f":"'Calculations M'!DM1543","v":0},{"$f":"'Calculations M'!DN1543","v":0},{"$f":"'Calculations M'!DO1543","v":0},{"$f":"'Calculations M'!DP1543","v":0},{"$f":"'Calculations M'!DQ1543","v":0},{"$f":"'Calculations M'!DR1543","v":0},{"$f":"'Calculations M'!DS1543","v":0},{"$f":"'Calculations M'!DT1543","v":0},{"$f":"'Calculations M'!DU1543","v":0},{"$f":"'Calculations M'!DV1543","v":0},{"$f":"'Calculations M'!DW1543","v":0},{"$f":"'Calculations M'!DX1543","v":0},{"$f":"'Calculations M'!DY1543","v":0},{"$f":"'Calculations M'!DZ1543","v":0},{"$f":"'Calculations M'!EA1543","v":0},{"$f":"'Calculations M'!EB1543","v":0},{"$f":"'Calculations M'!EC1543","v":0},{"$f":"'Calculations M'!ED1543","v":0},{"$f":"'Calculations M'!EE1543","v":0},{"$f":"'Calculations M'!EF1543","v":0},{"$f":"'Calculations M'!EG1543","v":0},{"$f":"'Calculations M'!EH1543","v":0},{"$f":"'Calculations M'!EI1543","v":0},{"$f":"'Calculations M'!EJ1543","v":0},{"$f":"'Calculations M'!EK1543","v":0},{"$f":"'Calculations M'!EL1543","v":0},{"$f":"'Calculations M'!EM1543","v":0},{"$f":"'Calculations M'!EN1543","v":0},{"$f":"'Calculations M'!EO1543","v":0},{"$f":"'Calculations M'!EP1543","v":0},{"$f":"'Calculations M'!EQ1543","v":0},{"$f":"'Calculations M'!ER1543","v":0},{"$f":"'Calculations M'!ES1543","v":0},{"$f":"'Calculations M'!ET1543","v":0},{"$f":"'Calculations M'!EU1543","v":0},{"$f":"'Calculations M'!EV1543","v":0},{"$f":"'Calculations M'!EW1543","v":0},{"$f":"'Calculations M'!EX1543","v":0},{"$f":"'Calculations M'!EY1543","v":0},{"$f":"'Calculations M'!EZ1543","v":0},{"$f":"'Calculations M'!FA1543","v":0},{"$f":"'Calculations M'!FB1543","v":0},{"$f":"'Calculations M'!FC1543","v":0},{"$f":"'Calculations M'!FD1543","v":0},{"$f":"'Calculations M'!FE1543","v":0},{"$f":"'Calculations M'!FF1543","v":0},{"$f":"'Calculations M'!FG1543","v":0},{"$f":"'Calculations M'!FH1543","v":0},{"$f":"'Calculations M'!FI1543","v":0},{"$f":"'Calculations M'!FJ1543","v":0},{"$f":"'Calculations M'!FK1543","v":0},{"$f":"'Calculations M'!FL1543","v":0},{"$f":"'Calculations M'!FM1543","v":0},{"$f":"'Calculations M'!FN1543","v":0},{"$f":"'Calculations M'!FO1543","v":0},{"$f":"'Calculations M'!FP1543","v":0},{"$f":"'Calculations M'!FQ1543","v":0},{"$f":"'Calculations M'!FR1543","v":0},{"$f":"'Calculations M'!FS1543","v":0},{"$f":"'Calculations M'!FT1543","v":0},{"$f":"'Calculations M'!FU1543","v":0},{"$f":"'Calculations M'!FV1543","v":0},{"$f":"'Calculations M'!FW1543","v":0},{"$f":"'Calculations M'!FX1543","v":0},{"$f":"'Calculations M'!FY1543","v":0},{"$f":"'Calculations M'!FZ1543","v":0},{"$f":"'Calculations M'!GA1543","v":0},{"$f":"'Calculations M'!GB1543","v":0},{"$f":"'Calculations M'!GC1543","v":0},{"$f":"'Calculations M'!GD1543","v":0},{"$f":"'Calculations M'!GE1543","v":0},{"$f":"'Calculations M'!GF1543","v":0},{"$f":"'Calculations M'!GG1543","v":0},{"$f":"'Calculations M'!GH1543","v":0},{"$f":"'Calculations M'!GI1543","v":0},{"$f":"'Calculations M'!GJ1543","v":0},{"$f":"'Calculations M'!GK1543","v":0},{"$f":"'Calculations M'!GL1543","v":0},{"$f":"'Calculations M'!GM1543","v":0},{"$f":"'Calculations M'!GN1543","v":0},{"$f":"'Calculations M'!GO1543","v":0},{"$f":"'Calculations M'!GP1543","v":0},{"$f":"'Calculations M'!GQ1543","v":0},{"$f":"'Calculations M'!GR1543","v":0},{"$f":"'Calculations M'!GS1543","v":0},{"$f":"'Calculations M'!GT1543","v":0},{"$f":"'Calculations M'!GU1543","v":0},{"$f":"'Calculations M'!GV1543","v":0},{"$f":"'Calculations M'!GW1543","v":0},{"$f":"'Calculations M'!GX1543","v":0},{"$f":"'Calculations M'!GY1543","v":0},{"$f":"'Calculations M'!GZ1543","v":0},{"$f":"'Calculations M'!HA1543","v":0},{"$f":"'Calculations M'!HB1543","v":0},{"$f":"'Calculations M'!HC1543","v":0},{"$f":"'Calculations M'!HD1543","v":0},{"$f":"'Calculations M'!HE1543","v":0},{"$f":"'Calculations M'!HF1543","v":0},{"$f":"'Calculations M'!HG1543","v":0},{"$f":"'Calculations M'!HH1543","v":0},{"$f":"'Calculations M'!HI1543","v":0},{"$f":"'Calculations M'!HJ1543","v":0},{"$f":"'Calculations M'!HK1543","v":0},{"$f":"'Calculations M'!HL1543","v":0},{"$f":"'Calculations M'!HM1543","v":0},{"$f":"'Calculations M'!HN1543","v":0},{"$f":"'Calculations M'!HO1543","v":0},{"$f":"'Calculations M'!HP1543","v":0},{"$f":"'Calculations M'!HQ1543","v":0},{"$f":"'Calculations M'!HR1543","v":0},{"$f":"'Calculations M'!HS1543","v":0},{"$f":"'Calculations M'!HT1543","v":0},{"$f":"'Calculations M'!HU1543","v":0},{"$f":"'Calculations M'!HV1543","v":0},{"$f":"'Calculations M'!HW1543","v":0},{"$f":"'Calculations M'!HX1543","v":0},{"$f":"'Calculations M'!HY1543","v":0},{"$f":"'Calculations M'!HZ1543","v":0},{"$f":"'Calculations M'!IA1543","v":0},{"$f":"'Calculations M'!IB1543","v":0},{"$f":"'Calculations M'!IC1543","v":0},{"$f":"'Calculations M'!ID1543","v":0},{"$f":"'Calculations M'!IE1543","v":0},{"$f":"'Calculations M'!IF1543","v":0},{"$f":"'Calculations M'!IG1543","v":0},{"$f":"'Calculations M'!IH1543","v":0},{"$f":"'Calculations M'!II1543","v":0},{"$f":"'Calculations M'!IJ1543","v":0},{"$f":"'Calculations M'!IK1543","v":0},{"$f":"'Calculations M'!IL1543","v":0},{"$f":"'Calculations M'!IM1543","v":0},{"$f":"'Calculations M'!IN1543","v":0},{"$f":"'Calculations M'!IO1543","v":0},{"$f":"'Calculations M'!IP1543","v":0},{"$f":"'Calculations M'!IQ1543","v":0},{"$f":"'Calculations M'!IR1543","v":0},{"$f":"'Calculations M'!IS1543","v":0},{"$f":"'Calculations M'!IT1543","v":0},{"$f":"'Calculations M'!IU1543","v":0},{"$f":"'Calculations M'!IV1543","v":0},{"$f":"'Calculations M'!IW1543","v":0},{"$f":"'Calculations M'!IX1543","v":0},{"$f":"'Calculations M'!IY1543","v":0},{"$f":"'Calculations M'!IZ1543","v":0},{"$f":"'Calculations M'!JA1543","v":0},{"$f":"'Calculations M'!JB1543","v":0},{"$f":"'Calculations M'!JC1543","v":0},{"$f":"'Calculations M'!JD1543","v":0},{"$f":"'Calculations M'!JE1543","v":0},{"$f":"'Calculations M'!JF1543","v":0},{"$f":"'Calculations M'!JG1543","v":0},{"$f":"'Calculations M'!JH1543","v":0},{"$f":"'Calculations M'!JI1543","v":0},{"$f":"'Calculations M'!JJ1543","v":0},{"$f":"'Calculations M'!JK1543","v":0},{"$f":"'Calculations M'!JL1543","v":0},{"$f":"'Calculations M'!JM1543","v":0},{"$f":"'Calculations M'!JN1543","v":0},{"$f":"'Calculations M'!JO1543","v":0},{"$f":"'Calculations M'!JP1543","v":0},{"$f":"'Calculations M'!JQ1543","v":0},{"$f":"'Calculations M'!JR1543","v":0},{"$f":"'Calculations M'!JS1543","v":0},{"$f":"'Calculations M'!JT1543","v":0},{"$f":"'Calculations M'!JU1543","v":0},{"$f":"'Calculations M'!JV1543","v":0},{"$f":"'Calculations M'!JW1543","v":0},{"$f":"'Calculations M'!JX1543","v":0},{"$f":"'Calculations M'!JY1543","v":0},{"$f":"'Calculations M'!JZ1543","v":0},{"$f":"'Calculations M'!KA1543","v":0},{"$f":"'Calculations M'!KB1543","v":0},{"$f":"'Calculations M'!KC1543","v":0},{"$f":"'Calculations M'!KD1543","v":0},{"$f":"'Calculations M'!KE1543","v":0},{"$f":"'Calculations M'!KF1543","v":0},{"$f":"'Calculations M'!KG1543","v":0},{"$f":"'Calculations M'!KH1543","v":0},{"$f":"'Calculations M'!KI1543","v":0},{"$f":"'Calculations M'!KJ1543","v":0},{"$f":"'Calculations M'!KK1543","v":0},{"$f":"'Calculations M'!KL1543","v":0},{"$f":"'Calculations M'!KM1543","v":0},{"$f":"'Calculations M'!KN1543","v":0},{"$f":"'Calculations M'!KO1543","v":0},{"$f":"'Calculations M'!KP1543","v":0},{"$f":"'Calculations M'!KQ1543","v":0},{"$f":"'Calculations M'!KR1543","v":0},{"$f":"'Calculations M'!KS1543","v":0},{"$f":"'Calculations M'!KT1543","v":0},{"$f":"'Calculations M'!KU1543","v":0},{"$f":"'Calculations M'!KV1543","v":0},{"$f":"'Calculations M'!KW1543","v":0},{"$f":"'Calculations M'!KX1543","v":0},{"$f":"'Calculations M'!KY1543","v":0},{"$f":"'Calculations M'!KZ1543","v":0},{"$f":"'Calculations M'!LA1543","v":0},{"$f":"'Calculations M'!LB1543","v":0},{"$f":"'Calculations M'!LC1543","v":0},{"$f":"'Calculations M'!LD1543","v":0},{"$f":"'Calculations M'!LE1543","v":0},{"$f":"'Calculations M'!LF1543","v":0},{"$f":"'Calculations M'!LG1543","v":0},{"$f":"'Calculations M'!LH1543","v":0},{"$f":"'Calculations M'!LI1543","v":0},{"$f":"'Calculations M'!LJ1543","v":0},{"$f":"'Calculations M'!LK1543","v":0},{"$f":"'Calculations M'!LL1543","v":0},{"$f":"'Calculations M'!LM1543","v":0},{"$f":"'Calculations M'!LN1543","v":0},{"$f":"'Calculations M'!LO1543","v":0},{"$f":"'Calculations M'!LP1543","v":0},{"$f":"'Calculations M'!LQ1543","v":0},{"$f":"'Calculations M'!LR1543","v":0},{"$f":"'Calculations M'!LS1543","v":0},{"$f":"'Calculations M'!LT1543","v":0},{"$f":"'Calculations M'!LU1543","v":0},{"$f":"'Calculations M'!LV1543","v":0},{"$f":"'Calculations M'!LW1543","v":0},{"$f":"'Calculations M'!LX1543","v":0},{"$f":"'Calculations M'!LY1543","v":0},{"$f":"'Calculations M'!LZ1543","v":0},{"$f":"'Calculations M'!MA1543","v":0},{"$f":"'Calculations M'!MB1543","v":0},{"$f":"'Calculations M'!MC1543","v":0},{"$f":"'Calculations M'!MD1543","v":0},{"$f":"'Calculations M'!ME1543","v":0},{"$f":"'Calculations M'!MF1543","v":0},{"$f":"'Calculations M'!MG1543","v":0},{"$f":"'Calculations M'!MH1543","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D733","v":"Spare 3"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1544","v":0},{"$f":"'Calculations M'!AV1544","v":0},{"$f":"'Calculations M'!AW1544","v":0},{"$f":"'Calculations M'!AX1544","v":0},{"$f":"'Calculations M'!AY1544","v":0},{"$f":"'Calculations M'!AZ1544","v":0},{"$f":"'Calculations M'!BA1544","v":0},{"$f":"'Calculations M'!BB1544","v":0},{"$f":"'Calculations M'!BC1544","v":0},{"$f":"'Calculations M'!BD1544","v":0},{"$f":"'Calculations M'!BE1544","v":0},{"$f":"'Calculations M'!BF1544","v":0},{"$f":"'Calculations M'!BG1544","v":0},{"$f":"'Calculations M'!BH1544","v":0},{"$f":"'Calculations M'!BI1544","v":0},{"$f":"'Calculations M'!BJ1544","v":0},{"$f":"'Calculations M'!BK1544","v":0},{"$f":"'Calculations M'!BL1544","v":0},{"$f":"'Calculations M'!BM1544","v":0},{"$f":"'Calculations M'!BN1544","v":0},{"$f":"'Calculations M'!BO1544","v":0},{"$f":"'Calculations M'!BP1544","v":0},{"$f":"'Calculations M'!BQ1544","v":0},{"$f":"'Calculations M'!BR1544","v":0},{"$f":"'Calculations M'!BS1544","v":0},{"$f":"'Calculations M'!BT1544","v":0},{"$f":"'Calculations M'!BU1544","v":0},{"$f":"'Calculations M'!BV1544","v":0},{"$f":"'Calculations M'!BW1544","v":0},{"$f":"'Calculations M'!BX1544","v":0},{"$f":"'Calculations M'!BY1544","v":0},{"$f":"'Calculations M'!BZ1544","v":0},{"$f":"'Calculations M'!CA1544","v":0},{"$f":"'Calculations M'!CB1544","v":0},{"$f":"'Calculations M'!CC1544","v":0},{"$f":"'Calculations M'!CD1544","v":0},{"$f":"'Calculations M'!CE1544","v":0},{"$f":"'Calculations M'!CF1544","v":0},{"$f":"'Calculations M'!CG1544","v":0},{"$f":"'Calculations M'!CH1544","v":0},{"$f":"'Calculations M'!CI1544","v":0},{"$f":"'Calculations M'!CJ1544","v":0},{"$f":"'Calculations M'!CK1544","v":0},{"$f":"'Calculations M'!CL1544","v":0},{"$f":"'Calculations M'!CM1544","v":0},{"$f":"'Calculations M'!CN1544","v":0},{"$f":"'Calculations M'!CO1544","v":0},{"$f":"'Calculations M'!CP1544","v":0},{"$f":"'Calculations M'!CQ1544","v":0},{"$f":"'Calculations M'!CR1544","v":0},{"$f":"'Calculations M'!CS1544","v":0},{"$f":"'Calculations M'!CT1544","v":0},{"$f":"'Calculations M'!CU1544","v":0},{"$f":"'Calculations M'!CV1544","v":0},{"$f":"'Calculations M'!CW1544","v":0},{"$f":"'Calculations M'!CX1544","v":0},{"$f":"'Calculations M'!CY1544","v":0},{"$f":"'Calculations M'!CZ1544","v":0},{"$f":"'Calculations M'!DA1544","v":0},{"$f":"'Calculations M'!DB1544","v":0},{"$f":"'Calculations M'!DC1544","v":0},{"$f":"'Calculations M'!DD1544","v":0},{"$f":"'Calculations M'!DE1544","v":0},{"$f":"'Calculations M'!DF1544","v":0},{"$f":"'Calculations M'!DG1544","v":0},{"$f":"'Calculations M'!DH1544","v":0},{"$f":"'Calculations M'!DI1544","v":0},{"$f":"'Calculations M'!DJ1544","v":0},{"$f":"'Calculations M'!DK1544","v":0},{"$f":"'Calculations M'!DL1544","v":0},{"$f":"'Calculations M'!DM1544","v":0},{"$f":"'Calculations M'!DN1544","v":0},{"$f":"'Calculations M'!DO1544","v":0},{"$f":"'Calculations M'!DP1544","v":0},{"$f":"'Calculations M'!DQ1544","v":0},{"$f":"'Calculations M'!DR1544","v":0},{"$f":"'Calculations M'!DS1544","v":0},{"$f":"'Calculations M'!DT1544","v":0},{"$f":"'Calculations M'!DU1544","v":0},{"$f":"'Calculations M'!DV1544","v":0},{"$f":"'Calculations M'!DW1544","v":0},{"$f":"'Calculations M'!DX1544","v":0},{"$f":"'Calculations M'!DY1544","v":0},{"$f":"'Calculations M'!DZ1544","v":0},{"$f":"'Calculations M'!EA1544","v":0},{"$f":"'Calculations M'!EB1544","v":0},{"$f":"'Calculations M'!EC1544","v":0},{"$f":"'Calculations M'!ED1544","v":0},{"$f":"'Calculations M'!EE1544","v":0},{"$f":"'Calculations M'!EF1544","v":0},{"$f":"'Calculations M'!EG1544","v":0},{"$f":"'Calculations M'!EH1544","v":0},{"$f":"'Calculations M'!EI1544","v":0},{"$f":"'Calculations M'!EJ1544","v":0},{"$f":"'Calculations M'!EK1544","v":0},{"$f":"'Calculations M'!EL1544","v":0},{"$f":"'Calculations M'!EM1544","v":0},{"$f":"'Calculations M'!EN1544","v":0},{"$f":"'Calculations M'!EO1544","v":0},{"$f":"'Calculations M'!EP1544","v":0},{"$f":"'Calculations M'!EQ1544","v":0},{"$f":"'Calculations M'!ER1544","v":0},{"$f":"'Calculations M'!ES1544","v":0},{"$f":"'Calculations M'!ET1544","v":0},{"$f":"'Calculations M'!EU1544","v":0},{"$f":"'Calculations M'!EV1544","v":0},{"$f":"'Calculations M'!EW1544","v":0},{"$f":"'Calculations M'!EX1544","v":0},{"$f":"'Calculations M'!EY1544","v":0},{"$f":"'Calculations M'!EZ1544","v":0},{"$f":"'Calculations M'!FA1544","v":0},{"$f":"'Calculations M'!FB1544","v":0},{"$f":"'Calculations M'!FC1544","v":0},{"$f":"'Calculations M'!FD1544","v":0},{"$f":"'Calculations M'!FE1544","v":0},{"$f":"'Calculations M'!FF1544","v":0},{"$f":"'Calculations M'!FG1544","v":0},{"$f":"'Calculations M'!FH1544","v":0},{"$f":"'Calculations M'!FI1544","v":0},{"$f":"'Calculations M'!FJ1544","v":0},{"$f":"'Calculations M'!FK1544","v":0},{"$f":"'Calculations M'!FL1544","v":0},{"$f":"'Calculations M'!FM1544","v":0},{"$f":"'Calculations M'!FN1544","v":0},{"$f":"'Calculations M'!FO1544","v":0},{"$f":"'Calculations M'!FP1544","v":0},{"$f":"'Calculations M'!FQ1544","v":0},{"$f":"'Calculations M'!FR1544","v":0},{"$f":"'Calculations M'!FS1544","v":0},{"$f":"'Calculations M'!FT1544","v":0},{"$f":"'Calculations M'!FU1544","v":0},{"$f":"'Calculations M'!FV1544","v":0},{"$f":"'Calculations M'!FW1544","v":0},{"$f":"'Calculations M'!FX1544","v":0},{"$f":"'Calculations M'!FY1544","v":0},{"$f":"'Calculations M'!FZ1544","v":0},{"$f":"'Calculations M'!GA1544","v":0},{"$f":"'Calculations M'!GB1544","v":0},{"$f":"'Calculations M'!GC1544","v":0},{"$f":"'Calculations M'!GD1544","v":0},{"$f":"'Calculations M'!GE1544","v":0},{"$f":"'Calculations M'!GF1544","v":0},{"$f":"'Calculations M'!GG1544","v":0},{"$f":"'Calculations M'!GH1544","v":0},{"$f":"'Calculations M'!GI1544","v":0},{"$f":"'Calculations M'!GJ1544","v":0},{"$f":"'Calculations M'!GK1544","v":0},{"$f":"'Calculations M'!GL1544","v":0},{"$f":"'Calculations M'!GM1544","v":0},{"$f":"'Calculations M'!GN1544","v":0},{"$f":"'Calculations M'!GO1544","v":0},{"$f":"'Calculations M'!GP1544","v":0},{"$f":"'Calculations M'!GQ1544","v":0},{"$f":"'Calculations M'!GR1544","v":0},{"$f":"'Calculations M'!GS1544","v":0},{"$f":"'Calculations M'!GT1544","v":0},{"$f":"'Calculations M'!GU1544","v":0},{"$f":"'Calculations M'!GV1544","v":0},{"$f":"'Calculations M'!GW1544","v":0},{"$f":"'Calculations M'!GX1544","v":0},{"$f":"'Calculations M'!GY1544","v":0},{"$f":"'Calculations M'!GZ1544","v":0},{"$f":"'Calculations M'!HA1544","v":0},{"$f":"'Calculations M'!HB1544","v":0},{"$f":"'Calculations M'!HC1544","v":0},{"$f":"'Calculations M'!HD1544","v":0},{"$f":"'Calculations M'!HE1544","v":0},{"$f":"'Calculations M'!HF1544","v":0},{"$f":"'Calculations M'!HG1544","v":0},{"$f":"'Calculations M'!HH1544","v":0},{"$f":"'Calculations M'!HI1544","v":0},{"$f":"'Calculations M'!HJ1544","v":0},{"$f":"'Calculations M'!HK1544","v":0},{"$f":"'Calculations M'!HL1544","v":0},{"$f":"'Calculations M'!HM1544","v":0},{"$f":"'Calculations M'!HN1544","v":0},{"$f":"'Calculations M'!HO1544","v":0},{"$f":"'Calculations M'!HP1544","v":0},{"$f":"'Calculations M'!HQ1544","v":0},{"$f":"'Calculations M'!HR1544","v":0},{"$f":"'Calculations M'!HS1544","v":0},{"$f":"'Calculations M'!HT1544","v":0},{"$f":"'Calculations M'!HU1544","v":0},{"$f":"'Calculations M'!HV1544","v":0},{"$f":"'Calculations M'!HW1544","v":0},{"$f":"'Calculations M'!HX1544","v":0},{"$f":"'Calculations M'!HY1544","v":0},{"$f":"'Calculations M'!HZ1544","v":0},{"$f":"'Calculations M'!IA1544","v":0},{"$f":"'Calculations M'!IB1544","v":0},{"$f":"'Calculations M'!IC1544","v":0},{"$f":"'Calculations M'!ID1544","v":0},{"$f":"'Calculations M'!IE1544","v":0},{"$f":"'Calculations M'!IF1544","v":0},{"$f":"'Calculations M'!IG1544","v":0},{"$f":"'Calculations M'!IH1544","v":0},{"$f":"'Calculations M'!II1544","v":0},{"$f":"'Calculations M'!IJ1544","v":0},{"$f":"'Calculations M'!IK1544","v":0},{"$f":"'Calculations M'!IL1544","v":0},{"$f":"'Calculations M'!IM1544","v":0},{"$f":"'Calculations M'!IN1544","v":0},{"$f":"'Calculations M'!IO1544","v":0},{"$f":"'Calculations M'!IP1544","v":0},{"$f":"'Calculations M'!IQ1544","v":0},{"$f":"'Calculations M'!IR1544","v":0},{"$f":"'Calculations M'!IS1544","v":0},{"$f":"'Calculations M'!IT1544","v":0},{"$f":"'Calculations M'!IU1544","v":0},{"$f":"'Calculations M'!IV1544","v":0},{"$f":"'Calculations M'!IW1544","v":0},{"$f":"'Calculations M'!IX1544","v":0},{"$f":"'Calculations M'!IY1544","v":0},{"$f":"'Calculations M'!IZ1544","v":0},{"$f":"'Calculations M'!JA1544","v":0},{"$f":"'Calculations M'!JB1544","v":0},{"$f":"'Calculations M'!JC1544","v":0},{"$f":"'Calculations M'!JD1544","v":0},{"$f":"'Calculations M'!JE1544","v":0},{"$f":"'Calculations M'!JF1544","v":0},{"$f":"'Calculations M'!JG1544","v":0},{"$f":"'Calculations M'!JH1544","v":0},{"$f":"'Calculations M'!JI1544","v":0},{"$f":"'Calculations M'!JJ1544","v":0},{"$f":"'Calculations M'!JK1544","v":0},{"$f":"'Calculations M'!JL1544","v":0},{"$f":"'Calculations M'!JM1544","v":0},{"$f":"'Calculations M'!JN1544","v":0},{"$f":"'Calculations M'!JO1544","v":0},{"$f":"'Calculations M'!JP1544","v":0},{"$f":"'Calculations M'!JQ1544","v":0},{"$f":"'Calculations M'!JR1544","v":0},{"$f":"'Calculations M'!JS1544","v":0},{"$f":"'Calculations M'!JT1544","v":0},{"$f":"'Calculations M'!JU1544","v":0},{"$f":"'Calculations M'!JV1544","v":0},{"$f":"'Calculations M'!JW1544","v":0},{"$f":"'Calculations M'!JX1544","v":0},{"$f":"'Calculations M'!JY1544","v":0},{"$f":"'Calculations M'!JZ1544","v":0},{"$f":"'Calculations M'!KA1544","v":0},{"$f":"'Calculations M'!KB1544","v":0},{"$f":"'Calculations M'!KC1544","v":0},{"$f":"'Calculations M'!KD1544","v":0},{"$f":"'Calculations M'!KE1544","v":0},{"$f":"'Calculations M'!KF1544","v":0},{"$f":"'Calculations M'!KG1544","v":0},{"$f":"'Calculations M'!KH1544","v":0},{"$f":"'Calculations M'!KI1544","v":0},{"$f":"'Calculations M'!KJ1544","v":0},{"$f":"'Calculations M'!KK1544","v":0},{"$f":"'Calculations M'!KL1544","v":0},{"$f":"'Calculations M'!KM1544","v":0},{"$f":"'Calculations M'!KN1544","v":0},{"$f":"'Calculations M'!KO1544","v":0},{"$f":"'Calculations M'!KP1544","v":0},{"$f":"'Calculations M'!KQ1544","v":0},{"$f":"'Calculations M'!KR1544","v":0},{"$f":"'Calculations M'!KS1544","v":0},{"$f":"'Calculations M'!KT1544","v":0},{"$f":"'Calculations M'!KU1544","v":0},{"$f":"'Calculations M'!KV1544","v":0},{"$f":"'Calculations M'!KW1544","v":0},{"$f":"'Calculations M'!KX1544","v":0},{"$f":"'Calculations M'!KY1544","v":0},{"$f":"'Calculations M'!KZ1544","v":0},{"$f":"'Calculations M'!LA1544","v":0},{"$f":"'Calculations M'!LB1544","v":0},{"$f":"'Calculations M'!LC1544","v":0},{"$f":"'Calculations M'!LD1544","v":0},{"$f":"'Calculations M'!LE1544","v":0},{"$f":"'Calculations M'!LF1544","v":0},{"$f":"'Calculations M'!LG1544","v":0},{"$f":"'Calculations M'!LH1544","v":0},{"$f":"'Calculations M'!LI1544","v":0},{"$f":"'Calculations M'!LJ1544","v":0},{"$f":"'Calculations M'!LK1544","v":0},{"$f":"'Calculations M'!LL1544","v":0},{"$f":"'Calculations M'!LM1544","v":0},{"$f":"'Calculations M'!LN1544","v":0},{"$f":"'Calculations M'!LO1544","v":0},{"$f":"'Calculations M'!LP1544","v":0},{"$f":"'Calculations M'!LQ1544","v":0},{"$f":"'Calculations M'!LR1544","v":0},{"$f":"'Calculations M'!LS1544","v":0},{"$f":"'Calculations M'!LT1544","v":0},{"$f":"'Calculations M'!LU1544","v":0},{"$f":"'Calculations M'!LV1544","v":0},{"$f":"'Calculations M'!LW1544","v":0},{"$f":"'Calculations M'!LX1544","v":0},{"$f":"'Calculations M'!LY1544","v":0},{"$f":"'Calculations M'!LZ1544","v":0},{"$f":"'Calculations M'!MA1544","v":0},{"$f":"'Calculations M'!MB1544","v":0},{"$f":"'Calculations M'!MC1544","v":0},{"$f":"'Calculations M'!MD1544","v":0},{"$f":"'Calculations M'!ME1544","v":0},{"$f":"'Calculations M'!MF1544","v":0},{"$f":"'Calculations M'!MG1544","v":0},{"$f":"'Calculations M'!MH1544","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D734","v":"Spare 4"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1545","v":0},{"$f":"'Calculations M'!AV1545","v":0},{"$f":"'Calculations M'!AW1545","v":0},{"$f":"'Calculations M'!AX1545","v":0},{"$f":"'Calculations M'!AY1545","v":0},{"$f":"'Calculations M'!AZ1545","v":0},{"$f":"'Calculations M'!BA1545","v":0},{"$f":"'Calculations M'!BB1545","v":0},{"$f":"'Calculations M'!BC1545","v":0},{"$f":"'Calculations M'!BD1545","v":0},{"$f":"'Calculations M'!BE1545","v":0},{"$f":"'Calculations M'!BF1545","v":0},{"$f":"'Calculations M'!BG1545","v":0},{"$f":"'Calculations M'!BH1545","v":0},{"$f":"'Calculations M'!BI1545","v":0},{"$f":"'Calculations M'!BJ1545","v":0},{"$f":"'Calculations M'!BK1545","v":0},{"$f":"'Calculations M'!BL1545","v":0},{"$f":"'Calculations M'!BM1545","v":0},{"$f":"'Calculations M'!BN1545","v":0},{"$f":"'Calculations M'!BO1545","v":0},{"$f":"'Calculations M'!BP1545","v":0},{"$f":"'Calculations M'!BQ1545","v":0},{"$f":"'Calculations M'!BR1545","v":0},{"$f":"'Calculations M'!BS1545","v":0},{"$f":"'Calculations M'!BT1545","v":0},{"$f":"'Calculations M'!BU1545","v":0},{"$f":"'Calculations M'!BV1545","v":0},{"$f":"'Calculations M'!BW1545","v":0},{"$f":"'Calculations M'!BX1545","v":0},{"$f":"'Calculations M'!BY1545","v":0},{"$f":"'Calculations M'!BZ1545","v":0},{"$f":"'Calculations M'!CA1545","v":0},{"$f":"'Calculations M'!CB1545","v":0},{"$f":"'Calculations M'!CC1545","v":0},{"$f":"'Calculations M'!CD1545","v":0},{"$f":"'Calculations M'!CE1545","v":0},{"$f":"'Calculations M'!CF1545","v":0},{"$f":"'Calculations M'!CG1545","v":0},{"$f":"'Calculations M'!CH1545","v":0},{"$f":"'Calculations M'!CI1545","v":0},{"$f":"'Calculations M'!CJ1545","v":0},{"$f":"'Calculations M'!CK1545","v":0},{"$f":"'Calculations M'!CL1545","v":0},{"$f":"'Calculations M'!CM1545","v":0},{"$f":"'Calculations M'!CN1545","v":0},{"$f":"'Calculations M'!CO1545","v":0},{"$f":"'Calculations M'!CP1545","v":0},{"$f":"'Calculations M'!CQ1545","v":0},{"$f":"'Calculations M'!CR1545","v":0},{"$f":"'Calculations M'!CS1545","v":0},{"$f":"'Calculations M'!CT1545","v":0},{"$f":"'Calculations M'!CU1545","v":0},{"$f":"'Calculations M'!CV1545","v":0},{"$f":"'Calculations M'!CW1545","v":0},{"$f":"'Calculations M'!CX1545","v":0},{"$f":"'Calculations M'!CY1545","v":0},{"$f":"'Calculations M'!CZ1545","v":0},{"$f":"'Calculations M'!DA1545","v":0},{"$f":"'Calculations M'!DB1545","v":0},{"$f":"'Calculations M'!DC1545","v":0},{"$f":"'Calculations M'!DD1545","v":0},{"$f":"'Calculations M'!DE1545","v":0},{"$f":"'Calculations M'!DF1545","v":0},{"$f":"'Calculations M'!DG1545","v":0},{"$f":"'Calculations M'!DH1545","v":0},{"$f":"'Calculations M'!DI1545","v":0},{"$f":"'Calculations M'!DJ1545","v":0},{"$f":"'Calculations M'!DK1545","v":0},{"$f":"'Calculations M'!DL1545","v":0},{"$f":"'Calculations M'!DM1545","v":0},{"$f":"'Calculations M'!DN1545","v":0},{"$f":"'Calculations M'!DO1545","v":0},{"$f":"'Calculations M'!DP1545","v":0},{"$f":"'Calculations M'!DQ1545","v":0},{"$f":"'Calculations M'!DR1545","v":0},{"$f":"'Calculations M'!DS1545","v":0},{"$f":"'Calculations M'!DT1545","v":0},{"$f":"'Calculations M'!DU1545","v":0},{"$f":"'Calculations M'!DV1545","v":0},{"$f":"'Calculations M'!DW1545","v":0},{"$f":"'Calculations M'!DX1545","v":0},{"$f":"'Calculations M'!DY1545","v":0},{"$f":"'Calculations M'!DZ1545","v":0},{"$f":"'Calculations M'!EA1545","v":0},{"$f":"'Calculations M'!EB1545","v":0},{"$f":"'Calculations M'!EC1545","v":0},{"$f":"'Calculations M'!ED1545","v":0},{"$f":"'Calculations M'!EE1545","v":0},{"$f":"'Calculations M'!EF1545","v":0},{"$f":"'Calculations M'!EG1545","v":0},{"$f":"'Calculations M'!EH1545","v":0},{"$f":"'Calculations M'!EI1545","v":0},{"$f":"'Calculations M'!EJ1545","v":0},{"$f":"'Calculations M'!EK1545","v":0},{"$f":"'Calculations M'!EL1545","v":0},{"$f":"'Calculations M'!EM1545","v":0},{"$f":"'Calculations M'!EN1545","v":0},{"$f":"'Calculations M'!EO1545","v":0},{"$f":"'Calculations M'!EP1545","v":0},{"$f":"'Calculations M'!EQ1545","v":0},{"$f":"'Calculations M'!ER1545","v":0},{"$f":"'Calculations M'!ES1545","v":0},{"$f":"'Calculations M'!ET1545","v":0},{"$f":"'Calculations M'!EU1545","v":0},{"$f":"'Calculations M'!EV1545","v":0},{"$f":"'Calculations M'!EW1545","v":0},{"$f":"'Calculations M'!EX1545","v":0},{"$f":"'Calculations M'!EY1545","v":0},{"$f":"'Calculations M'!EZ1545","v":0},{"$f":"'Calculations M'!FA1545","v":0},{"$f":"'Calculations M'!FB1545","v":0},{"$f":"'Calculations M'!FC1545","v":0},{"$f":"'Calculations M'!FD1545","v":0},{"$f":"'Calculations M'!FE1545","v":0},{"$f":"'Calculations M'!FF1545","v":0},{"$f":"'Calculations M'!FG1545","v":0},{"$f":"'Calculations M'!FH1545","v":0},{"$f":"'Calculations M'!FI1545","v":0},{"$f":"'Calculations M'!FJ1545","v":0},{"$f":"'Calculations M'!FK1545","v":0},{"$f":"'Calculations M'!FL1545","v":0},{"$f":"'Calculations M'!FM1545","v":0},{"$f":"'Calculations M'!FN1545","v":0},{"$f":"'Calculations M'!FO1545","v":0},{"$f":"'Calculations M'!FP1545","v":0},{"$f":"'Calculations M'!FQ1545","v":0},{"$f":"'Calculations M'!FR1545","v":0},{"$f":"'Calculations M'!FS1545","v":0},{"$f":"'Calculations M'!FT1545","v":0},{"$f":"'Calculations M'!FU1545","v":0},{"$f":"'Calculations M'!FV1545","v":0},{"$f":"'Calculations M'!FW1545","v":0},{"$f":"'Calculations M'!FX1545","v":0},{"$f":"'Calculations M'!FY1545","v":0},{"$f":"'Calculations M'!FZ1545","v":0},{"$f":"'Calculations M'!GA1545","v":0},{"$f":"'Calculations M'!GB1545","v":0},{"$f":"'Calculations M'!GC1545","v":0},{"$f":"'Calculations M'!GD1545","v":0},{"$f":"'Calculations M'!GE1545","v":0},{"$f":"'Calculations M'!GF1545","v":0},{"$f":"'Calculations M'!GG1545","v":0},{"$f":"'Calculations M'!GH1545","v":0},{"$f":"'Calculations M'!GI1545","v":0},{"$f":"'Calculations M'!GJ1545","v":0},{"$f":"'Calculations M'!GK1545","v":0},{"$f":"'Calculations M'!GL1545","v":0},{"$f":"'Calculations M'!GM1545","v":0},{"$f":"'Calculations M'!GN1545","v":0},{"$f":"'Calculations M'!GO1545","v":0},{"$f":"'Calculations M'!GP1545","v":0},{"$f":"'Calculations M'!GQ1545","v":0},{"$f":"'Calculations M'!GR1545","v":0},{"$f":"'Calculations M'!GS1545","v":0},{"$f":"'Calculations M'!GT1545","v":0},{"$f":"'Calculations M'!GU1545","v":0},{"$f":"'Calculations M'!GV1545","v":0},{"$f":"'Calculations M'!GW1545","v":0},{"$f":"'Calculations M'!GX1545","v":0},{"$f":"'Calculations M'!GY1545","v":0},{"$f":"'Calculations M'!GZ1545","v":0},{"$f":"'Calculations M'!HA1545","v":0},{"$f":"'Calculations M'!HB1545","v":0},{"$f":"'Calculations M'!HC1545","v":0},{"$f":"'Calculations M'!HD1545","v":0},{"$f":"'Calculations M'!HE1545","v":0},{"$f":"'Calculations M'!HF1545","v":0},{"$f":"'Calculations M'!HG1545","v":0},{"$f":"'Calculations M'!HH1545","v":0},{"$f":"'Calculations M'!HI1545","v":0},{"$f":"'Calculations M'!HJ1545","v":0},{"$f":"'Calculations M'!HK1545","v":0},{"$f":"'Calculations M'!HL1545","v":0},{"$f":"'Calculations M'!HM1545","v":0},{"$f":"'Calculations M'!HN1545","v":0},{"$f":"'Calculations M'!HO1545","v":0},{"$f":"'Calculations M'!HP1545","v":0},{"$f":"'Calculations M'!HQ1545","v":0},{"$f":"'Calculations M'!HR1545","v":0},{"$f":"'Calculations M'!HS1545","v":0},{"$f":"'Calculations M'!HT1545","v":0},{"$f":"'Calculations M'!HU1545","v":0},{"$f":"'Calculations M'!HV1545","v":0},{"$f":"'Calculations M'!HW1545","v":0},{"$f":"'Calculations M'!HX1545","v":0},{"$f":"'Calculations M'!HY1545","v":0},{"$f":"'Calculations M'!HZ1545","v":0},{"$f":"'Calculations M'!IA1545","v":0},{"$f":"'Calculations M'!IB1545","v":0},{"$f":"'Calculations M'!IC1545","v":0},{"$f":"'Calculations M'!ID1545","v":0},{"$f":"'Calculations M'!IE1545","v":0},{"$f":"'Calculations M'!IF1545","v":0},{"$f":"'Calculations M'!IG1545","v":0},{"$f":"'Calculations M'!IH1545","v":0},{"$f":"'Calculations M'!II1545","v":0},{"$f":"'Calculations M'!IJ1545","v":0},{"$f":"'Calculations M'!IK1545","v":0},{"$f":"'Calculations M'!IL1545","v":0},{"$f":"'Calculations M'!IM1545","v":0},{"$f":"'Calculations M'!IN1545","v":0},{"$f":"'Calculations M'!IO1545","v":0},{"$f":"'Calculations M'!IP1545","v":0},{"$f":"'Calculations M'!IQ1545","v":0},{"$f":"'Calculations M'!IR1545","v":0},{"$f":"'Calculations M'!IS1545","v":0},{"$f":"'Calculations M'!IT1545","v":0},{"$f":"'Calculations M'!IU1545","v":0},{"$f":"'Calculations M'!IV1545","v":0},{"$f":"'Calculations M'!IW1545","v":0},{"$f":"'Calculations M'!IX1545","v":0},{"$f":"'Calculations M'!IY1545","v":0},{"$f":"'Calculations M'!IZ1545","v":0},{"$f":"'Calculations M'!JA1545","v":0},{"$f":"'Calculations M'!JB1545","v":0},{"$f":"'Calculations M'!JC1545","v":0},{"$f":"'Calculations M'!JD1545","v":0},{"$f":"'Calculations M'!JE1545","v":0},{"$f":"'Calculations M'!JF1545","v":0},{"$f":"'Calculations M'!JG1545","v":0},{"$f":"'Calculations M'!JH1545","v":0},{"$f":"'Calculations M'!JI1545","v":0},{"$f":"'Calculations M'!JJ1545","v":0},{"$f":"'Calculations M'!JK1545","v":0},{"$f":"'Calculations M'!JL1545","v":0},{"$f":"'Calculations M'!JM1545","v":0},{"$f":"'Calculations M'!JN1545","v":0},{"$f":"'Calculations M'!JO1545","v":0},{"$f":"'Calculations M'!JP1545","v":0},{"$f":"'Calculations M'!JQ1545","v":0},{"$f":"'Calculations M'!JR1545","v":0},{"$f":"'Calculations M'!JS1545","v":0},{"$f":"'Calculations M'!JT1545","v":0},{"$f":"'Calculations M'!JU1545","v":0},{"$f":"'Calculations M'!JV1545","v":0},{"$f":"'Calculations M'!JW1545","v":0},{"$f":"'Calculations M'!JX1545","v":0},{"$f":"'Calculations M'!JY1545","v":0},{"$f":"'Calculations M'!JZ1545","v":0},{"$f":"'Calculations M'!KA1545","v":0},{"$f":"'Calculations M'!KB1545","v":0},{"$f":"'Calculations M'!KC1545","v":0},{"$f":"'Calculations M'!KD1545","v":0},{"$f":"'Calculations M'!KE1545","v":0},{"$f":"'Calculations M'!KF1545","v":0},{"$f":"'Calculations M'!KG1545","v":0},{"$f":"'Calculations M'!KH1545","v":0},{"$f":"'Calculations M'!KI1545","v":0},{"$f":"'Calculations M'!KJ1545","v":0},{"$f":"'Calculations M'!KK1545","v":0},{"$f":"'Calculations M'!KL1545","v":0},{"$f":"'Calculations M'!KM1545","v":0},{"$f":"'Calculations M'!KN1545","v":0},{"$f":"'Calculations M'!KO1545","v":0},{"$f":"'Calculations M'!KP1545","v":0},{"$f":"'Calculations M'!KQ1545","v":0},{"$f":"'Calculations M'!KR1545","v":0},{"$f":"'Calculations M'!KS1545","v":0},{"$f":"'Calculations M'!KT1545","v":0},{"$f":"'Calculations M'!KU1545","v":0},{"$f":"'Calculations M'!KV1545","v":0},{"$f":"'Calculations M'!KW1545","v":0},{"$f":"'Calculations M'!KX1545","v":0},{"$f":"'Calculations M'!KY1545","v":0},{"$f":"'Calculations M'!KZ1545","v":0},{"$f":"'Calculations M'!LA1545","v":0},{"$f":"'Calculations M'!LB1545","v":0},{"$f":"'Calculations M'!LC1545","v":0},{"$f":"'Calculations M'!LD1545","v":0},{"$f":"'Calculations M'!LE1545","v":0},{"$f":"'Calculations M'!LF1545","v":0},{"$f":"'Calculations M'!LG1545","v":0},{"$f":"'Calculations M'!LH1545","v":0},{"$f":"'Calculations M'!LI1545","v":0},{"$f":"'Calculations M'!LJ1545","v":0},{"$f":"'Calculations M'!LK1545","v":0},{"$f":"'Calculations M'!LL1545","v":0},{"$f":"'Calculations M'!LM1545","v":0},{"$f":"'Calculations M'!LN1545","v":0},{"$f":"'Calculations M'!LO1545","v":0},{"$f":"'Calculations M'!LP1545","v":0},{"$f":"'Calculations M'!LQ1545","v":0},{"$f":"'Calculations M'!LR1545","v":0},{"$f":"'Calculations M'!LS1545","v":0},{"$f":"'Calculations M'!LT1545","v":0},{"$f":"'Calculations M'!LU1545","v":0},{"$f":"'Calculations M'!LV1545","v":0},{"$f":"'Calculations M'!LW1545","v":0},{"$f":"'Calculations M'!LX1545","v":0},{"$f":"'Calculations M'!LY1545","v":0},{"$f":"'Calculations M'!LZ1545","v":0},{"$f":"'Calculations M'!MA1545","v":0},{"$f":"'Calculations M'!MB1545","v":0},{"$f":"'Calculations M'!MC1545","v":0},{"$f":"'Calculations M'!MD1545","v":0},{"$f":"'Calculations M'!ME1545","v":0},{"$f":"'Calculations M'!MF1545","v":0},{"$f":"'Calculations M'!MG1545","v":0},{"$f":"'Calculations M'!MH1545","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D735","v":"Spare 5"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1546","v":0},{"$f":"'Calculations M'!AV1546","v":0},{"$f":"'Calculations M'!AW1546","v":0},{"$f":"'Calculations M'!AX1546","v":0},{"$f":"'Calculations M'!AY1546","v":0},{"$f":"'Calculations M'!AZ1546","v":0},{"$f":"'Calculations M'!BA1546","v":0},{"$f":"'Calculations M'!BB1546","v":0},{"$f":"'Calculations M'!BC1546","v":0},{"$f":"'Calculations M'!BD1546","v":0},{"$f":"'Calculations M'!BE1546","v":0},{"$f":"'Calculations M'!BF1546","v":0},{"$f":"'Calculations M'!BG1546","v":0},{"$f":"'Calculations M'!BH1546","v":0},{"$f":"'Calculations M'!BI1546","v":0},{"$f":"'Calculations M'!BJ1546","v":0},{"$f":"'Calculations M'!BK1546","v":0},{"$f":"'Calculations M'!BL1546","v":0},{"$f":"'Calculations M'!BM1546","v":0},{"$f":"'Calculations M'!BN1546","v":0},{"$f":"'Calculations M'!BO1546","v":0},{"$f":"'Calculations M'!BP1546","v":0},{"$f":"'Calculations M'!BQ1546","v":0},{"$f":"'Calculations M'!BR1546","v":0},{"$f":"'Calculations M'!BS1546","v":0},{"$f":"'Calculations M'!BT1546","v":0},{"$f":"'Calculations M'!BU1546","v":0},{"$f":"'Calculations M'!BV1546","v":0},{"$f":"'Calculations M'!BW1546","v":0},{"$f":"'Calculations M'!BX1546","v":0},{"$f":"'Calculations M'!BY1546","v":0},{"$f":"'Calculations M'!BZ1546","v":0},{"$f":"'Calculations M'!CA1546","v":0},{"$f":"'Calculations M'!CB1546","v":0},{"$f":"'Calculations M'!CC1546","v":0},{"$f":"'Calculations M'!CD1546","v":0},{"$f":"'Calculations M'!CE1546","v":0},{"$f":"'Calculations M'!CF1546","v":0},{"$f":"'Calculations M'!CG1546","v":0},{"$f":"'Calculations M'!CH1546","v":0},{"$f":"'Calculations M'!CI1546","v":0},{"$f":"'Calculations M'!CJ1546","v":0},{"$f":"'Calculations M'!CK1546","v":0},{"$f":"'Calculations M'!CL1546","v":0},{"$f":"'Calculations M'!CM1546","v":0},{"$f":"'Calculations M'!CN1546","v":0},{"$f":"'Calculations M'!CO1546","v":0},{"$f":"'Calculations M'!CP1546","v":0},{"$f":"'Calculations M'!CQ1546","v":0},{"$f":"'Calculations M'!CR1546","v":0},{"$f":"'Calculations M'!CS1546","v":0},{"$f":"'Calculations M'!CT1546","v":0},{"$f":"'Calculations M'!CU1546","v":0},{"$f":"'Calculations M'!CV1546","v":0},{"$f":"'Calculations M'!CW1546","v":0},{"$f":"'Calculations M'!CX1546","v":0},{"$f":"'Calculations M'!CY1546","v":0},{"$f":"'Calculations M'!CZ1546","v":0},{"$f":"'Calculations M'!DA1546","v":0},{"$f":"'Calculations M'!DB1546","v":0},{"$f":"'Calculations M'!DC1546","v":0},{"$f":"'Calculations M'!DD1546","v":0},{"$f":"'Calculations M'!DE1546","v":0},{"$f":"'Calculations M'!DF1546","v":0},{"$f":"'Calculations M'!DG1546","v":0},{"$f":"'Calculations M'!DH1546","v":0},{"$f":"'Calculations M'!DI1546","v":0},{"$f":"'Calculations M'!DJ1546","v":0},{"$f":"'Calculations M'!DK1546","v":0},{"$f":"'Calculations M'!DL1546","v":0},{"$f":"'Calculations M'!DM1546","v":0},{"$f":"'Calculations M'!DN1546","v":0},{"$f":"'Calculations M'!DO1546","v":0},{"$f":"'Calculations M'!DP1546","v":0},{"$f":"'Calculations M'!DQ1546","v":0},{"$f":"'Calculations M'!DR1546","v":0},{"$f":"'Calculations M'!DS1546","v":0},{"$f":"'Calculations M'!DT1546","v":0},{"$f":"'Calculations M'!DU1546","v":0},{"$f":"'Calculations M'!DV1546","v":0},{"$f":"'Calculations M'!DW1546","v":0},{"$f":"'Calculations M'!DX1546","v":0},{"$f":"'Calculations M'!DY1546","v":0},{"$f":"'Calculations M'!DZ1546","v":0},{"$f":"'Calculations M'!EA1546","v":0},{"$f":"'Calculations M'!EB1546","v":0},{"$f":"'Calculations M'!EC1546","v":0},{"$f":"'Calculations M'!ED1546","v":0},{"$f":"'Calculations M'!EE1546","v":0},{"$f":"'Calculations M'!EF1546","v":0},{"$f":"'Calculations M'!EG1546","v":0},{"$f":"'Calculations M'!EH1546","v":0},{"$f":"'Calculations M'!EI1546","v":0},{"$f":"'Calculations M'!EJ1546","v":0},{"$f":"'Calculations M'!EK1546","v":0},{"$f":"'Calculations M'!EL1546","v":0},{"$f":"'Calculations M'!EM1546","v":0},{"$f":"'Calculations M'!EN1546","v":0},{"$f":"'Calculations M'!EO1546","v":0},{"$f":"'Calculations M'!EP1546","v":0},{"$f":"'Calculations M'!EQ1546","v":0},{"$f":"'Calculations M'!ER1546","v":0},{"$f":"'Calculations M'!ES1546","v":0},{"$f":"'Calculations M'!ET1546","v":0},{"$f":"'Calculations M'!EU1546","v":0},{"$f":"'Calculations M'!EV1546","v":0},{"$f":"'Calculations M'!EW1546","v":0},{"$f":"'Calculations M'!EX1546","v":0},{"$f":"'Calculations M'!EY1546","v":0},{"$f":"'Calculations M'!EZ1546","v":0},{"$f":"'Calculations M'!FA1546","v":0},{"$f":"'Calculations M'!FB1546","v":0},{"$f":"'Calculations M'!FC1546","v":0},{"$f":"'Calculations M'!FD1546","v":0},{"$f":"'Calculations M'!FE1546","v":0},{"$f":"'Calculations M'!FF1546","v":0},{"$f":"'Calculations M'!FG1546","v":0},{"$f":"'Calculations M'!FH1546","v":0},{"$f":"'Calculations M'!FI1546","v":0},{"$f":"'Calculations M'!FJ1546","v":0},{"$f":"'Calculations M'!FK1546","v":0},{"$f":"'Calculations M'!FL1546","v":0},{"$f":"'Calculations M'!FM1546","v":0},{"$f":"'Calculations M'!FN1546","v":0},{"$f":"'Calculations M'!FO1546","v":0},{"$f":"'Calculations M'!FP1546","v":0},{"$f":"'Calculations M'!FQ1546","v":0},{"$f":"'Calculations M'!FR1546","v":0},{"$f":"'Calculations M'!FS1546","v":0},{"$f":"'Calculations M'!FT1546","v":0},{"$f":"'Calculations M'!FU1546","v":0},{"$f":"'Calculations M'!FV1546","v":0},{"$f":"'Calculations M'!FW1546","v":0},{"$f":"'Calculations M'!FX1546","v":0},{"$f":"'Calculations M'!FY1546","v":0},{"$f":"'Calculations M'!FZ1546","v":0},{"$f":"'Calculations M'!GA1546","v":0},{"$f":"'Calculations M'!GB1546","v":0},{"$f":"'Calculations M'!GC1546","v":0},{"$f":"'Calculations M'!GD1546","v":0},{"$f":"'Calculations M'!GE1546","v":0},{"$f":"'Calculations M'!GF1546","v":0},{"$f":"'Calculations M'!GG1546","v":0},{"$f":"'Calculations M'!GH1546","v":0},{"$f":"'Calculations M'!GI1546","v":0},{"$f":"'Calculations M'!GJ1546","v":0},{"$f":"'Calculations M'!GK1546","v":0},{"$f":"'Calculations M'!GL1546","v":0},{"$f":"'Calculations M'!GM1546","v":0},{"$f":"'Calculations M'!GN1546","v":0},{"$f":"'Calculations M'!GO1546","v":0},{"$f":"'Calculations M'!GP1546","v":0},{"$f":"'Calculations M'!GQ1546","v":0},{"$f":"'Calculations M'!GR1546","v":0},{"$f":"'Calculations M'!GS1546","v":0},{"$f":"'Calculations M'!GT1546","v":0},{"$f":"'Calculations M'!GU1546","v":0},{"$f":"'Calculations M'!GV1546","v":0},{"$f":"'Calculations M'!GW1546","v":0},{"$f":"'Calculations M'!GX1546","v":0},{"$f":"'Calculations M'!GY1546","v":0},{"$f":"'Calculations M'!GZ1546","v":0},{"$f":"'Calculations M'!HA1546","v":0},{"$f":"'Calculations M'!HB1546","v":0},{"$f":"'Calculations M'!HC1546","v":0},{"$f":"'Calculations M'!HD1546","v":0},{"$f":"'Calculations M'!HE1546","v":0},{"$f":"'Calculations M'!HF1546","v":0},{"$f":"'Calculations M'!HG1546","v":0},{"$f":"'Calculations M'!HH1546","v":0},{"$f":"'Calculations M'!HI1546","v":0},{"$f":"'Calculations M'!HJ1546","v":0},{"$f":"'Calculations M'!HK1546","v":0},{"$f":"'Calculations M'!HL1546","v":0},{"$f":"'Calculations M'!HM1546","v":0},{"$f":"'Calculations M'!HN1546","v":0},{"$f":"'Calculations M'!HO1546","v":0},{"$f":"'Calculations M'!HP1546","v":0},{"$f":"'Calculations M'!HQ1546","v":0},{"$f":"'Calculations M'!HR1546","v":0},{"$f":"'Calculations M'!HS1546","v":0},{"$f":"'Calculations M'!HT1546","v":0},{"$f":"'Calculations M'!HU1546","v":0},{"$f":"'Calculations M'!HV1546","v":0},{"$f":"'Calculations M'!HW1546","v":0},{"$f":"'Calculations M'!HX1546","v":0},{"$f":"'Calculations M'!HY1546","v":0},{"$f":"'Calculations M'!HZ1546","v":0},{"$f":"'Calculations M'!IA1546","v":0},{"$f":"'Calculations M'!IB1546","v":0},{"$f":"'Calculations M'!IC1546","v":0},{"$f":"'Calculations M'!ID1546","v":0},{"$f":"'Calculations M'!IE1546","v":0},{"$f":"'Calculations M'!IF1546","v":0},{"$f":"'Calculations M'!IG1546","v":0},{"$f":"'Calculations M'!IH1546","v":0},{"$f":"'Calculations M'!II1546","v":0},{"$f":"'Calculations M'!IJ1546","v":0},{"$f":"'Calculations M'!IK1546","v":0},{"$f":"'Calculations M'!IL1546","v":0},{"$f":"'Calculations M'!IM1546","v":0},{"$f":"'Calculations M'!IN1546","v":0},{"$f":"'Calculations M'!IO1546","v":0},{"$f":"'Calculations M'!IP1546","v":0},{"$f":"'Calculations M'!IQ1546","v":0},{"$f":"'Calculations M'!IR1546","v":0},{"$f":"'Calculations M'!IS1546","v":0},{"$f":"'Calculations M'!IT1546","v":0},{"$f":"'Calculations M'!IU1546","v":0},{"$f":"'Calculations M'!IV1546","v":0},{"$f":"'Calculations M'!IW1546","v":0},{"$f":"'Calculations M'!IX1546","v":0},{"$f":"'Calculations M'!IY1546","v":0},{"$f":"'Calculations M'!IZ1546","v":0},{"$f":"'Calculations M'!JA1546","v":0},{"$f":"'Calculations M'!JB1546","v":0},{"$f":"'Calculations M'!JC1546","v":0},{"$f":"'Calculations M'!JD1546","v":0},{"$f":"'Calculations M'!JE1546","v":0},{"$f":"'Calculations M'!JF1546","v":0},{"$f":"'Calculations M'!JG1546","v":0},{"$f":"'Calculations M'!JH1546","v":0},{"$f":"'Calculations M'!JI1546","v":0},{"$f":"'Calculations M'!JJ1546","v":0},{"$f":"'Calculations M'!JK1546","v":0},{"$f":"'Calculations M'!JL1546","v":0},{"$f":"'Calculations M'!JM1546","v":0},{"$f":"'Calculations M'!JN1546","v":0},{"$f":"'Calculations M'!JO1546","v":0},{"$f":"'Calculations M'!JP1546","v":0},{"$f":"'Calculations M'!JQ1546","v":0},{"$f":"'Calculations M'!JR1546","v":0},{"$f":"'Calculations M'!JS1546","v":0},{"$f":"'Calculations M'!JT1546","v":0},{"$f":"'Calculations M'!JU1546","v":0},{"$f":"'Calculations M'!JV1546","v":0},{"$f":"'Calculations M'!JW1546","v":0},{"$f":"'Calculations M'!JX1546","v":0},{"$f":"'Calculations M'!JY1546","v":0},{"$f":"'Calculations M'!JZ1546","v":0},{"$f":"'Calculations M'!KA1546","v":0},{"$f":"'Calculations M'!KB1546","v":0},{"$f":"'Calculations M'!KC1546","v":0},{"$f":"'Calculations M'!KD1546","v":0},{"$f":"'Calculations M'!KE1546","v":0},{"$f":"'Calculations M'!KF1546","v":0},{"$f":"'Calculations M'!KG1546","v":0},{"$f":"'Calculations M'!KH1546","v":0},{"$f":"'Calculations M'!KI1546","v":0},{"$f":"'Calculations M'!KJ1546","v":0},{"$f":"'Calculations M'!KK1546","v":0},{"$f":"'Calculations M'!KL1546","v":0},{"$f":"'Calculations M'!KM1546","v":0},{"$f":"'Calculations M'!KN1546","v":0},{"$f":"'Calculations M'!KO1546","v":0},{"$f":"'Calculations M'!KP1546","v":0},{"$f":"'Calculations M'!KQ1546","v":0},{"$f":"'Calculations M'!KR1546","v":0},{"$f":"'Calculations M'!KS1546","v":0},{"$f":"'Calculations M'!KT1546","v":0},{"$f":"'Calculations M'!KU1546","v":0},{"$f":"'Calculations M'!KV1546","v":0},{"$f":"'Calculations M'!KW1546","v":0},{"$f":"'Calculations M'!KX1546","v":0},{"$f":"'Calculations M'!KY1546","v":0},{"$f":"'Calculations M'!KZ1546","v":0},{"$f":"'Calculations M'!LA1546","v":0},{"$f":"'Calculations M'!LB1546","v":0},{"$f":"'Calculations M'!LC1546","v":0},{"$f":"'Calculations M'!LD1546","v":0},{"$f":"'Calculations M'!LE1546","v":0},{"$f":"'Calculations M'!LF1546","v":0},{"$f":"'Calculations M'!LG1546","v":0},{"$f":"'Calculations M'!LH1546","v":0},{"$f":"'Calculations M'!LI1546","v":0},{"$f":"'Calculations M'!LJ1546","v":0},{"$f":"'Calculations M'!LK1546","v":0},{"$f":"'Calculations M'!LL1546","v":0},{"$f":"'Calculations M'!LM1546","v":0},{"$f":"'Calculations M'!LN1546","v":0},{"$f":"'Calculations M'!LO1546","v":0},{"$f":"'Calculations M'!LP1546","v":0},{"$f":"'Calculations M'!LQ1546","v":0},{"$f":"'Calculations M'!LR1546","v":0},{"$f":"'Calculations M'!LS1546","v":0},{"$f":"'Calculations M'!LT1546","v":0},{"$f":"'Calculations M'!LU1546","v":0},{"$f":"'Calculations M'!LV1546","v":0},{"$f":"'Calculations M'!LW1546","v":0},{"$f":"'Calculations M'!LX1546","v":0},{"$f":"'Calculations M'!LY1546","v":0},{"$f":"'Calculations M'!LZ1546","v":0},{"$f":"'Calculations M'!MA1546","v":0},{"$f":"'Calculations M'!MB1546","v":0},{"$f":"'Calculations M'!MC1546","v":0},{"$f":"'Calculations M'!MD1546","v":0},{"$f":"'Calculations M'!ME1546","v":0},{"$f":"'Calculations M'!MF1546","v":0},{"$f":"'Calculations M'!MG1546","v":0},{"$f":"'Calculations M'!MH1546","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D736","v":"Spare 6"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1547","v":0},{"$f":"'Calculations M'!AV1547","v":0},{"$f":"'Calculations M'!AW1547","v":0},{"$f":"'Calculations M'!AX1547","v":0},{"$f":"'Calculations M'!AY1547","v":0},{"$f":"'Calculations M'!AZ1547","v":0},{"$f":"'Calculations M'!BA1547","v":0},{"$f":"'Calculations M'!BB1547","v":0},{"$f":"'Calculations M'!BC1547","v":0},{"$f":"'Calculations M'!BD1547","v":0},{"$f":"'Calculations M'!BE1547","v":0},{"$f":"'Calculations M'!BF1547","v":0},{"$f":"'Calculations M'!BG1547","v":0},{"$f":"'Calculations M'!BH1547","v":0},{"$f":"'Calculations M'!BI1547","v":0},{"$f":"'Calculations M'!BJ1547","v":0},{"$f":"'Calculations M'!BK1547","v":0},{"$f":"'Calculations M'!BL1547","v":0},{"$f":"'Calculations M'!BM1547","v":0},{"$f":"'Calculations M'!BN1547","v":0},{"$f":"'Calculations M'!BO1547","v":0},{"$f":"'Calculations M'!BP1547","v":0},{"$f":"'Calculations M'!BQ1547","v":0},{"$f":"'Calculations M'!BR1547","v":0},{"$f":"'Calculations M'!BS1547","v":0},{"$f":"'Calculations M'!BT1547","v":0},{"$f":"'Calculations M'!BU1547","v":0},{"$f":"'Calculations M'!BV1547","v":0},{"$f":"'Calculations M'!BW1547","v":0},{"$f":"'Calculations M'!BX1547","v":0},{"$f":"'Calculations M'!BY1547","v":0},{"$f":"'Calculations M'!BZ1547","v":0},{"$f":"'Calculations M'!CA1547","v":0},{"$f":"'Calculations M'!CB1547","v":0},{"$f":"'Calculations M'!CC1547","v":0},{"$f":"'Calculations M'!CD1547","v":0},{"$f":"'Calculations M'!CE1547","v":0},{"$f":"'Calculations M'!CF1547","v":0},{"$f":"'Calculations M'!CG1547","v":0},{"$f":"'Calculations M'!CH1547","v":0},{"$f":"'Calculations M'!CI1547","v":0},{"$f":"'Calculations M'!CJ1547","v":0},{"$f":"'Calculations M'!CK1547","v":0},{"$f":"'Calculations M'!CL1547","v":0},{"$f":"'Calculations M'!CM1547","v":0},{"$f":"'Calculations M'!CN1547","v":0},{"$f":"'Calculations M'!CO1547","v":0},{"$f":"'Calculations M'!CP1547","v":0},{"$f":"'Calculations M'!CQ1547","v":0},{"$f":"'Calculations M'!CR1547","v":0},{"$f":"'Calculations M'!CS1547","v":0},{"$f":"'Calculations M'!CT1547","v":0},{"$f":"'Calculations M'!CU1547","v":0},{"$f":"'Calculations M'!CV1547","v":0},{"$f":"'Calculations M'!CW1547","v":0},{"$f":"'Calculations M'!CX1547","v":0},{"$f":"'Calculations M'!CY1547","v":0},{"$f":"'Calculations M'!CZ1547","v":0},{"$f":"'Calculations M'!DA1547","v":0},{"$f":"'Calculations M'!DB1547","v":0},{"$f":"'Calculations M'!DC1547","v":0},{"$f":"'Calculations M'!DD1547","v":0},{"$f":"'Calculations M'!DE1547","v":0},{"$f":"'Calculations M'!DF1547","v":0},{"$f":"'Calculations M'!DG1547","v":0},{"$f":"'Calculations M'!DH1547","v":0},{"$f":"'Calculations M'!DI1547","v":0},{"$f":"'Calculations M'!DJ1547","v":0},{"$f":"'Calculations M'!DK1547","v":0},{"$f":"'Calculations M'!DL1547","v":0},{"$f":"'Calculations M'!DM1547","v":0},{"$f":"'Calculations M'!DN1547","v":0},{"$f":"'Calculations M'!DO1547","v":0},{"$f":"'Calculations M'!DP1547","v":0},{"$f":"'Calculations M'!DQ1547","v":0},{"$f":"'Calculations M'!DR1547","v":0},{"$f":"'Calculations M'!DS1547","v":0},{"$f":"'Calculations M'!DT1547","v":0},{"$f":"'Calculations M'!DU1547","v":0},{"$f":"'Calculations M'!DV1547","v":0},{"$f":"'Calculations M'!DW1547","v":0},{"$f":"'Calculations M'!DX1547","v":0},{"$f":"'Calculations M'!DY1547","v":0},{"$f":"'Calculations M'!DZ1547","v":0},{"$f":"'Calculations M'!EA1547","v":0},{"$f":"'Calculations M'!EB1547","v":0},{"$f":"'Calculations M'!EC1547","v":0},{"$f":"'Calculations M'!ED1547","v":0},{"$f":"'Calculations M'!EE1547","v":0},{"$f":"'Calculations M'!EF1547","v":0},{"$f":"'Calculations M'!EG1547","v":0},{"$f":"'Calculations M'!EH1547","v":0},{"$f":"'Calculations M'!EI1547","v":0},{"$f":"'Calculations M'!EJ1547","v":0},{"$f":"'Calculations M'!EK1547","v":0},{"$f":"'Calculations M'!EL1547","v":0},{"$f":"'Calculations M'!EM1547","v":0},{"$f":"'Calculations M'!EN1547","v":0},{"$f":"'Calculations M'!EO1547","v":0},{"$f":"'Calculations M'!EP1547","v":0},{"$f":"'Calculations M'!EQ1547","v":0},{"$f":"'Calculations M'!ER1547","v":0},{"$f":"'Calculations M'!ES1547","v":0},{"$f":"'Calculations M'!ET1547","v":0},{"$f":"'Calculations M'!EU1547","v":0},{"$f":"'Calculations M'!EV1547","v":0},{"$f":"'Calculations M'!EW1547","v":0},{"$f":"'Calculations M'!EX1547","v":0},{"$f":"'Calculations M'!EY1547","v":0},{"$f":"'Calculations M'!EZ1547","v":0},{"$f":"'Calculations M'!FA1547","v":0},{"$f":"'Calculations M'!FB1547","v":0},{"$f":"'Calculations M'!FC1547","v":0},{"$f":"'Calculations M'!FD1547","v":0},{"$f":"'Calculations M'!FE1547","v":0},{"$f":"'Calculations M'!FF1547","v":0},{"$f":"'Calculations M'!FG1547","v":0},{"$f":"'Calculations M'!FH1547","v":0},{"$f":"'Calculations M'!FI1547","v":0},{"$f":"'Calculations M'!FJ1547","v":0},{"$f":"'Calculations M'!FK1547","v":0},{"$f":"'Calculations M'!FL1547","v":0},{"$f":"'Calculations M'!FM1547","v":0},{"$f":"'Calculations M'!FN1547","v":0},{"$f":"'Calculations M'!FO1547","v":0},{"$f":"'Calculations M'!FP1547","v":0},{"$f":"'Calculations M'!FQ1547","v":0},{"$f":"'Calculations M'!FR1547","v":0},{"$f":"'Calculations M'!FS1547","v":0},{"$f":"'Calculations M'!FT1547","v":0},{"$f":"'Calculations M'!FU1547","v":0},{"$f":"'Calculations M'!FV1547","v":0},{"$f":"'Calculations M'!FW1547","v":0},{"$f":"'Calculations M'!FX1547","v":0},{"$f":"'Calculations M'!FY1547","v":0},{"$f":"'Calculations M'!FZ1547","v":0},{"$f":"'Calculations M'!GA1547","v":0},{"$f":"'Calculations M'!GB1547","v":0},{"$f":"'Calculations M'!GC1547","v":0},{"$f":"'Calculations M'!GD1547","v":0},{"$f":"'Calculations M'!GE1547","v":0},{"$f":"'Calculations M'!GF1547","v":0},{"$f":"'Calculations M'!GG1547","v":0},{"$f":"'Calculations M'!GH1547","v":0},{"$f":"'Calculations M'!GI1547","v":0},{"$f":"'Calculations M'!GJ1547","v":0},{"$f":"'Calculations M'!GK1547","v":0},{"$f":"'Calculations M'!GL1547","v":0},{"$f":"'Calculations M'!GM1547","v":0},{"$f":"'Calculations M'!GN1547","v":0},{"$f":"'Calculations M'!GO1547","v":0},{"$f":"'Calculations M'!GP1547","v":0},{"$f":"'Calculations M'!GQ1547","v":0},{"$f":"'Calculations M'!GR1547","v":0},{"$f":"'Calculations M'!GS1547","v":0},{"$f":"'Calculations M'!GT1547","v":0},{"$f":"'Calculations M'!GU1547","v":0},{"$f":"'Calculations M'!GV1547","v":0},{"$f":"'Calculations M'!GW1547","v":0},{"$f":"'Calculations M'!GX1547","v":0},{"$f":"'Calculations M'!GY1547","v":0},{"$f":"'Calculations M'!GZ1547","v":0},{"$f":"'Calculations M'!HA1547","v":0},{"$f":"'Calculations M'!HB1547","v":0},{"$f":"'Calculations M'!HC1547","v":0},{"$f":"'Calculations M'!HD1547","v":0},{"$f":"'Calculations M'!HE1547","v":0},{"$f":"'Calculations M'!HF1547","v":0},{"$f":"'Calculations M'!HG1547","v":0},{"$f":"'Calculations M'!HH1547","v":0},{"$f":"'Calculations M'!HI1547","v":0},{"$f":"'Calculations M'!HJ1547","v":0},{"$f":"'Calculations M'!HK1547","v":0},{"$f":"'Calculations M'!HL1547","v":0},{"$f":"'Calculations M'!HM1547","v":0},{"$f":"'Calculations M'!HN1547","v":0},{"$f":"'Calculations M'!HO1547","v":0},{"$f":"'Calculations M'!HP1547","v":0},{"$f":"'Calculations M'!HQ1547","v":0},{"$f":"'Calculations M'!HR1547","v":0},{"$f":"'Calculations M'!HS1547","v":0},{"$f":"'Calculations M'!HT1547","v":0},{"$f":"'Calculations M'!HU1547","v":0},{"$f":"'Calculations M'!HV1547","v":0},{"$f":"'Calculations M'!HW1547","v":0},{"$f":"'Calculations M'!HX1547","v":0},{"$f":"'Calculations M'!HY1547","v":0},{"$f":"'Calculations M'!HZ1547","v":0},{"$f":"'Calculations M'!IA1547","v":0},{"$f":"'Calculations M'!IB1547","v":0},{"$f":"'Calculations M'!IC1547","v":0},{"$f":"'Calculations M'!ID1547","v":0},{"$f":"'Calculations M'!IE1547","v":0},{"$f":"'Calculations M'!IF1547","v":0},{"$f":"'Calculations M'!IG1547","v":0},{"$f":"'Calculations M'!IH1547","v":0},{"$f":"'Calculations M'!II1547","v":0},{"$f":"'Calculations M'!IJ1547","v":0},{"$f":"'Calculations M'!IK1547","v":0},{"$f":"'Calculations M'!IL1547","v":0},{"$f":"'Calculations M'!IM1547","v":0},{"$f":"'Calculations M'!IN1547","v":0},{"$f":"'Calculations M'!IO1547","v":0},{"$f":"'Calculations M'!IP1547","v":0},{"$f":"'Calculations M'!IQ1547","v":0},{"$f":"'Calculations M'!IR1547","v":0},{"$f":"'Calculations M'!IS1547","v":0},{"$f":"'Calculations M'!IT1547","v":0},{"$f":"'Calculations M'!IU1547","v":0},{"$f":"'Calculations M'!IV1547","v":0},{"$f":"'Calculations M'!IW1547","v":0},{"$f":"'Calculations M'!IX1547","v":0},{"$f":"'Calculations M'!IY1547","v":0},{"$f":"'Calculations M'!IZ1547","v":0},{"$f":"'Calculations M'!JA1547","v":0},{"$f":"'Calculations M'!JB1547","v":0},{"$f":"'Calculations M'!JC1547","v":0},{"$f":"'Calculations M'!JD1547","v":0},{"$f":"'Calculations M'!JE1547","v":0},{"$f":"'Calculations M'!JF1547","v":0},{"$f":"'Calculations M'!JG1547","v":0},{"$f":"'Calculations M'!JH1547","v":0},{"$f":"'Calculations M'!JI1547","v":0},{"$f":"'Calculations M'!JJ1547","v":0},{"$f":"'Calculations M'!JK1547","v":0},{"$f":"'Calculations M'!JL1547","v":0},{"$f":"'Calculations M'!JM1547","v":0},{"$f":"'Calculations M'!JN1547","v":0},{"$f":"'Calculations M'!JO1547","v":0},{"$f":"'Calculations M'!JP1547","v":0},{"$f":"'Calculations M'!JQ1547","v":0},{"$f":"'Calculations M'!JR1547","v":0},{"$f":"'Calculations M'!JS1547","v":0},{"$f":"'Calculations M'!JT1547","v":0},{"$f":"'Calculations M'!JU1547","v":0},{"$f":"'Calculations M'!JV1547","v":0},{"$f":"'Calculations M'!JW1547","v":0},{"$f":"'Calculations M'!JX1547","v":0},{"$f":"'Calculations M'!JY1547","v":0},{"$f":"'Calculations M'!JZ1547","v":0},{"$f":"'Calculations M'!KA1547","v":0},{"$f":"'Calculations M'!KB1547","v":0},{"$f":"'Calculations M'!KC1547","v":0},{"$f":"'Calculations M'!KD1547","v":0},{"$f":"'Calculations M'!KE1547","v":0},{"$f":"'Calculations M'!KF1547","v":0},{"$f":"'Calculations M'!KG1547","v":0},{"$f":"'Calculations M'!KH1547","v":0},{"$f":"'Calculations M'!KI1547","v":0},{"$f":"'Calculations M'!KJ1547","v":0},{"$f":"'Calculations M'!KK1547","v":0},{"$f":"'Calculations M'!KL1547","v":0},{"$f":"'Calculations M'!KM1547","v":0},{"$f":"'Calculations M'!KN1547","v":0},{"$f":"'Calculations M'!KO1547","v":0},{"$f":"'Calculations M'!KP1547","v":0},{"$f":"'Calculations M'!KQ1547","v":0},{"$f":"'Calculations M'!KR1547","v":0},{"$f":"'Calculations M'!KS1547","v":0},{"$f":"'Calculations M'!KT1547","v":0},{"$f":"'Calculations M'!KU1547","v":0},{"$f":"'Calculations M'!KV1547","v":0},{"$f":"'Calculations M'!KW1547","v":0},{"$f":"'Calculations M'!KX1547","v":0},{"$f":"'Calculations M'!KY1547","v":0},{"$f":"'Calculations M'!KZ1547","v":0},{"$f":"'Calculations M'!LA1547","v":0},{"$f":"'Calculations M'!LB1547","v":0},{"$f":"'Calculations M'!LC1547","v":0},{"$f":"'Calculations M'!LD1547","v":0},{"$f":"'Calculations M'!LE1547","v":0},{"$f":"'Calculations M'!LF1547","v":0},{"$f":"'Calculations M'!LG1547","v":0},{"$f":"'Calculations M'!LH1547","v":0},{"$f":"'Calculations M'!LI1547","v":0},{"$f":"'Calculations M'!LJ1547","v":0},{"$f":"'Calculations M'!LK1547","v":0},{"$f":"'Calculations M'!LL1547","v":0},{"$f":"'Calculations M'!LM1547","v":0},{"$f":"'Calculations M'!LN1547","v":0},{"$f":"'Calculations M'!LO1547","v":0},{"$f":"'Calculations M'!LP1547","v":0},{"$f":"'Calculations M'!LQ1547","v":0},{"$f":"'Calculations M'!LR1547","v":0},{"$f":"'Calculations M'!LS1547","v":0},{"$f":"'Calculations M'!LT1547","v":0},{"$f":"'Calculations M'!LU1547","v":0},{"$f":"'Calculations M'!LV1547","v":0},{"$f":"'Calculations M'!LW1547","v":0},{"$f":"'Calculations M'!LX1547","v":0},{"$f":"'Calculations M'!LY1547","v":0},{"$f":"'Calculations M'!LZ1547","v":0},{"$f":"'Calculations M'!MA1547","v":0},{"$f":"'Calculations M'!MB1547","v":0},{"$f":"'Calculations M'!MC1547","v":0},{"$f":"'Calculations M'!MD1547","v":0},{"$f":"'Calculations M'!ME1547","v":0},{"$f":"'Calculations M'!MF1547","v":0},{"$f":"'Calculations M'!MG1547","v":0},{"$f":"'Calculations M'!MH1547","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D737","v":"Creditors Opening Balance Unwind"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1553","v":0},{"$f":"'Calculations M'!AV1553","v":0},{"$f":"'Calculations M'!AW1553","v":0},{"$f":"'Calculations M'!AX1553","v":0},{"$f":"'Calculations M'!AY1553","v":0},{"$f":"'Calculations M'!AZ1553","v":0},{"$f":"'Calculations M'!BA1553","v":0},{"$f":"'Calculations M'!BB1553","v":0},{"$f":"'Calculations M'!BC1553","v":0},{"$f":"'Calculations M'!BD1553","v":0},{"$f":"'Calculations M'!BE1553","v":0},{"$f":"'Calculations M'!BF1553","v":0},{"$f":"'Calculations M'!BG1553","v":0},{"$f":"'Calculations M'!BH1553","v":0},{"$f":"'Calculations M'!BI1553","v":0},{"$f":"'Calculations M'!BJ1553","v":0},{"$f":"'Calculations M'!BK1553","v":0},{"$f":"'Calculations M'!BL1553","v":0},{"$f":"'Calculations M'!BM1553","v":0},{"$f":"'Calculations M'!BN1553","v":0},{"$f":"'Calculations M'!BO1553","v":0},{"$f":"'Calculations M'!BP1553","v":0},{"$f":"'Calculations M'!BQ1553","v":0},{"$f":"'Calculations M'!BR1553","v":0},{"$f":"'Calculations M'!BS1553","v":0},{"$f":"'Calculations M'!BT1553","v":0},{"$f":"'Calculations M'!BU1553","v":0},{"$f":"'Calculations M'!BV1553","v":0},{"$f":"'Calculations M'!BW1553","v":0},{"$f":"'Calculations M'!BX1553","v":0},{"$f":"'Calculations M'!BY1553","v":0},{"$f":"'Calculations M'!BZ1553","v":0},{"$f":"'Calculations M'!CA1553","v":0},{"$f":"'Calculations M'!CB1553","v":0},{"$f":"'Calculations M'!CC1553","v":0},{"$f":"'Calculations M'!CD1553","v":0},{"$f":"'Calculations M'!CE1553","v":0},{"$f":"'Calculations M'!CF1553","v":0},{"$f":"'Calculations M'!CG1553","v":0},{"$f":"'Calculations M'!CH1553","v":0},{"$f":"'Calculations M'!CI1553","v":0},{"$f":"'Calculations M'!CJ1553","v":0},{"$f":"'Calculations M'!CK1553","v":0},{"$f":"'Calculations M'!CL1553","v":0},{"$f":"'Calculations M'!CM1553","v":0},{"$f":"'Calculations M'!CN1553","v":0},{"$f":"'Calculations M'!CO1553","v":0},{"$f":"'Calculations M'!CP1553","v":0},{"$f":"'Calculations M'!CQ1553","v":0},{"$f":"'Calculations M'!CR1553","v":0},{"$f":"'Calculations M'!CS1553","v":0},{"$f":"'Calculations M'!CT1553","v":0},{"$f":"'Calculations M'!CU1553","v":0},{"$f":"'Calculations M'!CV1553","v":0},{"$f":"'Calculations M'!CW1553","v":0},{"$f":"'Calculations M'!CX1553","v":0},{"$f":"'Calculations M'!CY1553","v":0},{"$f":"'Calculations M'!CZ1553","v":0},{"$f":"'Calculations M'!DA1553","v":0},{"$f":"'Calculations M'!DB1553","v":0},{"$f":"'Calculations M'!DC1553","v":0},{"$f":"'Calculations M'!DD1553","v":0},{"$f":"'Calculations M'!DE1553","v":0},{"$f":"'Calculations M'!DF1553","v":0},{"$f":"'Calculations M'!DG1553","v":0},{"$f":"'Calculations M'!DH1553","v":0},{"$f":"'Calculations M'!DI1553","v":0},{"$f":"'Calculations M'!DJ1553","v":0},{"$f":"'Calculations M'!DK1553","v":0},{"$f":"'Calculations M'!DL1553","v":0},{"$f":"'Calculations M'!DM1553","v":0},{"$f":"'Calculations M'!DN1553","v":0},{"$f":"'Calculations M'!DO1553","v":0},{"$f":"'Calculations M'!DP1553","v":0},{"$f":"'Calculations M'!DQ1553","v":0},{"$f":"'Calculations M'!DR1553","v":0},{"$f":"'Calculations M'!DS1553","v":0},{"$f":"'Calculations M'!DT1553","v":0},{"$f":"'Calculations M'!DU1553","v":0},{"$f":"'Calculations M'!DV1553","v":0},{"$f":"'Calculations M'!DW1553","v":0},{"$f":"'Calculations M'!DX1553","v":0},{"$f":"'Calculations M'!DY1553","v":0},{"$f":"'Calculations M'!DZ1553","v":0},{"$f":"'Calculations M'!EA1553","v":0},{"$f":"'Calculations M'!EB1553","v":0},{"$f":"'Calculations M'!EC1553","v":0},{"$f":"'Calculations M'!ED1553","v":0},{"$f":"'Calculations M'!EE1553","v":0},{"$f":"'Calculations M'!EF1553","v":0},{"$f":"'Calculations M'!EG1553","v":0},{"$f":"'Calculations M'!EH1553","v":0},{"$f":"'Calculations M'!EI1553","v":0},{"$f":"'Calculations M'!EJ1553","v":0},{"$f":"'Calculations M'!EK1553","v":0},{"$f":"'Calculations M'!EL1553","v":0},{"$f":"'Calculations M'!EM1553","v":0},{"$f":"'Calculations M'!EN1553","v":0},{"$f":"'Calculations M'!EO1553","v":0},{"$f":"'Calculations M'!EP1553","v":0},{"$f":"'Calculations M'!EQ1553","v":0},{"$f":"'Calculations M'!ER1553","v":0},{"$f":"'Calculations M'!ES1553","v":0},{"$f":"'Calculations M'!ET1553","v":0},{"$f":"'Calculations M'!EU1553","v":0},{"$f":"'Calculations M'!EV1553","v":0},{"$f":"'Calculations M'!EW1553","v":0},{"$f":"'Calculations M'!EX1553","v":0},{"$f":"'Calculations M'!EY1553","v":0},{"$f":"'Calculations M'!EZ1553","v":0},{"$f":"'Calculations M'!FA1553","v":0},{"$f":"'Calculations M'!FB1553","v":0},{"$f":"'Calculations M'!FC1553","v":0},{"$f":"'Calculations M'!FD1553","v":0},{"$f":"'Calculations M'!FE1553","v":0},{"$f":"'Calculations M'!FF1553","v":0},{"$f":"'Calculations M'!FG1553","v":0},{"$f":"'Calculations M'!FH1553","v":0},{"$f":"'Calculations M'!FI1553","v":0},{"$f":"'Calculations M'!FJ1553","v":0},{"$f":"'Calculations M'!FK1553","v":0},{"$f":"'Calculations M'!FL1553","v":0},{"$f":"'Calculations M'!FM1553","v":0},{"$f":"'Calculations M'!FN1553","v":0},{"$f":"'Calculations M'!FO1553","v":0},{"$f":"'Calculations M'!FP1553","v":0},{"$f":"'Calculations M'!FQ1553","v":0},{"$f":"'Calculations M'!FR1553","v":0},{"$f":"'Calculations M'!FS1553","v":0},{"$f":"'Calculations M'!FT1553","v":0},{"$f":"'Calculations M'!FU1553","v":0},{"$f":"'Calculations M'!FV1553","v":0},{"$f":"'Calculations M'!FW1553","v":0},{"$f":"'Calculations M'!FX1553","v":0},{"$f":"'Calculations M'!FY1553","v":0},{"$f":"'Calculations M'!FZ1553","v":0},{"$f":"'Calculations M'!GA1553","v":0},{"$f":"'Calculations M'!GB1553","v":0},{"$f":"'Calculations M'!GC1553","v":0},{"$f":"'Calculations M'!GD1553","v":0},{"$f":"'Calculations M'!GE1553","v":0},{"$f":"'Calculations M'!GF1553","v":0},{"$f":"'Calculations M'!GG1553","v":0},{"$f":"'Calculations M'!GH1553","v":0},{"$f":"'Calculations M'!GI1553","v":0},{"$f":"'Calculations M'!GJ1553","v":0},{"$f":"'Calculations M'!GK1553","v":0},{"$f":"'Calculations M'!GL1553","v":0},{"$f":"'Calculations M'!GM1553","v":0},{"$f":"'Calculations M'!GN1553","v":0},{"$f":"'Calculations M'!GO1553","v":0},{"$f":"'Calculations M'!GP1553","v":0},{"$f":"'Calculations M'!GQ1553","v":0},{"$f":"'Calculations M'!GR1553","v":0},{"$f":"'Calculations M'!GS1553","v":0},{"$f":"'Calculations M'!GT1553","v":0},{"$f":"'Calculations M'!GU1553","v":0},{"$f":"'Calculations M'!GV1553","v":0},{"$f":"'Calculations M'!GW1553","v":0},{"$f":"'Calculations M'!GX1553","v":0},{"$f":"'Calculations M'!GY1553","v":0},{"$f":"'Calculations M'!GZ1553","v":0},{"$f":"'Calculations M'!HA1553","v":0},{"$f":"'Calculations M'!HB1553","v":0},{"$f":"'Calculations M'!HC1553","v":0},{"$f":"'Calculations M'!HD1553","v":0},{"$f":"'Calculations M'!HE1553","v":0},{"$f":"'Calculations M'!HF1553","v":0},{"$f":"'Calculations M'!HG1553","v":0},{"$f":"'Calculations M'!HH1553","v":0},{"$f":"'Calculations M'!HI1553","v":0},{"$f":"'Calculations M'!HJ1553","v":0},{"$f":"'Calculations M'!HK1553","v":0},{"$f":"'Calculations M'!HL1553","v":0},{"$f":"'Calculations M'!HM1553","v":0},{"$f":"'Calculations M'!HN1553","v":0},{"$f":"'Calculations M'!HO1553","v":0},{"$f":"'Calculations M'!HP1553","v":0},{"$f":"'Calculations M'!HQ1553","v":0},{"$f":"'Calculations M'!HR1553","v":0},{"$f":"'Calculations M'!HS1553","v":0},{"$f":"'Calculations M'!HT1553","v":0},{"$f":"'Calculations M'!HU1553","v":0},{"$f":"'Calculations M'!HV1553","v":0},{"$f":"'Calculations M'!HW1553","v":0},{"$f":"'Calculations M'!HX1553","v":0},{"$f":"'Calculations M'!HY1553","v":0},{"$f":"'Calculations M'!HZ1553","v":0},{"$f":"'Calculations M'!IA1553","v":0},{"$f":"'Calculations M'!IB1553","v":0},{"$f":"'Calculations M'!IC1553","v":0},{"$f":"'Calculations M'!ID1553","v":0},{"$f":"'Calculations M'!IE1553","v":0},{"$f":"'Calculations M'!IF1553","v":0},{"$f":"'Calculations M'!IG1553","v":0},{"$f":"'Calculations M'!IH1553","v":0},{"$f":"'Calculations M'!II1553","v":0},{"$f":"'Calculations M'!IJ1553","v":0},{"$f":"'Calculations M'!IK1553","v":0},{"$f":"'Calculations M'!IL1553","v":0},{"$f":"'Calculations M'!IM1553","v":0},{"$f":"'Calculations M'!IN1553","v":0},{"$f":"'Calculations M'!IO1553","v":0},{"$f":"'Calculations M'!IP1553","v":0},{"$f":"'Calculations M'!IQ1553","v":0},{"$f":"'Calculations M'!IR1553","v":0},{"$f":"'Calculations M'!IS1553","v":0},{"$f":"'Calculations M'!IT1553","v":0},{"$f":"'Calculations M'!IU1553","v":0},{"$f":"'Calculations M'!IV1553","v":0},{"$f":"'Calculations M'!IW1553","v":0},{"$f":"'Calculations M'!IX1553","v":0},{"$f":"'Calculations M'!IY1553","v":0},{"$f":"'Calculations M'!IZ1553","v":0},{"$f":"'Calculations M'!JA1553","v":0},{"$f":"'Calculations M'!JB1553","v":0},{"$f":"'Calculations M'!JC1553","v":0},{"$f":"'Calculations M'!JD1553","v":0},{"$f":"'Calculations M'!JE1553","v":0},{"$f":"'Calculations M'!JF1553","v":0},{"$f":"'Calculations M'!JG1553","v":0},{"$f":"'Calculations M'!JH1553","v":0},{"$f":"'Calculations M'!JI1553","v":0},{"$f":"'Calculations M'!JJ1553","v":0},{"$f":"'Calculations M'!JK1553","v":0},{"$f":"'Calculations M'!JL1553","v":0},{"$f":"'Calculations M'!JM1553","v":0},{"$f":"'Calculations M'!JN1553","v":0},{"$f":"'Calculations M'!JO1553","v":0},{"$f":"'Calculations M'!JP1553","v":0},{"$f":"'Calculations M'!JQ1553","v":0},{"$f":"'Calculations M'!JR1553","v":0},{"$f":"'Calculations M'!JS1553","v":0},{"$f":"'Calculations M'!JT1553","v":0},{"$f":"'Calculations M'!JU1553","v":0},{"$f":"'Calculations M'!JV1553","v":0},{"$f":"'Calculations M'!JW1553","v":0},{"$f":"'Calculations M'!JX1553","v":0},{"$f":"'Calculations M'!JY1553","v":0},{"$f":"'Calculations M'!JZ1553","v":0},{"$f":"'Calculations M'!KA1553","v":0},{"$f":"'Calculations M'!KB1553","v":0},{"$f":"'Calculations M'!KC1553","v":0},{"$f":"'Calculations M'!KD1553","v":0},{"$f":"'Calculations M'!KE1553","v":0},{"$f":"'Calculations M'!KF1553","v":0},{"$f":"'Calculations M'!KG1553","v":0},{"$f":"'Calculations M'!KH1553","v":0},{"$f":"'Calculations M'!KI1553","v":0},{"$f":"'Calculations M'!KJ1553","v":0},{"$f":"'Calculations M'!KK1553","v":0},{"$f":"'Calculations M'!KL1553","v":0},{"$f":"'Calculations M'!KM1553","v":0},{"$f":"'Calculations M'!KN1553","v":0},{"$f":"'Calculations M'!KO1553","v":0},{"$f":"'Calculations M'!KP1553","v":0},{"$f":"'Calculations M'!KQ1553","v":0},{"$f":"'Calculations M'!KR1553","v":0},{"$f":"'Calculations M'!KS1553","v":0},{"$f":"'Calculations M'!KT1553","v":0},{"$f":"'Calculations M'!KU1553","v":0},{"$f":"'Calculations M'!KV1553","v":0},{"$f":"'Calculations M'!KW1553","v":0},{"$f":"'Calculations M'!KX1553","v":0},{"$f":"'Calculations M'!KY1553","v":0},{"$f":"'Calculations M'!KZ1553","v":0},{"$f":"'Calculations M'!LA1553","v":0},{"$f":"'Calculations M'!LB1553","v":0},{"$f":"'Calculations M'!LC1553","v":0},{"$f":"'Calculations M'!LD1553","v":0},{"$f":"'Calculations M'!LE1553","v":0},{"$f":"'Calculations M'!LF1553","v":0},{"$f":"'Calculations M'!LG1553","v":0},{"$f":"'Calculations M'!LH1553","v":0},{"$f":"'Calculations M'!LI1553","v":0},{"$f":"'Calculations M'!LJ1553","v":0},{"$f":"'Calculations M'!LK1553","v":0},{"$f":"'Calculations M'!LL1553","v":0},{"$f":"'Calculations M'!LM1553","v":0},{"$f":"'Calculations M'!LN1553","v":0},{"$f":"'Calculations M'!LO1553","v":0},{"$f":"'Calculations M'!LP1553","v":0},{"$f":"'Calculations M'!LQ1553","v":0},{"$f":"'Calculations M'!LR1553","v":0},{"$f":"'Calculations M'!LS1553","v":0},{"$f":"'Calculations M'!LT1553","v":0},{"$f":"'Calculations M'!LU1553","v":0},{"$f":"'Calculations M'!LV1553","v":0},{"$f":"'Calculations M'!LW1553","v":0},{"$f":"'Calculations M'!LX1553","v":0},{"$f":"'Calculations M'!LY1553","v":0},{"$f":"'Calculations M'!LZ1553","v":0},{"$f":"'Calculations M'!MA1553","v":0},{"$f":"'Calculations M'!MB1553","v":0},{"$f":"'Calculations M'!MC1553","v":0},{"$f":"'Calculations M'!MD1553","v":0},{"$f":"'Calculations M'!ME1553","v":0},{"$f":"'Calculations M'!MF1553","v":0},{"$f":"'Calculations M'!MG1553","v":0},{"$f":"'Calculations M'!MH1553","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D738","v":"Other Creditors cashflow movements"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1554","v":0},{"$f":"'Calculations M'!AV1554","v":0},{"$f":"'Calculations M'!AW1554","v":0},{"$f":"'Calculations M'!AX1554","v":0},{"$f":"'Calculations M'!AY1554","v":0},{"$f":"'Calculations M'!AZ1554","v":0},{"$f":"'Calculations M'!BA1554","v":0},{"$f":"'Calculations M'!BB1554","v":0},{"$f":"'Calculations M'!BC1554","v":0},{"$f":"'Calculations M'!BD1554","v":0},{"$f":"'Calculations M'!BE1554","v":0},{"$f":"'Calculations M'!BF1554","v":0},{"$f":"'Calculations M'!BG1554","v":0},{"$f":"'Calculations M'!BH1554","v":0},{"$f":"'Calculations M'!BI1554","v":0},{"$f":"'Calculations M'!BJ1554","v":0},{"$f":"'Calculations M'!BK1554","v":0},{"$f":"'Calculations M'!BL1554","v":0},{"$f":"'Calculations M'!BM1554","v":0},{"$f":"'Calculations M'!BN1554","v":0},{"$f":"'Calculations M'!BO1554","v":0},{"$f":"'Calculations M'!BP1554","v":0},{"$f":"'Calculations M'!BQ1554","v":0},{"$f":"'Calculations M'!BR1554","v":0},{"$f":"'Calculations M'!BS1554","v":0},{"$f":"'Calculations M'!BT1554","v":0},{"$f":"'Calculations M'!BU1554","v":0},{"$f":"'Calculations M'!BV1554","v":0},{"$f":"'Calculations M'!BW1554","v":0},{"$f":"'Calculations M'!BX1554","v":0},{"$f":"'Calculations M'!BY1554","v":0},{"$f":"'Calculations M'!BZ1554","v":0},{"$f":"'Calculations M'!CA1554","v":0},{"$f":"'Calculations M'!CB1554","v":0},{"$f":"'Calculations M'!CC1554","v":0},{"$f":"'Calculations M'!CD1554","v":0},{"$f":"'Calculations M'!CE1554","v":0},{"$f":"'Calculations M'!CF1554","v":0},{"$f":"'Calculations M'!CG1554","v":0},{"$f":"'Calculations M'!CH1554","v":0},{"$f":"'Calculations M'!CI1554","v":0},{"$f":"'Calculations M'!CJ1554","v":0},{"$f":"'Calculations M'!CK1554","v":0},{"$f":"'Calculations M'!CL1554","v":0},{"$f":"'Calculations M'!CM1554","v":0},{"$f":"'Calculations M'!CN1554","v":0},{"$f":"'Calculations M'!CO1554","v":0},{"$f":"'Calculations M'!CP1554","v":0},{"$f":"'Calculations M'!CQ1554","v":0},{"$f":"'Calculations M'!CR1554","v":0},{"$f":"'Calculations M'!CS1554","v":0},{"$f":"'Calculations M'!CT1554","v":0},{"$f":"'Calculations M'!CU1554","v":0},{"$f":"'Calculations M'!CV1554","v":0},{"$f":"'Calculations M'!CW1554","v":0},{"$f":"'Calculations M'!CX1554","v":0},{"$f":"'Calculations M'!CY1554","v":0},{"$f":"'Calculations M'!CZ1554","v":0},{"$f":"'Calculations M'!DA1554","v":0},{"$f":"'Calculations M'!DB1554","v":0},{"$f":"'Calculations M'!DC1554","v":0},{"$f":"'Calculations M'!DD1554","v":0},{"$f":"'Calculations M'!DE1554","v":0},{"$f":"'Calculations M'!DF1554","v":0},{"$f":"'Calculations M'!DG1554","v":0},{"$f":"'Calculations M'!DH1554","v":0},{"$f":"'Calculations M'!DI1554","v":0},{"$f":"'Calculations M'!DJ1554","v":0},{"$f":"'Calculations M'!DK1554","v":0},{"$f":"'Calculations M'!DL1554","v":0},{"$f":"'Calculations M'!DM1554","v":0},{"$f":"'Calculations M'!DN1554","v":0},{"$f":"'Calculations M'!DO1554","v":0},{"$f":"'Calculations M'!DP1554","v":0},{"$f":"'Calculations M'!DQ1554","v":0},{"$f":"'Calculations M'!DR1554","v":0},{"$f":"'Calculations M'!DS1554","v":0},{"$f":"'Calculations M'!DT1554","v":0},{"$f":"'Calculations M'!DU1554","v":0},{"$f":"'Calculations M'!DV1554","v":0},{"$f":"'Calculations M'!DW1554","v":0},{"$f":"'Calculations M'!DX1554","v":0},{"$f":"'Calculations M'!DY1554","v":0},{"$f":"'Calculations M'!DZ1554","v":0},{"$f":"'Calculations M'!EA1554","v":0},{"$f":"'Calculations M'!EB1554","v":0},{"$f":"'Calculations M'!EC1554","v":0},{"$f":"'Calculations M'!ED1554","v":0},{"$f":"'Calculations M'!EE1554","v":0},{"$f":"'Calculations M'!EF1554","v":0},{"$f":"'Calculations M'!EG1554","v":0},{"$f":"'Calculations M'!EH1554","v":0},{"$f":"'Calculations M'!EI1554","v":0},{"$f":"'Calculations M'!EJ1554","v":0},{"$f":"'Calculations M'!EK1554","v":0},{"$f":"'Calculations M'!EL1554","v":0},{"$f":"'Calculations M'!EM1554","v":0},{"$f":"'Calculations M'!EN1554","v":0},{"$f":"'Calculations M'!EO1554","v":0},{"$f":"'Calculations M'!EP1554","v":0},{"$f":"'Calculations M'!EQ1554","v":0},{"$f":"'Calculations M'!ER1554","v":0},{"$f":"'Calculations M'!ES1554","v":0},{"$f":"'Calculations M'!ET1554","v":0},{"$f":"'Calculations M'!EU1554","v":0},{"$f":"'Calculations M'!EV1554","v":0},{"$f":"'Calculations M'!EW1554","v":0},{"$f":"'Calculations M'!EX1554","v":0},{"$f":"'Calculations M'!EY1554","v":0},{"$f":"'Calculations M'!EZ1554","v":0},{"$f":"'Calculations M'!FA1554","v":0},{"$f":"'Calculations M'!FB1554","v":0},{"$f":"'Calculations M'!FC1554","v":0},{"$f":"'Calculations M'!FD1554","v":0},{"$f":"'Calculations M'!FE1554","v":0},{"$f":"'Calculations M'!FF1554","v":0},{"$f":"'Calculations M'!FG1554","v":0},{"$f":"'Calculations M'!FH1554","v":0},{"$f":"'Calculations M'!FI1554","v":0},{"$f":"'Calculations M'!FJ1554","v":0},{"$f":"'Calculations M'!FK1554","v":0},{"$f":"'Calculations M'!FL1554","v":0},{"$f":"'Calculations M'!FM1554","v":0},{"$f":"'Calculations M'!FN1554","v":0},{"$f":"'Calculations M'!FO1554","v":0},{"$f":"'Calculations M'!FP1554","v":0},{"$f":"'Calculations M'!FQ1554","v":0},{"$f":"'Calculations M'!FR1554","v":0},{"$f":"'Calculations M'!FS1554","v":0},{"$f":"'Calculations M'!FT1554","v":0},{"$f":"'Calculations M'!FU1554","v":0},{"$f":"'Calculations M'!FV1554","v":0},{"$f":"'Calculations M'!FW1554","v":0},{"$f":"'Calculations M'!FX1554","v":0},{"$f":"'Calculations M'!FY1554","v":0},{"$f":"'Calculations M'!FZ1554","v":0},{"$f":"'Calculations M'!GA1554","v":0},{"$f":"'Calculations M'!GB1554","v":0},{"$f":"'Calculations M'!GC1554","v":0},{"$f":"'Calculations M'!GD1554","v":0},{"$f":"'Calculations M'!GE1554","v":0},{"$f":"'Calculations M'!GF1554","v":0},{"$f":"'Calculations M'!GG1554","v":0},{"$f":"'Calculations M'!GH1554","v":0},{"$f":"'Calculations M'!GI1554","v":0},{"$f":"'Calculations M'!GJ1554","v":0},{"$f":"'Calculations M'!GK1554","v":0},{"$f":"'Calculations M'!GL1554","v":0},{"$f":"'Calculations M'!GM1554","v":0},{"$f":"'Calculations M'!GN1554","v":0},{"$f":"'Calculations M'!GO1554","v":0},{"$f":"'Calculations M'!GP1554","v":0},{"$f":"'Calculations M'!GQ1554","v":0},{"$f":"'Calculations M'!GR1554","v":0},{"$f":"'Calculations M'!GS1554","v":0},{"$f":"'Calculations M'!GT1554","v":0},{"$f":"'Calculations M'!GU1554","v":0},{"$f":"'Calculations M'!GV1554","v":0},{"$f":"'Calculations M'!GW1554","v":0},{"$f":"'Calculations M'!GX1554","v":0},{"$f":"'Calculations M'!GY1554","v":0},{"$f":"'Calculations M'!GZ1554","v":0},{"$f":"'Calculations M'!HA1554","v":0},{"$f":"'Calculations M'!HB1554","v":0},{"$f":"'Calculations M'!HC1554","v":0},{"$f":"'Calculations M'!HD1554","v":0},{"$f":"'Calculations M'!HE1554","v":0},{"$f":"'Calculations M'!HF1554","v":0},{"$f":"'Calculations M'!HG1554","v":0},{"$f":"'Calculations M'!HH1554","v":0},{"$f":"'Calculations M'!HI1554","v":0},{"$f":"'Calculations M'!HJ1554","v":0},{"$f":"'Calculations M'!HK1554","v":0},{"$f":"'Calculations M'!HL1554","v":0},{"$f":"'Calculations M'!HM1554","v":0},{"$f":"'Calculations M'!HN1554","v":0},{"$f":"'Calculations M'!HO1554","v":0},{"$f":"'Calculations M'!HP1554","v":0},{"$f":"'Calculations M'!HQ1554","v":0},{"$f":"'Calculations M'!HR1554","v":0},{"$f":"'Calculations M'!HS1554","v":0},{"$f":"'Calculations M'!HT1554","v":0},{"$f":"'Calculations M'!HU1554","v":0},{"$f":"'Calculations M'!HV1554","v":0},{"$f":"'Calculations M'!HW1554","v":0},{"$f":"'Calculations M'!HX1554","v":0},{"$f":"'Calculations M'!HY1554","v":0},{"$f":"'Calculations M'!HZ1554","v":0},{"$f":"'Calculations M'!IA1554","v":0},{"$f":"'Calculations M'!IB1554","v":0},{"$f":"'Calculations M'!IC1554","v":0},{"$f":"'Calculations M'!ID1554","v":0},{"$f":"'Calculations M'!IE1554","v":0},{"$f":"'Calculations M'!IF1554","v":0},{"$f":"'Calculations M'!IG1554","v":0},{"$f":"'Calculations M'!IH1554","v":0},{"$f":"'Calculations M'!II1554","v":0},{"$f":"'Calculations M'!IJ1554","v":0},{"$f":"'Calculations M'!IK1554","v":0},{"$f":"'Calculations M'!IL1554","v":0},{"$f":"'Calculations M'!IM1554","v":0},{"$f":"'Calculations M'!IN1554","v":0},{"$f":"'Calculations M'!IO1554","v":0},{"$f":"'Calculations M'!IP1554","v":0},{"$f":"'Calculations M'!IQ1554","v":0},{"$f":"'Calculations M'!IR1554","v":0},{"$f":"'Calculations M'!IS1554","v":0},{"$f":"'Calculations M'!IT1554","v":0},{"$f":"'Calculations M'!IU1554","v":0},{"$f":"'Calculations M'!IV1554","v":0},{"$f":"'Calculations M'!IW1554","v":0},{"$f":"'Calculations M'!IX1554","v":0},{"$f":"'Calculations M'!IY1554","v":0},{"$f":"'Calculations M'!IZ1554","v":0},{"$f":"'Calculations M'!JA1554","v":0},{"$f":"'Calculations M'!JB1554","v":0},{"$f":"'Calculations M'!JC1554","v":0},{"$f":"'Calculations M'!JD1554","v":0},{"$f":"'Calculations M'!JE1554","v":0},{"$f":"'Calculations M'!JF1554","v":0},{"$f":"'Calculations M'!JG1554","v":0},{"$f":"'Calculations M'!JH1554","v":0},{"$f":"'Calculations M'!JI1554","v":0},{"$f":"'Calculations M'!JJ1554","v":0},{"$f":"'Calculations M'!JK1554","v":0},{"$f":"'Calculations M'!JL1554","v":0},{"$f":"'Calculations M'!JM1554","v":0},{"$f":"'Calculations M'!JN1554","v":0},{"$f":"'Calculations M'!JO1554","v":0},{"$f":"'Calculations M'!JP1554","v":0},{"$f":"'Calculations M'!JQ1554","v":0},{"$f":"'Calculations M'!JR1554","v":0},{"$f":"'Calculations M'!JS1554","v":0},{"$f":"'Calculations M'!JT1554","v":0},{"$f":"'Calculations M'!JU1554","v":0},{"$f":"'Calculations M'!JV1554","v":0},{"$f":"'Calculations M'!JW1554","v":0},{"$f":"'Calculations M'!JX1554","v":0},{"$f":"'Calculations M'!JY1554","v":0},{"$f":"'Calculations M'!JZ1554","v":0},{"$f":"'Calculations M'!KA1554","v":0},{"$f":"'Calculations M'!KB1554","v":0},{"$f":"'Calculations M'!KC1554","v":0},{"$f":"'Calculations M'!KD1554","v":0},{"$f":"'Calculations M'!KE1554","v":0},{"$f":"'Calculations M'!KF1554","v":0},{"$f":"'Calculations M'!KG1554","v":0},{"$f":"'Calculations M'!KH1554","v":0},{"$f":"'Calculations M'!KI1554","v":0},{"$f":"'Calculations M'!KJ1554","v":0},{"$f":"'Calculations M'!KK1554","v":0},{"$f":"'Calculations M'!KL1554","v":0},{"$f":"'Calculations M'!KM1554","v":0},{"$f":"'Calculations M'!KN1554","v":0},{"$f":"'Calculations M'!KO1554","v":0},{"$f":"'Calculations M'!KP1554","v":0},{"$f":"'Calculations M'!KQ1554","v":0},{"$f":"'Calculations M'!KR1554","v":0},{"$f":"'Calculations M'!KS1554","v":0},{"$f":"'Calculations M'!KT1554","v":0},{"$f":"'Calculations M'!KU1554","v":0},{"$f":"'Calculations M'!KV1554","v":0},{"$f":"'Calculations M'!KW1554","v":0},{"$f":"'Calculations M'!KX1554","v":0},{"$f":"'Calculations M'!KY1554","v":0},{"$f":"'Calculations M'!KZ1554","v":0},{"$f":"'Calculations M'!LA1554","v":0},{"$f":"'Calculations M'!LB1554","v":0},{"$f":"'Calculations M'!LC1554","v":0},{"$f":"'Calculations M'!LD1554","v":0},{"$f":"'Calculations M'!LE1554","v":0},{"$f":"'Calculations M'!LF1554","v":0},{"$f":"'Calculations M'!LG1554","v":0},{"$f":"'Calculations M'!LH1554","v":0},{"$f":"'Calculations M'!LI1554","v":0},{"$f":"'Calculations M'!LJ1554","v":0},{"$f":"'Calculations M'!LK1554","v":0},{"$f":"'Calculations M'!LL1554","v":0},{"$f":"'Calculations M'!LM1554","v":0},{"$f":"'Calculations M'!LN1554","v":0},{"$f":"'Calculations M'!LO1554","v":0},{"$f":"'Calculations M'!LP1554","v":0},{"$f":"'Calculations M'!LQ1554","v":0},{"$f":"'Calculations M'!LR1554","v":0},{"$f":"'Calculations M'!LS1554","v":0},{"$f":"'Calculations M'!LT1554","v":0},{"$f":"'Calculations M'!LU1554","v":0},{"$f":"'Calculations M'!LV1554","v":0},{"$f":"'Calculations M'!LW1554","v":0},{"$f":"'Calculations M'!LX1554","v":0},{"$f":"'Calculations M'!LY1554","v":0},{"$f":"'Calculations M'!LZ1554","v":0},{"$f":"'Calculations M'!MA1554","v":0},{"$f":"'Calculations M'!MB1554","v":0},{"$f":"'Calculations M'!MC1554","v":0},{"$f":"'Calculations M'!MD1554","v":0},{"$f":"'Calculations M'!ME1554","v":0},{"$f":"'Calculations M'!MF1554","v":0},{"$f":"'Calculations M'!MG1554","v":0},{"$f":"'Calculations M'!MH1554","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D739","v":"Other Creditor 2 cashflow movements"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1555","v":0},{"$f":"'Calculations M'!AV1555","v":0},{"$f":"'Calculations M'!AW1555","v":0},{"$f":"'Calculations M'!AX1555","v":0},{"$f":"'Calculations M'!AY1555","v":0},{"$f":"'Calculations M'!AZ1555","v":0},{"$f":"'Calculations M'!BA1555","v":0},{"$f":"'Calculations M'!BB1555","v":0},{"$f":"'Calculations M'!BC1555","v":0},{"$f":"'Calculations M'!BD1555","v":0},{"$f":"'Calculations M'!BE1555","v":0},{"$f":"'Calculations M'!BF1555","v":0},{"$f":"'Calculations M'!BG1555","v":0},{"$f":"'Calculations M'!BH1555","v":0},{"$f":"'Calculations M'!BI1555","v":0},{"$f":"'Calculations M'!BJ1555","v":0},{"$f":"'Calculations M'!BK1555","v":0},{"$f":"'Calculations M'!BL1555","v":0},{"$f":"'Calculations M'!BM1555","v":0},{"$f":"'Calculations M'!BN1555","v":0},{"$f":"'Calculations M'!BO1555","v":0},{"$f":"'Calculations M'!BP1555","v":0},{"$f":"'Calculations M'!BQ1555","v":0},{"$f":"'Calculations M'!BR1555","v":0},{"$f":"'Calculations M'!BS1555","v":0},{"$f":"'Calculations M'!BT1555","v":0},{"$f":"'Calculations M'!BU1555","v":0},{"$f":"'Calculations M'!BV1555","v":0},{"$f":"'Calculations M'!BW1555","v":0},{"$f":"'Calculations M'!BX1555","v":0},{"$f":"'Calculations M'!BY1555","v":0},{"$f":"'Calculations M'!BZ1555","v":0},{"$f":"'Calculations M'!CA1555","v":0},{"$f":"'Calculations M'!CB1555","v":0},{"$f":"'Calculations M'!CC1555","v":0},{"$f":"'Calculations M'!CD1555","v":0},{"$f":"'Calculations M'!CE1555","v":0},{"$f":"'Calculations M'!CF1555","v":0},{"$f":"'Calculations M'!CG1555","v":0},{"$f":"'Calculations M'!CH1555","v":0},{"$f":"'Calculations M'!CI1555","v":0},{"$f":"'Calculations M'!CJ1555","v":0},{"$f":"'Calculations M'!CK1555","v":0},{"$f":"'Calculations M'!CL1555","v":0},{"$f":"'Calculations M'!CM1555","v":0},{"$f":"'Calculations M'!CN1555","v":0},{"$f":"'Calculations M'!CO1555","v":0},{"$f":"'Calculations M'!CP1555","v":0},{"$f":"'Calculations M'!CQ1555","v":0},{"$f":"'Calculations M'!CR1555","v":0},{"$f":"'Calculations M'!CS1555","v":0},{"$f":"'Calculations M'!CT1555","v":0},{"$f":"'Calculations M'!CU1555","v":0},{"$f":"'Calculations M'!CV1555","v":0},{"$f":"'Calculations M'!CW1555","v":0},{"$f":"'Calculations M'!CX1555","v":0},{"$f":"'Calculations M'!CY1555","v":0},{"$f":"'Calculations M'!CZ1555","v":0},{"$f":"'Calculations M'!DA1555","v":0},{"$f":"'Calculations M'!DB1555","v":0},{"$f":"'Calculations M'!DC1555","v":0},{"$f":"'Calculations M'!DD1555","v":0},{"$f":"'Calculations M'!DE1555","v":0},{"$f":"'Calculations M'!DF1555","v":0},{"$f":"'Calculations M'!DG1555","v":0},{"$f":"'Calculations M'!DH1555","v":0},{"$f":"'Calculations M'!DI1555","v":0},{"$f":"'Calculations M'!DJ1555","v":0},{"$f":"'Calculations M'!DK1555","v":0},{"$f":"'Calculations M'!DL1555","v":0},{"$f":"'Calculations M'!DM1555","v":0},{"$f":"'Calculations M'!DN1555","v":0},{"$f":"'Calculations M'!DO1555","v":0},{"$f":"'Calculations M'!DP1555","v":0},{"$f":"'Calculations M'!DQ1555","v":0},{"$f":"'Calculations M'!DR1555","v":0},{"$f":"'Calculations M'!DS1555","v":0},{"$f":"'Calculations M'!DT1555","v":0},{"$f":"'Calculations M'!DU1555","v":0},{"$f":"'Calculations M'!DV1555","v":0},{"$f":"'Calculations M'!DW1555","v":0},{"$f":"'Calculations M'!DX1555","v":0},{"$f":"'Calculations M'!DY1555","v":0},{"$f":"'Calculations M'!DZ1555","v":0},{"$f":"'Calculations M'!EA1555","v":0},{"$f":"'Calculations M'!EB1555","v":0},{"$f":"'Calculations M'!EC1555","v":0},{"$f":"'Calculations M'!ED1555","v":0},{"$f":"'Calculations M'!EE1555","v":0},{"$f":"'Calculations M'!EF1555","v":0},{"$f":"'Calculations M'!EG1555","v":0},{"$f":"'Calculations M'!EH1555","v":0},{"$f":"'Calculations M'!EI1555","v":0},{"$f":"'Calculations M'!EJ1555","v":0},{"$f":"'Calculations M'!EK1555","v":0},{"$f":"'Calculations M'!EL1555","v":0},{"$f":"'Calculations M'!EM1555","v":0},{"$f":"'Calculations M'!EN1555","v":0},{"$f":"'Calculations M'!EO1555","v":0},{"$f":"'Calculations M'!EP1555","v":0},{"$f":"'Calculations M'!EQ1555","v":0},{"$f":"'Calculations M'!ER1555","v":0},{"$f":"'Calculations M'!ES1555","v":0},{"$f":"'Calculations M'!ET1555","v":0},{"$f":"'Calculations M'!EU1555","v":0},{"$f":"'Calculations M'!EV1555","v":0},{"$f":"'Calculations M'!EW1555","v":0},{"$f":"'Calculations M'!EX1555","v":0},{"$f":"'Calculations M'!EY1555","v":0},{"$f":"'Calculations M'!EZ1555","v":0},{"$f":"'Calculations M'!FA1555","v":0},{"$f":"'Calculations M'!FB1555","v":0},{"$f":"'Calculations M'!FC1555","v":0},{"$f":"'Calculations M'!FD1555","v":0},{"$f":"'Calculations M'!FE1555","v":0},{"$f":"'Calculations M'!FF1555","v":0},{"$f":"'Calculations M'!FG1555","v":0},{"$f":"'Calculations M'!FH1555","v":0},{"$f":"'Calculations M'!FI1555","v":0},{"$f":"'Calculations M'!FJ1555","v":0},{"$f":"'Calculations M'!FK1555","v":0},{"$f":"'Calculations M'!FL1555","v":0},{"$f":"'Calculations M'!FM1555","v":0},{"$f":"'Calculations M'!FN1555","v":0},{"$f":"'Calculations M'!FO1555","v":0},{"$f":"'Calculations M'!FP1555","v":0},{"$f":"'Calculations M'!FQ1555","v":0},{"$f":"'Calculations M'!FR1555","v":0},{"$f":"'Calculations M'!FS1555","v":0},{"$f":"'Calculations M'!FT1555","v":0},{"$f":"'Calculations M'!FU1555","v":0},{"$f":"'Calculations M'!FV1555","v":0},{"$f":"'Calculations M'!FW1555","v":0},{"$f":"'Calculations M'!FX1555","v":0},{"$f":"'Calculations M'!FY1555","v":0},{"$f":"'Calculations M'!FZ1555","v":0},{"$f":"'Calculations M'!GA1555","v":0},{"$f":"'Calculations M'!GB1555","v":0},{"$f":"'Calculations M'!GC1555","v":0},{"$f":"'Calculations M'!GD1555","v":0},{"$f":"'Calculations M'!GE1555","v":0},{"$f":"'Calculations M'!GF1555","v":0},{"$f":"'Calculations M'!GG1555","v":0},{"$f":"'Calculations M'!GH1555","v":0},{"$f":"'Calculations M'!GI1555","v":0},{"$f":"'Calculations M'!GJ1555","v":0},{"$f":"'Calculations M'!GK1555","v":0},{"$f":"'Calculations M'!GL1555","v":0},{"$f":"'Calculations M'!GM1555","v":0},{"$f":"'Calculations M'!GN1555","v":0},{"$f":"'Calculations M'!GO1555","v":0},{"$f":"'Calculations M'!GP1555","v":0},{"$f":"'Calculations M'!GQ1555","v":0},{"$f":"'Calculations M'!GR1555","v":0},{"$f":"'Calculations M'!GS1555","v":0},{"$f":"'Calculations M'!GT1555","v":0},{"$f":"'Calculations M'!GU1555","v":0},{"$f":"'Calculations M'!GV1555","v":0},{"$f":"'Calculations M'!GW1555","v":0},{"$f":"'Calculations M'!GX1555","v":0},{"$f":"'Calculations M'!GY1555","v":0},{"$f":"'Calculations M'!GZ1555","v":0},{"$f":"'Calculations M'!HA1555","v":0},{"$f":"'Calculations M'!HB1555","v":0},{"$f":"'Calculations M'!HC1555","v":0},{"$f":"'Calculations M'!HD1555","v":0},{"$f":"'Calculations M'!HE1555","v":0},{"$f":"'Calculations M'!HF1555","v":0},{"$f":"'Calculations M'!HG1555","v":0},{"$f":"'Calculations M'!HH1555","v":0},{"$f":"'Calculations M'!HI1555","v":0},{"$f":"'Calculations M'!HJ1555","v":0},{"$f":"'Calculations M'!HK1555","v":0},{"$f":"'Calculations M'!HL1555","v":0},{"$f":"'Calculations M'!HM1555","v":0},{"$f":"'Calculations M'!HN1555","v":0},{"$f":"'Calculations M'!HO1555","v":0},{"$f":"'Calculations M'!HP1555","v":0},{"$f":"'Calculations M'!HQ1555","v":0},{"$f":"'Calculations M'!HR1555","v":0},{"$f":"'Calculations M'!HS1555","v":0},{"$f":"'Calculations M'!HT1555","v":0},{"$f":"'Calculations M'!HU1555","v":0},{"$f":"'Calculations M'!HV1555","v":0},{"$f":"'Calculations M'!HW1555","v":0},{"$f":"'Calculations M'!HX1555","v":0},{"$f":"'Calculations M'!HY1555","v":0},{"$f":"'Calculations M'!HZ1555","v":0},{"$f":"'Calculations M'!IA1555","v":0},{"$f":"'Calculations M'!IB1555","v":0},{"$f":"'Calculations M'!IC1555","v":0},{"$f":"'Calculations M'!ID1555","v":0},{"$f":"'Calculations M'!IE1555","v":0},{"$f":"'Calculations M'!IF1555","v":0},{"$f":"'Calculations M'!IG1555","v":0},{"$f":"'Calculations M'!IH1555","v":0},{"$f":"'Calculations M'!II1555","v":0},{"$f":"'Calculations M'!IJ1555","v":0},{"$f":"'Calculations M'!IK1555","v":0},{"$f":"'Calculations M'!IL1555","v":0},{"$f":"'Calculations M'!IM1555","v":0},{"$f":"'Calculations M'!IN1555","v":0},{"$f":"'Calculations M'!IO1555","v":0},{"$f":"'Calculations M'!IP1555","v":0},{"$f":"'Calculations M'!IQ1555","v":0},{"$f":"'Calculations M'!IR1555","v":0},{"$f":"'Calculations M'!IS1555","v":0},{"$f":"'Calculations M'!IT1555","v":0},{"$f":"'Calculations M'!IU1555","v":0},{"$f":"'Calculations M'!IV1555","v":0},{"$f":"'Calculations M'!IW1555","v":0},{"$f":"'Calculations M'!IX1555","v":0},{"$f":"'Calculations M'!IY1555","v":0},{"$f":"'Calculations M'!IZ1555","v":0},{"$f":"'Calculations M'!JA1555","v":0},{"$f":"'Calculations M'!JB1555","v":0},{"$f":"'Calculations M'!JC1555","v":0},{"$f":"'Calculations M'!JD1555","v":0},{"$f":"'Calculations M'!JE1555","v":0},{"$f":"'Calculations M'!JF1555","v":0},{"$f":"'Calculations M'!JG1555","v":0},{"$f":"'Calculations M'!JH1555","v":0},{"$f":"'Calculations M'!JI1555","v":0},{"$f":"'Calculations M'!JJ1555","v":0},{"$f":"'Calculations M'!JK1555","v":0},{"$f":"'Calculations M'!JL1555","v":0},{"$f":"'Calculations M'!JM1555","v":0},{"$f":"'Calculations M'!JN1555","v":0},{"$f":"'Calculations M'!JO1555","v":0},{"$f":"'Calculations M'!JP1555","v":0},{"$f":"'Calculations M'!JQ1555","v":0},{"$f":"'Calculations M'!JR1555","v":0},{"$f":"'Calculations M'!JS1555","v":0},{"$f":"'Calculations M'!JT1555","v":0},{"$f":"'Calculations M'!JU1555","v":0},{"$f":"'Calculations M'!JV1555","v":0},{"$f":"'Calculations M'!JW1555","v":0},{"$f":"'Calculations M'!JX1555","v":0},{"$f":"'Calculations M'!JY1555","v":0},{"$f":"'Calculations M'!JZ1555","v":0},{"$f":"'Calculations M'!KA1555","v":0},{"$f":"'Calculations M'!KB1555","v":0},{"$f":"'Calculations M'!KC1555","v":0},{"$f":"'Calculations M'!KD1555","v":0},{"$f":"'Calculations M'!KE1555","v":0},{"$f":"'Calculations M'!KF1555","v":0},{"$f":"'Calculations M'!KG1555","v":0},{"$f":"'Calculations M'!KH1555","v":0},{"$f":"'Calculations M'!KI1555","v":0},{"$f":"'Calculations M'!KJ1555","v":0},{"$f":"'Calculations M'!KK1555","v":0},{"$f":"'Calculations M'!KL1555","v":0},{"$f":"'Calculations M'!KM1555","v":0},{"$f":"'Calculations M'!KN1555","v":0},{"$f":"'Calculations M'!KO1555","v":0},{"$f":"'Calculations M'!KP1555","v":0},{"$f":"'Calculations M'!KQ1555","v":0},{"$f":"'Calculations M'!KR1555","v":0},{"$f":"'Calculations M'!KS1555","v":0},{"$f":"'Calculations M'!KT1555","v":0},{"$f":"'Calculations M'!KU1555","v":0},{"$f":"'Calculations M'!KV1555","v":0},{"$f":"'Calculations M'!KW1555","v":0},{"$f":"'Calculations M'!KX1555","v":0},{"$f":"'Calculations M'!KY1555","v":0},{"$f":"'Calculations M'!KZ1555","v":0},{"$f":"'Calculations M'!LA1555","v":0},{"$f":"'Calculations M'!LB1555","v":0},{"$f":"'Calculations M'!LC1555","v":0},{"$f":"'Calculations M'!LD1555","v":0},{"$f":"'Calculations M'!LE1555","v":0},{"$f":"'Calculations M'!LF1555","v":0},{"$f":"'Calculations M'!LG1555","v":0},{"$f":"'Calculations M'!LH1555","v":0},{"$f":"'Calculations M'!LI1555","v":0},{"$f":"'Calculations M'!LJ1555","v":0},{"$f":"'Calculations M'!LK1555","v":0},{"$f":"'Calculations M'!LL1555","v":0},{"$f":"'Calculations M'!LM1555","v":0},{"$f":"'Calculations M'!LN1555","v":0},{"$f":"'Calculations M'!LO1555","v":0},{"$f":"'Calculations M'!LP1555","v":0},{"$f":"'Calculations M'!LQ1555","v":0},{"$f":"'Calculations M'!LR1555","v":0},{"$f":"'Calculations M'!LS1555","v":0},{"$f":"'Calculations M'!LT1555","v":0},{"$f":"'Calculations M'!LU1555","v":0},{"$f":"'Calculations M'!LV1555","v":0},{"$f":"'Calculations M'!LW1555","v":0},{"$f":"'Calculations M'!LX1555","v":0},{"$f":"'Calculations M'!LY1555","v":0},{"$f":"'Calculations M'!LZ1555","v":0},{"$f":"'Calculations M'!MA1555","v":0},{"$f":"'Calculations M'!MB1555","v":0},{"$f":"'Calculations M'!MC1555","v":0},{"$f":"'Calculations M'!MD1555","v":0},{"$f":"'Calculations M'!ME1555","v":0},{"$f":"'Calculations M'!MF1555","v":0},{"$f":"'Calculations M'!MG1555","v":0},{"$f":"'Calculations M'!MH1555","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C741","v":"NET OPERATING INCOME/ (EXPENDITURE)"},null,null,{"$f":"SUM(G158:G186)","v":{"v":1515089.2696163666,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S158:S186)","v":0},{"$f":"SUM(T158:T186)","v":{"v":-1457239.0264061538,"d":"(1,457,239)"}},{"v":232770.79650251972,"d":"232,771"},{"v":-67109.68807999999,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.77951999998,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.0892799999,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.6859199999,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000002,"d":"180,913"},{"v":169104.09399999998,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU158:AU186)","v":0},{"$f":"SUM(AV158:AV186)","v":0},0,0,0,0,0,0,{"$f":"SUM(BC158:BC186)","v":{"v":-13350,"d":"(13,350)"}},{"$f":"SUM(BD158:BD186)","v":{"v":-1584428.6425189744,"d":"(1,584,429)"}},{"v":21887.519522051298,"d":"21,888"},{"v":21430.524147692326,"d":"21,431"},{"v":37277.10285538464,"d":"37,277"},{"v":37277.10285538464,"d":"37,277"},{"v":22667.366732307724,"d":"22,667"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":28377.10285538464,"d":"28,377"},{"v":56782.26359175044,"d":"56,782"},{"v":32827.10285538464,"d":"32,827"},{"v":19477.10285538464,"d":"19,477"},{"v":29440.524147692326,"d":"29,441"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.5195220513,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333346,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.5979466667,"d":"(317,154)"},{"v":9496.402053333344,"d":"9,496"},{"v":21276.612933333345,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":27135.77960000001,"d":"27,136"},{"v":33155.56872000001,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":20335.930400000012,"d":"20,336"},{"v":-375378.39920000004,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":20171.6008,"d":"20,172"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":11271.600799999998,"d":"11,272"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":23193.044,"d":"23,193"},{"v":29071.6008,"d":"29,072"},{"v":26348.95552000001,"d":"26,349"},{"v":17895.749760000006,"d":"17,896"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":17448.95552000001,"d":"17,449"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":8548.955520000009,"d":"8,549"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":26348.95552000001,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":16633.587359999998,"d":"16,634"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"$f":"SUM(DH158:DH186)","v":{"v":16040.690720000004,"d":"16,041"}},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":7140.690720000004,"d":"7,141"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"v":24940.690720000006,"d":"24,941"},{"v":23814.078879999994,"d":"23,814"},{"v":16870.59792,"d":"16,871"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":14914.078879999992,"d":"14,914"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":6014.078879999992,"d":"6,014"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":23814.078879999994,"d":"23,814"},{"v":23203.830800000003,"d":"23,204"},{"v":15076.9204,"d":"15,077"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":14303.830800000002,"d":"14,304"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":5403.830800000002,"d":"5,404"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.524879999997,"d":"22,641"},{"v":14572.055440000002,"d":"14,572"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":13740.524879999995,"d":"13,741"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":4840.524879999995,"d":"4,841"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":22640.524879999997,"d":"22,641"},{"v":22264.9876,"d":"22,265"},{"v":14235.478800000003,"d":"14,235"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":13364.987599999999,"d":"13,365"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":4464.987599999999,"d":"4,465"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":22264.9876,"d":"22,265"},{"v":21795.566000000006,"d":"21,796"},{"v":14991.694000000001,"d":"14,992"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":3995.5660000000044,"d":"3,996"},{"$f":"SUM(FT158:FT186)","v":{"v":16168.630000000003,"d":"16,169"}},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":21795.566000000006,"d":"21,796"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21466.970879999993,"d":"21,467"},{"v":13520.253439999999,"d":"13,520"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.9708799999917,"d":"3,667"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":21466.970879999993,"d":"21,467"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21560.855200000005,"d":"21,561"},{"v":14773.216800000007,"d":"14,773"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":12660.855200000004,"d":"12,661"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.8552000000036,"d":"3,761"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":21560.855200000005,"d":"21,561"},{"v":21373.086560000003,"d":"21,373"},{"v":13436.109280000002,"d":"13,436"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.0865600000016,"d":"3,573"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":21373.086560000003,"d":"21,373"},{"$f":"SUM(IF158:IF186)","v":{"v":20997.549280000007,"d":"20,998"}},{"v":13099.532640000003,"d":"13,100"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.549280000005,"d":"12,098"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000047,"d":"3,198"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":20997.549280000007,"d":"20,998"},{"v":20622.012000000002,"d":"20,622"},{"v":12762.956000000004,"d":"12,763"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":11722.012,"d":"11,722"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.0120000000006,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":20622.012000000002,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333337,"d":"7,822"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333338,"d":"6,609"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333338,"d":"14,434"},{"v":14340.365893333334,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.6341066666664,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333334,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"$f":"SUM(KR158:KR186)","v":{"v":5346.481573333336,"d":"5,346"}},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333332,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333332,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[null,"Immaterial",null,{"$f":"NTBInputs!C743","v":"VAT RECEIVED/ (PAID)"},null,null,{"$f":"SUM(S190:AQ190)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU190:$MH190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1548","v":0},{"$f":"'Calculations M'!AV1548","v":0},{"$f":"'Calculations M'!AW1548","v":0},{"$f":"'Calculations M'!AX1548","v":0},{"$f":"'Calculations M'!AY1548","v":0},{"$f":"'Calculations M'!AZ1548","v":0},{"$f":"'Calculations M'!BA1548","v":0},{"$f":"'Calculations M'!BB1548","v":0},{"$f":"'Calculations M'!BC1548","v":0},{"$f":"'Calculations M'!BD1548","v":0},{"$f":"'Calculations M'!BE1548","v":0},{"$f":"'Calculations M'!BF1548","v":0},{"$f":"'Calculations M'!BG1548","v":0},{"$f":"'Calculations M'!BH1548","v":0},{"$f":"'Calculations M'!BI1548","v":0},{"$f":"'Calculations M'!BJ1548","v":0},{"$f":"'Calculations M'!BK1548","v":0},{"$f":"'Calculations M'!BL1548","v":0},{"$f":"'Calculations M'!BM1548","v":0},{"$f":"'Calculations M'!BN1548","v":0},{"$f":"'Calculations M'!BO1548","v":0},{"$f":"'Calculations M'!BP1548","v":0},{"$f":"'Calculations M'!BQ1548","v":0},{"$f":"'Calculations M'!BR1548","v":0},{"$f":"'Calculations M'!BS1548","v":0},{"$f":"'Calculations M'!BT1548","v":0},{"$f":"'Calculations M'!BU1548","v":0},{"$f":"'Calculations M'!BV1548","v":0},{"$f":"'Calculations M'!BW1548","v":0},{"$f":"'Calculations M'!BX1548","v":0},{"$f":"'Calculations M'!BY1548","v":0},{"$f":"'Calculations M'!BZ1548","v":0},{"$f":"'Calculations M'!CA1548","v":0},{"$f":"'Calculations M'!CB1548","v":0},{"$f":"'Calculations M'!CC1548","v":0},{"$f":"'Calculations M'!CD1548","v":0},{"$f":"'Calculations M'!CE1548","v":0},{"$f":"'Calculations M'!CF1548","v":0},{"$f":"'Calculations M'!CG1548","v":0},{"$f":"'Calculations M'!CH1548","v":0},{"$f":"'Calculations M'!CI1548","v":0},{"$f":"'Calculations M'!CJ1548","v":0},{"$f":"'Calculations M'!CK1548","v":0},{"$f":"'Calculations M'!CL1548","v":0},{"$f":"'Calculations M'!CM1548","v":0},{"$f":"'Calculations M'!CN1548","v":0},{"$f":"'Calculations M'!CO1548","v":0},{"$f":"'Calculations M'!CP1548","v":0},{"$f":"'Calculations M'!CQ1548","v":0},{"$f":"'Calculations M'!CR1548","v":0},{"$f":"'Calculations M'!CS1548","v":0},{"$f":"'Calculations M'!CT1548","v":0},{"$f":"'Calculations M'!CU1548","v":0},{"$f":"'Calculations M'!CV1548","v":0},{"$f":"'Calculations M'!CW1548","v":0},{"$f":"'Calculations M'!CX1548","v":0},{"$f":"'Calculations M'!CY1548","v":0},{"$f":"'Calculations M'!CZ1548","v":0},{"$f":"'Calculations M'!DA1548","v":0},{"$f":"'Calculations M'!DB1548","v":0},{"$f":"'Calculations M'!DC1548","v":0},{"$f":"'Calculations M'!DD1548","v":0},{"$f":"'Calculations M'!DE1548","v":0},{"$f":"'Calculations M'!DF1548","v":0},{"$f":"'Calculations M'!DG1548","v":0},{"$f":"'Calculations M'!DH1548","v":0},{"$f":"'Calculations M'!DI1548","v":0},{"$f":"'Calculations M'!DJ1548","v":0},{"$f":"'Calculations M'!DK1548","v":0},{"$f":"'Calculations M'!DL1548","v":0},{"$f":"'Calculations M'!DM1548","v":0},{"$f":"'Calculations M'!DN1548","v":0},{"$f":"'Calculations M'!DO1548","v":0},{"$f":"'Calculations M'!DP1548","v":0},{"$f":"'Calculations M'!DQ1548","v":0},{"$f":"'Calculations M'!DR1548","v":0},{"$f":"'Calculations M'!DS1548","v":0},{"$f":"'Calculations M'!DT1548","v":0},{"$f":"'Calculations M'!DU1548","v":0},{"$f":"'Calculations M'!DV1548","v":0},{"$f":"'Calculations M'!DW1548","v":0},{"$f":"'Calculations M'!DX1548","v":0},{"$f":"'Calculations M'!DY1548","v":0},{"$f":"'Calculations M'!DZ1548","v":0},{"$f":"'Calculations M'!EA1548","v":0},{"$f":"'Calculations M'!EB1548","v":0},{"$f":"'Calculations M'!EC1548","v":0},{"$f":"'Calculations M'!ED1548","v":0},{"$f":"'Calculations M'!EE1548","v":0},{"$f":"'Calculations M'!EF1548","v":0},{"$f":"'Calculations M'!EG1548","v":0},{"$f":"'Calculations M'!EH1548","v":0},{"$f":"'Calculations M'!EI1548","v":0},{"$f":"'Calculations M'!EJ1548","v":0},{"$f":"'Calculations M'!EK1548","v":0},{"$f":"'Calculations M'!EL1548","v":0},{"$f":"'Calculations M'!EM1548","v":0},{"$f":"'Calculations M'!EN1548","v":0},{"$f":"'Calculations M'!EO1548","v":0},{"$f":"'Calculations M'!EP1548","v":0},{"$f":"'Calculations M'!EQ1548","v":0},{"$f":"'Calculations M'!ER1548","v":0},{"$f":"'Calculations M'!ES1548","v":0},{"$f":"'Calculations M'!ET1548","v":0},{"$f":"'Calculations M'!EU1548","v":0},{"$f":"'Calculations M'!EV1548","v":0},{"$f":"'Calculations M'!EW1548","v":0},{"$f":"'Calculations M'!EX1548","v":0},{"$f":"'Calculations M'!EY1548","v":0},{"$f":"'Calculations M'!EZ1548","v":0},{"$f":"'Calculations M'!FA1548","v":0},{"$f":"'Calculations M'!FB1548","v":0},{"$f":"'Calculations M'!FC1548","v":0},{"$f":"'Calculations M'!FD1548","v":0},{"$f":"'Calculations M'!FE1548","v":0},{"$f":"'Calculations M'!FF1548","v":0},{"$f":"'Calculations M'!FG1548","v":0},{"$f":"'Calculations M'!FH1548","v":0},{"$f":"'Calculations M'!FI1548","v":0},{"$f":"'Calculations M'!FJ1548","v":0},{"$f":"'Calculations M'!FK1548","v":0},{"$f":"'Calculations M'!FL1548","v":0},{"$f":"'Calculations M'!FM1548","v":0},{"$f":"'Calculations M'!FN1548","v":0},{"$f":"'Calculations M'!FO1548","v":0},{"$f":"'Calculations M'!FP1548","v":0},{"$f":"'Calculations M'!FQ1548","v":0},{"$f":"'Calculations M'!FR1548","v":0},{"$f":"'Calculations M'!FS1548","v":0},{"$f":"'Calculations M'!FT1548","v":0},{"$f":"'Calculations M'!FU1548","v":0},{"$f":"'Calculations M'!FV1548","v":0},{"$f":"'Calculations M'!FW1548","v":0},{"$f":"'Calculations M'!FX1548","v":0},{"$f":"'Calculations M'!FY1548","v":0},{"$f":"'Calculations M'!FZ1548","v":0},{"$f":"'Calculations M'!GA1548","v":0},{"$f":"'Calculations M'!GB1548","v":0},{"$f":"'Calculations M'!GC1548","v":0},{"$f":"'Calculations M'!GD1548","v":0},{"$f":"'Calculations M'!GE1548","v":0},{"$f":"'Calculations M'!GF1548","v":0},{"$f":"'Calculations M'!GG1548","v":0},{"$f":"'Calculations M'!GH1548","v":0},{"$f":"'Calculations M'!GI1548","v":0},{"$f":"'Calculations M'!GJ1548","v":0},{"$f":"'Calculations M'!GK1548","v":0},{"$f":"'Calculations M'!GL1548","v":0},{"$f":"'Calculations M'!GM1548","v":0},{"$f":"'Calculations M'!GN1548","v":0},{"$f":"'Calculations M'!GO1548","v":0},{"$f":"'Calculations M'!GP1548","v":0},{"$f":"'Calculations M'!GQ1548","v":0},{"$f":"'Calculations M'!GR1548","v":0},{"$f":"'Calculations M'!GS1548","v":0},{"$f":"'Calculations M'!GT1548","v":0},{"$f":"'Calculations M'!GU1548","v":0},{"$f":"'Calculations M'!GV1548","v":0},{"$f":"'Calculations M'!GW1548","v":0},{"$f":"'Calculations M'!GX1548","v":0},{"$f":"'Calculations M'!GY1548","v":0},{"$f":"'Calculations M'!GZ1548","v":0},{"$f":"'Calculations M'!HA1548","v":0},{"$f":"'Calculations M'!HB1548","v":0},{"$f":"'Calculations M'!HC1548","v":0},{"$f":"'Calculations M'!HD1548","v":0},{"$f":"'Calculations M'!HE1548","v":0},{"$f":"'Calculations M'!HF1548","v":0},{"$f":"'Calculations M'!HG1548","v":0},{"$f":"'Calculations M'!HH1548","v":0},{"$f":"'Calculations M'!HI1548","v":0},{"$f":"'Calculations M'!HJ1548","v":0},{"$f":"'Calculations M'!HK1548","v":0},{"$f":"'Calculations M'!HL1548","v":0},{"$f":"'Calculations M'!HM1548","v":0},{"$f":"'Calculations M'!HN1548","v":0},{"$f":"'Calculations M'!HO1548","v":0},{"$f":"'Calculations M'!HP1548","v":0},{"$f":"'Calculations M'!HQ1548","v":0},{"$f":"'Calculations M'!HR1548","v":0},{"$f":"'Calculations M'!HS1548","v":0},{"$f":"'Calculations M'!HT1548","v":0},{"$f":"'Calculations M'!HU1548","v":0},{"$f":"'Calculations M'!HV1548","v":0},{"$f":"'Calculations M'!HW1548","v":0},{"$f":"'Calculations M'!HX1548","v":0},{"$f":"'Calculations M'!HY1548","v":0},{"$f":"'Calculations M'!HZ1548","v":0},{"$f":"'Calculations M'!IA1548","v":0},{"$f":"'Calculations M'!IB1548","v":0},{"$f":"'Calculations M'!IC1548","v":0},{"$f":"'Calculations M'!ID1548","v":0},{"$f":"'Calculations M'!IE1548","v":0},{"$f":"'Calculations M'!IF1548","v":0},{"$f":"'Calculations M'!IG1548","v":0},{"$f":"'Calculations M'!IH1548","v":0},{"$f":"'Calculations M'!II1548","v":0},{"$f":"'Calculations M'!IJ1548","v":0},{"$f":"'Calculations M'!IK1548","v":0},{"$f":"'Calculations M'!IL1548","v":0},{"$f":"'Calculations M'!IM1548","v":0},{"$f":"'Calculations M'!IN1548","v":0},{"$f":"'Calculations M'!IO1548","v":0},{"$f":"'Calculations M'!IP1548","v":0},{"$f":"'Calculations M'!IQ1548","v":0},{"$f":"'Calculations M'!IR1548","v":0},{"$f":"'Calculations M'!IS1548","v":0},{"$f":"'Calculations M'!IT1548","v":0},{"$f":"'Calculations M'!IU1548","v":0},{"$f":"'Calculations M'!IV1548","v":0},{"$f":"'Calculations M'!IW1548","v":0},{"$f":"'Calculations M'!IX1548","v":0},{"$f":"'Calculations M'!IY1548","v":0},{"$f":"'Calculations M'!IZ1548","v":0},{"$f":"'Calculations M'!JA1548","v":0},{"$f":"'Calculations M'!JB1548","v":0},{"$f":"'Calculations M'!JC1548","v":0},{"$f":"'Calculations M'!JD1548","v":0},{"$f":"'Calculations M'!JE1548","v":0},{"$f":"'Calculations M'!JF1548","v":0},{"$f":"'Calculations M'!JG1548","v":0},{"$f":"'Calculations M'!JH1548","v":0},{"$f":"'Calculations M'!JI1548","v":0},{"$f":"'Calculations M'!JJ1548","v":0},{"$f":"'Calculations M'!JK1548","v":0},{"$f":"'Calculations M'!JL1548","v":0},{"$f":"'Calculations M'!JM1548","v":0},{"$f":"'Calculations M'!JN1548","v":0},{"$f":"'Calculations M'!JO1548","v":0},{"$f":"'Calculations M'!JP1548","v":0},{"$f":"'Calculations M'!JQ1548","v":0},{"$f":"'Calculations M'!JR1548","v":0},{"$f":"'Calculations M'!JS1548","v":0},{"$f":"'Calculations M'!JT1548","v":0},{"$f":"'Calculations M'!JU1548","v":0},{"$f":"'Calculations M'!JV1548","v":0},{"$f":"'Calculations M'!JW1548","v":0},{"$f":"'Calculations M'!JX1548","v":0},{"$f":"'Calculations M'!JY1548","v":0},{"$f":"'Calculations M'!JZ1548","v":0},{"$f":"'Calculations M'!KA1548","v":0},{"$f":"'Calculations M'!KB1548","v":0},{"$f":"'Calculations M'!KC1548","v":0},{"$f":"'Calculations M'!KD1548","v":0},{"$f":"'Calculations M'!KE1548","v":0},{"$f":"'Calculations M'!KF1548","v":0},{"$f":"'Calculations M'!KG1548","v":0},{"$f":"'Calculations M'!KH1548","v":0},{"$f":"'Calculations M'!KI1548","v":0},{"$f":"'Calculations M'!KJ1548","v":0},{"$f":"'Calculations M'!KK1548","v":0},{"$f":"'Calculations M'!KL1548","v":0},{"$f":"'Calculations M'!KM1548","v":0},{"$f":"'Calculations M'!KN1548","v":0},{"$f":"'Calculations M'!KO1548","v":0},{"$f":"'Calculations M'!KP1548","v":0},{"$f":"'Calculations M'!KQ1548","v":0},{"$f":"'Calculations M'!KR1548","v":0},{"$f":"'Calculations M'!KS1548","v":0},{"$f":"'Calculations M'!KT1548","v":0},{"$f":"'Calculations M'!KU1548","v":0},{"$f":"'Calculations M'!KV1548","v":0},{"$f":"'Calculations M'!KW1548","v":0},{"$f":"'Calculations M'!KX1548","v":0},{"$f":"'Calculations M'!KY1548","v":0},{"$f":"'Calculations M'!KZ1548","v":0},{"$f":"'Calculations M'!LA1548","v":0},{"$f":"'Calculations M'!LB1548","v":0},{"$f":"'Calculations M'!LC1548","v":0},{"$f":"'Calculations M'!LD1548","v":0},{"$f":"'Calculations M'!LE1548","v":0},{"$f":"'Calculations M'!LF1548","v":0},{"$f":"'Calculations M'!LG1548","v":0},{"$f":"'Calculations M'!LH1548","v":0},{"$f":"'Calculations M'!LI1548","v":0},{"$f":"'Calculations M'!LJ1548","v":0},{"$f":"'Calculations M'!LK1548","v":0},{"$f":"'Calculations M'!LL1548","v":0},{"$f":"'Calculations M'!LM1548","v":0},{"$f":"'Calculations M'!LN1548","v":0},{"$f":"'Calculations M'!LO1548","v":0},{"$f":"'Calculations M'!LP1548","v":0},{"$f":"'Calculations M'!LQ1548","v":0},{"$f":"'Calculations M'!LR1548","v":0},{"$f":"'Calculations M'!LS1548","v":0},{"$f":"'Calculations M'!LT1548","v":0},{"$f":"'Calculations M'!LU1548","v":0},{"$f":"'Calculations M'!LV1548","v":0},{"$f":"'Calculations M'!LW1548","v":0},{"$f":"'Calculations M'!LX1548","v":0},{"$f":"'Calculations M'!LY1548","v":0},{"$f":"'Calculations M'!LZ1548","v":0},{"$f":"'Calculations M'!MA1548","v":0},{"$f":"'Calculations M'!MB1548","v":0},{"$f":"'Calculations M'!MC1548","v":0},{"$f":"'Calculations M'!MD1548","v":0},{"$f":"'Calculations M'!ME1548","v":0},{"$f":"'Calculations M'!MF1548","v":0},{"$f":"'Calculations M'!MG1548","v":0},{"$f":"'Calculations M'!MH1548","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C745","v":"TAX PAID"},null,null,{"$f":"SUM(S192:AQ192)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU192:$MH192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1556","v":0},{"$f":"'Calculations M'!AV1556","v":0},{"$f":"'Calculations M'!AW1556","v":0},{"$f":"'Calculations M'!AX1556","v":0},{"$f":"'Calculations M'!AY1556","v":0},{"$f":"'Calculations M'!AZ1556","v":0},{"$f":"'Calculations M'!BA1556","v":0},{"$f":"'Calculations M'!BB1556","v":0},{"$f":"'Calculations M'!BC1556","v":0},{"$f":"'Calculations M'!BD1556","v":0},{"$f":"'Calculations M'!BE1556","v":0},{"$f":"'Calculations M'!BF1556","v":0},{"$f":"'Calculations M'!BG1556","v":0},{"$f":"'Calculations M'!BH1556","v":0},{"$f":"'Calculations M'!BI1556","v":0},{"$f":"'Calculations M'!BJ1556","v":0},{"$f":"'Calculations M'!BK1556","v":0},{"$f":"'Calculations M'!BL1556","v":0},{"$f":"'Calculations M'!BM1556","v":0},{"$f":"'Calculations M'!BN1556","v":0},{"$f":"'Calculations M'!BO1556","v":0},{"$f":"'Calculations M'!BP1556","v":0},{"$f":"'Calculations M'!BQ1556","v":0},{"$f":"'Calculations M'!BR1556","v":0},{"$f":"'Calculations M'!BS1556","v":0},{"$f":"'Calculations M'!BT1556","v":0},{"$f":"'Calculations M'!BU1556","v":0},{"$f":"'Calculations M'!BV1556","v":0},{"$f":"'Calculations M'!BW1556","v":0},{"$f":"'Calculations M'!BX1556","v":0},{"$f":"'Calculations M'!BY1556","v":0},{"$f":"'Calculations M'!BZ1556","v":0},{"$f":"'Calculations M'!CA1556","v":0},{"$f":"'Calculations M'!CB1556","v":0},{"$f":"'Calculations M'!CC1556","v":0},{"$f":"'Calculations M'!CD1556","v":0},{"$f":"'Calculations M'!CE1556","v":0},{"$f":"'Calculations M'!CF1556","v":0},{"$f":"'Calculations M'!CG1556","v":0},{"$f":"'Calculations M'!CH1556","v":0},{"$f":"'Calculations M'!CI1556","v":0},{"$f":"'Calculations M'!CJ1556","v":0},{"$f":"'Calculations M'!CK1556","v":0},{"$f":"'Calculations M'!CL1556","v":0},{"$f":"'Calculations M'!CM1556","v":0},{"$f":"'Calculations M'!CN1556","v":0},{"$f":"'Calculations M'!CO1556","v":0},{"$f":"'Calculations M'!CP1556","v":0},{"$f":"'Calculations M'!CQ1556","v":0},{"$f":"'Calculations M'!CR1556","v":0},{"$f":"'Calculations M'!CS1556","v":0},{"$f":"'Calculations M'!CT1556","v":0},{"$f":"'Calculations M'!CU1556","v":0},{"$f":"'Calculations M'!CV1556","v":0},{"$f":"'Calculations M'!CW1556","v":0},{"$f":"'Calculations M'!CX1556","v":0},{"$f":"'Calculations M'!CY1556","v":0},{"$f":"'Calculations M'!CZ1556","v":0},{"$f":"'Calculations M'!DA1556","v":0},{"$f":"'Calculations M'!DB1556","v":0},{"$f":"'Calculations M'!DC1556","v":0},{"$f":"'Calculations M'!DD1556","v":0},{"$f":"'Calculations M'!DE1556","v":0},{"$f":"'Calculations M'!DF1556","v":0},{"$f":"'Calculations M'!DG1556","v":0},{"$f":"'Calculations M'!DH1556","v":0},{"$f":"'Calculations M'!DI1556","v":0},{"$f":"'Calculations M'!DJ1556","v":0},{"$f":"'Calculations M'!DK1556","v":0},{"$f":"'Calculations M'!DL1556","v":0},{"$f":"'Calculations M'!DM1556","v":0},{"$f":"'Calculations M'!DN1556","v":0},{"$f":"'Calculations M'!DO1556","v":0},{"$f":"'Calculations M'!DP1556","v":0},{"$f":"'Calculations M'!DQ1556","v":0},{"$f":"'Calculations M'!DR1556","v":0},{"$f":"'Calculations M'!DS1556","v":0},{"$f":"'Calculations M'!DT1556","v":0},{"$f":"'Calculations M'!DU1556","v":0},{"$f":"'Calculations M'!DV1556","v":0},{"$f":"'Calculations M'!DW1556","v":0},{"$f":"'Calculations M'!DX1556","v":0},{"$f":"'Calculations M'!DY1556","v":0},{"$f":"'Calculations M'!DZ1556","v":0},{"$f":"'Calculations M'!EA1556","v":0},{"$f":"'Calculations M'!EB1556","v":0},{"$f":"'Calculations M'!EC1556","v":0},{"$f":"'Calculations M'!ED1556","v":0},{"$f":"'Calculations M'!EE1556","v":0},{"$f":"'Calculations M'!EF1556","v":0},{"$f":"'Calculations M'!EG1556","v":0},{"$f":"'Calculations M'!EH1556","v":0},{"$f":"'Calculations M'!EI1556","v":0},{"$f":"'Calculations M'!EJ1556","v":0},{"$f":"'Calculations M'!EK1556","v":0},{"$f":"'Calculations M'!EL1556","v":0},{"$f":"'Calculations M'!EM1556","v":0},{"$f":"'Calculations M'!EN1556","v":0},{"$f":"'Calculations M'!EO1556","v":0},{"$f":"'Calculations M'!EP1556","v":0},{"$f":"'Calculations M'!EQ1556","v":0},{"$f":"'Calculations M'!ER1556","v":0},{"$f":"'Calculations M'!ES1556","v":0},{"$f":"'Calculations M'!ET1556","v":0},{"$f":"'Calculations M'!EU1556","v":0},{"$f":"'Calculations M'!EV1556","v":0},{"$f":"'Calculations M'!EW1556","v":0},{"$f":"'Calculations M'!EX1556","v":0},{"$f":"'Calculations M'!EY1556","v":0},{"$f":"'Calculations M'!EZ1556","v":0},{"$f":"'Calculations M'!FA1556","v":0},{"$f":"'Calculations M'!FB1556","v":0},{"$f":"'Calculations M'!FC1556","v":0},{"$f":"'Calculations M'!FD1556","v":0},{"$f":"'Calculations M'!FE1556","v":0},{"$f":"'Calculations M'!FF1556","v":0},{"$f":"'Calculations M'!FG1556","v":0},{"$f":"'Calculations M'!FH1556","v":0},{"$f":"'Calculations M'!FI1556","v":0},{"$f":"'Calculations M'!FJ1556","v":0},{"$f":"'Calculations M'!FK1556","v":0},{"$f":"'Calculations M'!FL1556","v":0},{"$f":"'Calculations M'!FM1556","v":0},{"$f":"'Calculations M'!FN1556","v":0},{"$f":"'Calculations M'!FO1556","v":0},{"$f":"'Calculations M'!FP1556","v":0},{"$f":"'Calculations M'!FQ1556","v":0},{"$f":"'Calculations M'!FR1556","v":0},{"$f":"'Calculations M'!FS1556","v":0},{"$f":"'Calculations M'!FT1556","v":0},{"$f":"'Calculations M'!FU1556","v":0},{"$f":"'Calculations M'!FV1556","v":0},{"$f":"'Calculations M'!FW1556","v":0},{"$f":"'Calculations M'!FX1556","v":0},{"$f":"'Calculations M'!FY1556","v":0},{"$f":"'Calculations M'!FZ1556","v":0},{"$f":"'Calculations M'!GA1556","v":0},{"$f":"'Calculations M'!GB1556","v":0},{"$f":"'Calculations M'!GC1556","v":0},{"$f":"'Calculations M'!GD1556","v":0},{"$f":"'Calculations M'!GE1556","v":0},{"$f":"'Calculations M'!GF1556","v":0},{"$f":"'Calculations M'!GG1556","v":0},{"$f":"'Calculations M'!GH1556","v":0},{"$f":"'Calculations M'!GI1556","v":0},{"$f":"'Calculations M'!GJ1556","v":0},{"$f":"'Calculations M'!GK1556","v":0},{"$f":"'Calculations M'!GL1556","v":0},{"$f":"'Calculations M'!GM1556","v":0},{"$f":"'Calculations M'!GN1556","v":0},{"$f":"'Calculations M'!GO1556","v":0},{"$f":"'Calculations M'!GP1556","v":0},{"$f":"'Calculations M'!GQ1556","v":0},{"$f":"'Calculations M'!GR1556","v":0},{"$f":"'Calculations M'!GS1556","v":0},{"$f":"'Calculations M'!GT1556","v":0},{"$f":"'Calculations M'!GU1556","v":0},{"$f":"'Calculations M'!GV1556","v":0},{"$f":"'Calculations M'!GW1556","v":0},{"$f":"'Calculations M'!GX1556","v":0},{"$f":"'Calculations M'!GY1556","v":0},{"$f":"'Calculations M'!GZ1556","v":0},{"$f":"'Calculations M'!HA1556","v":0},{"$f":"'Calculations M'!HB1556","v":0},{"$f":"'Calculations M'!HC1556","v":0},{"$f":"'Calculations M'!HD1556","v":0},{"$f":"'Calculations M'!HE1556","v":0},{"$f":"'Calculations M'!HF1556","v":0},{"$f":"'Calculations M'!HG1556","v":0},{"$f":"'Calculations M'!HH1556","v":0},{"$f":"'Calculations M'!HI1556","v":0},{"$f":"'Calculations M'!HJ1556","v":0},{"$f":"'Calculations M'!HK1556","v":0},{"$f":"'Calculations M'!HL1556","v":0},{"$f":"'Calculations M'!HM1556","v":0},{"$f":"'Calculations M'!HN1556","v":0},{"$f":"'Calculations M'!HO1556","v":0},{"$f":"'Calculations M'!HP1556","v":0},{"$f":"'Calculations M'!HQ1556","v":0},{"$f":"'Calculations M'!HR1556","v":0},{"$f":"'Calculations M'!HS1556","v":0},{"$f":"'Calculations M'!HT1556","v":0},{"$f":"'Calculations M'!HU1556","v":0},{"$f":"'Calculations M'!HV1556","v":0},{"$f":"'Calculations M'!HW1556","v":0},{"$f":"'Calculations M'!HX1556","v":0},{"$f":"'Calculations M'!HY1556","v":0},{"$f":"'Calculations M'!HZ1556","v":0},{"$f":"'Calculations M'!IA1556","v":0},{"$f":"'Calculations M'!IB1556","v":0},{"$f":"'Calculations M'!IC1556","v":0},{"$f":"'Calculations M'!ID1556","v":0},{"$f":"'Calculations M'!IE1556","v":0},{"$f":"'Calculations M'!IF1556","v":0},{"$f":"'Calculations M'!IG1556","v":0},{"$f":"'Calculations M'!IH1556","v":0},{"$f":"'Calculations M'!II1556","v":0},{"$f":"'Calculations M'!IJ1556","v":0},{"$f":"'Calculations M'!IK1556","v":0},{"$f":"'Calculations M'!IL1556","v":0},{"$f":"'Calculations M'!IM1556","v":0},{"$f":"'Calculations M'!IN1556","v":0},{"$f":"'Calculations M'!IO1556","v":0},{"$f":"'Calculations M'!IP1556","v":0},{"$f":"'Calculations M'!IQ1556","v":0},{"$f":"'Calculations M'!IR1556","v":0},{"$f":"'Calculations M'!IS1556","v":0},{"$f":"'Calculations M'!IT1556","v":0},{"$f":"'Calculations M'!IU1556","v":0},{"$f":"'Calculations M'!IV1556","v":0},{"$f":"'Calculations M'!IW1556","v":0},{"$f":"'Calculations M'!IX1556","v":0},{"$f":"'Calculations M'!IY1556","v":0},{"$f":"'Calculations M'!IZ1556","v":0},{"$f":"'Calculations M'!JA1556","v":0},{"$f":"'Calculations M'!JB1556","v":0},{"$f":"'Calculations M'!JC1556","v":0},{"$f":"'Calculations M'!JD1556","v":0},{"$f":"'Calculations M'!JE1556","v":0},{"$f":"'Calculations M'!JF1556","v":0},{"$f":"'Calculations M'!JG1556","v":0},{"$f":"'Calculations M'!JH1556","v":0},{"$f":"'Calculations M'!JI1556","v":0},{"$f":"'Calculations M'!JJ1556","v":0},{"$f":"'Calculations M'!JK1556","v":0},{"$f":"'Calculations M'!JL1556","v":0},{"$f":"'Calculations M'!JM1556","v":0},{"$f":"'Calculations M'!JN1556","v":0},{"$f":"'Calculations M'!JO1556","v":0},{"$f":"'Calculations M'!JP1556","v":0},{"$f":"'Calculations M'!JQ1556","v":0},{"$f":"'Calculations M'!JR1556","v":0},{"$f":"'Calculations M'!JS1556","v":0},{"$f":"'Calculations M'!JT1556","v":0},{"$f":"'Calculations M'!JU1556","v":0},{"$f":"'Calculations M'!JV1556","v":0},{"$f":"'Calculations M'!JW1556","v":0},{"$f":"'Calculations M'!JX1556","v":0},{"$f":"'Calculations M'!JY1556","v":0},{"$f":"'Calculations M'!JZ1556","v":0},{"$f":"'Calculations M'!KA1556","v":0},{"$f":"'Calculations M'!KB1556","v":0},{"$f":"'Calculations M'!KC1556","v":0},{"$f":"'Calculations M'!KD1556","v":0},{"$f":"'Calculations M'!KE1556","v":0},{"$f":"'Calculations M'!KF1556","v":0},{"$f":"'Calculations M'!KG1556","v":0},{"$f":"'Calculations M'!KH1556","v":0},{"$f":"'Calculations M'!KI1556","v":0},{"$f":"'Calculations M'!KJ1556","v":0},{"$f":"'Calculations M'!KK1556","v":0},{"$f":"'Calculations M'!KL1556","v":0},{"$f":"'Calculations M'!KM1556","v":0},{"$f":"'Calculations M'!KN1556","v":0},{"$f":"'Calculations M'!KO1556","v":0},{"$f":"'Calculations M'!KP1556","v":0},{"$f":"'Calculations M'!KQ1556","v":0},{"$f":"'Calculations M'!KR1556","v":0},{"$f":"'Calculations M'!KS1556","v":0},{"$f":"'Calculations M'!KT1556","v":0},{"$f":"'Calculations M'!KU1556","v":0},{"$f":"'Calculations M'!KV1556","v":0},{"$f":"'Calculations M'!KW1556","v":0},{"$f":"'Calculations M'!KX1556","v":0},{"$f":"'Calculations M'!KY1556","v":0},{"$f":"'Calculations M'!KZ1556","v":0},{"$f":"'Calculations M'!LA1556","v":0},{"$f":"'Calculations M'!LB1556","v":0},{"$f":"'Calculations M'!LC1556","v":0},{"$f":"'Calculations M'!LD1556","v":0},{"$f":"'Calculations M'!LE1556","v":0},{"$f":"'Calculations M'!LF1556","v":0},{"$f":"'Calculations M'!LG1556","v":0},{"$f":"'Calculations M'!LH1556","v":0},{"$f":"'Calculations M'!LI1556","v":0},{"$f":"'Calculations M'!LJ1556","v":0},{"$f":"'Calculations M'!LK1556","v":0},{"$f":"'Calculations M'!LL1556","v":0},{"$f":"'Calculations M'!LM1556","v":0},{"$f":"'Calculations M'!LN1556","v":0},{"$f":"'Calculations M'!LO1556","v":0},{"$f":"'Calculations M'!LP1556","v":0},{"$f":"'Calculations M'!LQ1556","v":0},{"$f":"'Calculations M'!LR1556","v":0},{"$f":"'Calculations M'!LS1556","v":0},{"$f":"'Calculations M'!LT1556","v":0},{"$f":"'Calculations M'!LU1556","v":0},{"$f":"'Calculations M'!LV1556","v":0},{"$f":"'Calculations M'!LW1556","v":0},{"$f":"'Calculations M'!LX1556","v":0},{"$f":"'Calculations M'!LY1556","v":0},{"$f":"'Calculations M'!LZ1556","v":0},{"$f":"'Calculations M'!MA1556","v":0},{"$f":"'Calculations M'!MB1556","v":0},{"$f":"'Calculations M'!MC1556","v":0},{"$f":"'Calculations M'!MD1556","v":0},{"$f":"'Calculations M'!ME1556","v":0},{"$f":"'Calculations M'!MF1556","v":0},{"$f":"'Calculations M'!MG1556","v":0},{"$f":"'Calculations M'!MH1556","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C747","v":"OPERATING CASHFLOW"},null,null,{"$f":"SUM(G188:G193)","v":{"v":1515089.2696163666,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S188:S193)","v":0},{"v":-1457239.0264061538,"d":"(1,457,239)"},{"v":232770.79650251972,"d":"232,771"},{"v":-67109.68807999999,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.77951999998,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.0892799999,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.6859199999,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000002,"d":"180,913"},{"v":169104.09399999998,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU188:AU193)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BC188:BC193)","v":{"v":-13350,"d":"(13,350)"}},{"$f":"SUM(BD188:BD193)","v":{"v":-1584428.6425189744,"d":"(1,584,429)"}},{"v":21887.519522051298,"d":"21,888"},{"v":21430.524147692326,"d":"21,431"},{"v":37277.10285538464,"d":"37,277"},{"v":37277.10285538464,"d":"37,277"},{"v":22667.366732307724,"d":"22,667"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":28377.10285538464,"d":"28,377"},{"v":56782.26359175044,"d":"56,782"},{"v":32827.10285538464,"d":"32,827"},{"v":19477.10285538464,"d":"19,477"},{"v":29440.524147692326,"d":"29,441"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.5195220513,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333346,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.5979466667,"d":"(317,154)"},{"v":9496.402053333344,"d":"9,496"},{"v":21276.612933333345,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":27135.77960000001,"d":"27,136"},{"v":33155.56872000001,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":20335.930400000012,"d":"20,336"},{"v":-375378.39920000004,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":20171.6008,"d":"20,172"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":11271.600799999998,"d":"11,272"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":23193.044,"d":"23,193"},{"v":29071.6008,"d":"29,072"},{"v":26348.95552000001,"d":"26,349"},{"v":17895.749760000006,"d":"17,896"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":17448.95552000001,"d":"17,449"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":8548.955520000009,"d":"8,549"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":26348.95552000001,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":16633.587359999998,"d":"16,634"},{"v":20490.690720000006,"d":"20,491"},{"$f":"SUM(DG188:DG193)","v":{"v":19204.9896,"d":"19,205"}},{"v":16040.690720000004,"d":"16,041"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":7140.690720000004,"d":"7,141"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"v":24940.690720000006,"d":"24,941"},{"v":23814.078879999994,"d":"23,814"},{"v":16870.59792,"d":"16,871"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":14914.078879999992,"d":"14,914"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":6014.078879999992,"d":"6,014"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":23814.078879999994,"d":"23,814"},{"v":23203.830800000003,"d":"23,204"},{"v":15076.9204,"d":"15,077"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":14303.830800000002,"d":"14,304"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":5403.830800000002,"d":"5,404"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.524879999997,"d":"22,641"},{"v":14572.055440000002,"d":"14,572"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":13740.524879999995,"d":"13,741"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":4840.524879999995,"d":"4,841"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":22640.524879999997,"d":"22,641"},{"v":22264.9876,"d":"22,265"},{"v":14235.478800000003,"d":"14,235"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":13364.987599999999,"d":"13,365"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":4464.987599999999,"d":"4,465"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":22264.9876,"d":"22,265"},{"v":21795.566000000006,"d":"21,796"},{"v":14991.694000000001,"d":"14,992"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"$f":"SUM(FS188:FS193)","v":{"v":3995.5660000000044,"d":"3,996"}},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":21795.566000000006,"d":"21,796"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21466.970879999993,"d":"21,467"},{"v":13520.253439999999,"d":"13,520"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.9708799999917,"d":"3,667"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":21466.970879999993,"d":"21,467"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21560.855200000005,"d":"21,561"},{"v":14773.216800000007,"d":"14,773"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":12660.855200000004,"d":"12,661"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.8552000000036,"d":"3,761"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":21560.855200000005,"d":"21,561"},{"v":21373.086560000003,"d":"21,373"},{"v":13436.109280000002,"d":"13,436"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.0865600000016,"d":"3,573"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"$f":"SUM(IE188:IE193)","v":{"v":21373.086560000003,"d":"21,373"}},{"v":20997.549280000007,"d":"20,998"},{"v":13099.532640000003,"d":"13,100"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.549280000005,"d":"12,098"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000047,"d":"3,198"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":20997.549280000007,"d":"20,998"},{"v":20622.012000000002,"d":"20,622"},{"v":12762.956000000004,"d":"12,763"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":11722.012,"d":"11,722"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.0120000000006,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":20622.012000000002,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333337,"d":"7,822"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333338,"d":"6,609"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333338,"d":"14,434"},{"v":14340.365893333334,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.6341066666664,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333334,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"$f":"SUM(KQ188:KQ193)","v":{"v":8677.986533333335,"d":"8,678"}},{"v":5346.481573333336,"d":"5,346"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333332,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333332,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[null,"Immaterial",null,{"$f":"NTBInputs!C749","v":"FIXED ASSET EXPENDITURE"},null,null,{"$f":"SUM(S196:AQ196)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU196:$MH196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1549","v":0},{"$f":"'Calculations M'!AV1549","v":0},{"$f":"'Calculations M'!AW1549","v":0},{"$f":"'Calculations M'!AX1549","v":0},{"$f":"'Calculations M'!AY1549","v":0},{"$f":"'Calculations M'!AZ1549","v":0},{"$f":"'Calculations M'!BA1549","v":0},{"$f":"'Calculations M'!BB1549","v":0},{"$f":"'Calculations M'!BC1549","v":0},{"$f":"'Calculations M'!BD1549","v":0},{"$f":"'Calculations M'!BE1549","v":0},{"$f":"'Calculations M'!BF1549","v":0},{"$f":"'Calculations M'!BG1549","v":0},{"$f":"'Calculations M'!BH1549","v":0},{"$f":"'Calculations M'!BI1549","v":0},{"$f":"'Calculations M'!BJ1549","v":0},{"$f":"'Calculations M'!BK1549","v":0},{"$f":"'Calculations M'!BL1549","v":0},{"$f":"'Calculations M'!BM1549","v":0},{"$f":"'Calculations M'!BN1549","v":0},{"$f":"'Calculations M'!BO1549","v":0},{"$f":"'Calculations M'!BP1549","v":0},{"$f":"'Calculations M'!BQ1549","v":0},{"$f":"'Calculations M'!BR1549","v":0},{"$f":"'Calculations M'!BS1549","v":0},{"$f":"'Calculations M'!BT1549","v":0},{"$f":"'Calculations M'!BU1549","v":0},{"$f":"'Calculations M'!BV1549","v":0},{"$f":"'Calculations M'!BW1549","v":0},{"$f":"'Calculations M'!BX1549","v":0},{"$f":"'Calculations M'!BY1549","v":0},{"$f":"'Calculations M'!BZ1549","v":0},{"$f":"'Calculations M'!CA1549","v":0},{"$f":"'Calculations M'!CB1549","v":0},{"$f":"'Calculations M'!CC1549","v":0},{"$f":"'Calculations M'!CD1549","v":0},{"$f":"'Calculations M'!CE1549","v":0},{"$f":"'Calculations M'!CF1549","v":0},{"$f":"'Calculations M'!CG1549","v":0},{"$f":"'Calculations M'!CH1549","v":0},{"$f":"'Calculations M'!CI1549","v":0},{"$f":"'Calculations M'!CJ1549","v":0},{"$f":"'Calculations M'!CK1549","v":0},{"$f":"'Calculations M'!CL1549","v":0},{"$f":"'Calculations M'!CM1549","v":0},{"$f":"'Calculations M'!CN1549","v":0},{"$f":"'Calculations M'!CO1549","v":0},{"$f":"'Calculations M'!CP1549","v":0},{"$f":"'Calculations M'!CQ1549","v":0},{"$f":"'Calculations M'!CR1549","v":0},{"$f":"'Calculations M'!CS1549","v":0},{"$f":"'Calculations M'!CT1549","v":0},{"$f":"'Calculations M'!CU1549","v":0},{"$f":"'Calculations M'!CV1549","v":0},{"$f":"'Calculations M'!CW1549","v":0},{"$f":"'Calculations M'!CX1549","v":0},{"$f":"'Calculations M'!CY1549","v":0},{"$f":"'Calculations M'!CZ1549","v":0},{"$f":"'Calculations M'!DA1549","v":0},{"$f":"'Calculations M'!DB1549","v":0},{"$f":"'Calculations M'!DC1549","v":0},{"$f":"'Calculations M'!DD1549","v":0},{"$f":"'Calculations M'!DE1549","v":0},{"$f":"'Calculations M'!DF1549","v":0},{"$f":"'Calculations M'!DG1549","v":0},{"$f":"'Calculations M'!DH1549","v":0},{"$f":"'Calculations M'!DI1549","v":0},{"$f":"'Calculations M'!DJ1549","v":0},{"$f":"'Calculations M'!DK1549","v":0},{"$f":"'Calculations M'!DL1549","v":0},{"$f":"'Calculations M'!DM1549","v":0},{"$f":"'Calculations M'!DN1549","v":0},{"$f":"'Calculations M'!DO1549","v":0},{"$f":"'Calculations M'!DP1549","v":0},{"$f":"'Calculations M'!DQ1549","v":0},{"$f":"'Calculations M'!DR1549","v":0},{"$f":"'Calculations M'!DS1549","v":0},{"$f":"'Calculations M'!DT1549","v":0},{"$f":"'Calculations M'!DU1549","v":0},{"$f":"'Calculations M'!DV1549","v":0},{"$f":"'Calculations M'!DW1549","v":0},{"$f":"'Calculations M'!DX1549","v":0},{"$f":"'Calculations M'!DY1549","v":0},{"$f":"'Calculations M'!DZ1549","v":0},{"$f":"'Calculations M'!EA1549","v":0},{"$f":"'Calculations M'!EB1549","v":0},{"$f":"'Calculations M'!EC1549","v":0},{"$f":"'Calculations M'!ED1549","v":0},{"$f":"'Calculations M'!EE1549","v":0},{"$f":"'Calculations M'!EF1549","v":0},{"$f":"'Calculations M'!EG1549","v":0},{"$f":"'Calculations M'!EH1549","v":0},{"$f":"'Calculations M'!EI1549","v":0},{"$f":"'Calculations M'!EJ1549","v":0},{"$f":"'Calculations M'!EK1549","v":0},{"$f":"'Calculations M'!EL1549","v":0},{"$f":"'Calculations M'!EM1549","v":0},{"$f":"'Calculations M'!EN1549","v":0},{"$f":"'Calculations M'!EO1549","v":0},{"$f":"'Calculations M'!EP1549","v":0},{"$f":"'Calculations M'!EQ1549","v":0},{"$f":"'Calculations M'!ER1549","v":0},{"$f":"'Calculations M'!ES1549","v":0},{"$f":"'Calculations M'!ET1549","v":0},{"$f":"'Calculations M'!EU1549","v":0},{"$f":"'Calculations M'!EV1549","v":0},{"$f":"'Calculations M'!EW1549","v":0},{"$f":"'Calculations M'!EX1549","v":0},{"$f":"'Calculations M'!EY1549","v":0},{"$f":"'Calculations M'!EZ1549","v":0},{"$f":"'Calculations M'!FA1549","v":0},{"$f":"'Calculations M'!FB1549","v":0},{"$f":"'Calculations M'!FC1549","v":0},{"$f":"'Calculations M'!FD1549","v":0},{"$f":"'Calculations M'!FE1549","v":0},{"$f":"'Calculations M'!FF1549","v":0},{"$f":"'Calculations M'!FG1549","v":0},{"$f":"'Calculations M'!FH1549","v":0},{"$f":"'Calculations M'!FI1549","v":0},{"$f":"'Calculations M'!FJ1549","v":0},{"$f":"'Calculations M'!FK1549","v":0},{"$f":"'Calculations M'!FL1549","v":0},{"$f":"'Calculations M'!FM1549","v":0},{"$f":"'Calculations M'!FN1549","v":0},{"$f":"'Calculations M'!FO1549","v":0},{"$f":"'Calculations M'!FP1549","v":0},{"$f":"'Calculations M'!FQ1549","v":0},{"$f":"'Calculations M'!FR1549","v":0},{"$f":"'Calculations M'!FS1549","v":0},{"$f":"'Calculations M'!FT1549","v":0},{"$f":"'Calculations M'!FU1549","v":0},{"$f":"'Calculations M'!FV1549","v":0},{"$f":"'Calculations M'!FW1549","v":0},{"$f":"'Calculations M'!FX1549","v":0},{"$f":"'Calculations M'!FY1549","v":0},{"$f":"'Calculations M'!FZ1549","v":0},{"$f":"'Calculations M'!GA1549","v":0},{"$f":"'Calculations M'!GB1549","v":0},{"$f":"'Calculations M'!GC1549","v":0},{"$f":"'Calculations M'!GD1549","v":0},{"$f":"'Calculations M'!GE1549","v":0},{"$f":"'Calculations M'!GF1549","v":0},{"$f":"'Calculations M'!GG1549","v":0},{"$f":"'Calculations M'!GH1549","v":0},{"$f":"'Calculations M'!GI1549","v":0},{"$f":"'Calculations M'!GJ1549","v":0},{"$f":"'Calculations M'!GK1549","v":0},{"$f":"'Calculations M'!GL1549","v":0},{"$f":"'Calculations M'!GM1549","v":0},{"$f":"'Calculations M'!GN1549","v":0},{"$f":"'Calculations M'!GO1549","v":0},{"$f":"'Calculations M'!GP1549","v":0},{"$f":"'Calculations M'!GQ1549","v":0},{"$f":"'Calculations M'!GR1549","v":0},{"$f":"'Calculations M'!GS1549","v":0},{"$f":"'Calculations M'!GT1549","v":0},{"$f":"'Calculations M'!GU1549","v":0},{"$f":"'Calculations M'!GV1549","v":0},{"$f":"'Calculations M'!GW1549","v":0},{"$f":"'Calculations M'!GX1549","v":0},{"$f":"'Calculations M'!GY1549","v":0},{"$f":"'Calculations M'!GZ1549","v":0},{"$f":"'Calculations M'!HA1549","v":0},{"$f":"'Calculations M'!HB1549","v":0},{"$f":"'Calculations M'!HC1549","v":0},{"$f":"'Calculations M'!HD1549","v":0},{"$f":"'Calculations M'!HE1549","v":0},{"$f":"'Calculations M'!HF1549","v":0},{"$f":"'Calculations M'!HG1549","v":0},{"$f":"'Calculations M'!HH1549","v":0},{"$f":"'Calculations M'!HI1549","v":0},{"$f":"'Calculations M'!HJ1549","v":0},{"$f":"'Calculations M'!HK1549","v":0},{"$f":"'Calculations M'!HL1549","v":0},{"$f":"'Calculations M'!HM1549","v":0},{"$f":"'Calculations M'!HN1549","v":0},{"$f":"'Calculations M'!HO1549","v":0},{"$f":"'Calculations M'!HP1549","v":0},{"$f":"'Calculations M'!HQ1549","v":0},{"$f":"'Calculations M'!HR1549","v":0},{"$f":"'Calculations M'!HS1549","v":0},{"$f":"'Calculations M'!HT1549","v":0},{"$f":"'Calculations M'!HU1549","v":0},{"$f":"'Calculations M'!HV1549","v":0},{"$f":"'Calculations M'!HW1549","v":0},{"$f":"'Calculations M'!HX1549","v":0},{"$f":"'Calculations M'!HY1549","v":0},{"$f":"'Calculations M'!HZ1549","v":0},{"$f":"'Calculations M'!IA1549","v":0},{"$f":"'Calculations M'!IB1549","v":0},{"$f":"'Calculations M'!IC1549","v":0},{"$f":"'Calculations M'!ID1549","v":0},{"$f":"'Calculations M'!IE1549","v":0},{"$f":"'Calculations M'!IF1549","v":0},{"$f":"'Calculations M'!IG1549","v":0},{"$f":"'Calculations M'!IH1549","v":0},{"$f":"'Calculations M'!II1549","v":0},{"$f":"'Calculations M'!IJ1549","v":0},{"$f":"'Calculations M'!IK1549","v":0},{"$f":"'Calculations M'!IL1549","v":0},{"$f":"'Calculations M'!IM1549","v":0},{"$f":"'Calculations M'!IN1549","v":0},{"$f":"'Calculations M'!IO1549","v":0},{"$f":"'Calculations M'!IP1549","v":0},{"$f":"'Calculations M'!IQ1549","v":0},{"$f":"'Calculations M'!IR1549","v":0},{"$f":"'Calculations M'!IS1549","v":0},{"$f":"'Calculations M'!IT1549","v":0},{"$f":"'Calculations M'!IU1549","v":0},{"$f":"'Calculations M'!IV1549","v":0},{"$f":"'Calculations M'!IW1549","v":0},{"$f":"'Calculations M'!IX1549","v":0},{"$f":"'Calculations M'!IY1549","v":0},{"$f":"'Calculations M'!IZ1549","v":0},{"$f":"'Calculations M'!JA1549","v":0},{"$f":"'Calculations M'!JB1549","v":0},{"$f":"'Calculations M'!JC1549","v":0},{"$f":"'Calculations M'!JD1549","v":0},{"$f":"'Calculations M'!JE1549","v":0},{"$f":"'Calculations M'!JF1549","v":0},{"$f":"'Calculations M'!JG1549","v":0},{"$f":"'Calculations M'!JH1549","v":0},{"$f":"'Calculations M'!JI1549","v":0},{"$f":"'Calculations M'!JJ1549","v":0},{"$f":"'Calculations M'!JK1549","v":0},{"$f":"'Calculations M'!JL1549","v":0},{"$f":"'Calculations M'!JM1549","v":0},{"$f":"'Calculations M'!JN1549","v":0},{"$f":"'Calculations M'!JO1549","v":0},{"$f":"'Calculations M'!JP1549","v":0},{"$f":"'Calculations M'!JQ1549","v":0},{"$f":"'Calculations M'!JR1549","v":0},{"$f":"'Calculations M'!JS1549","v":0},{"$f":"'Calculations M'!JT1549","v":0},{"$f":"'Calculations M'!JU1549","v":0},{"$f":"'Calculations M'!JV1549","v":0},{"$f":"'Calculations M'!JW1549","v":0},{"$f":"'Calculations M'!JX1549","v":0},{"$f":"'Calculations M'!JY1549","v":0},{"$f":"'Calculations M'!JZ1549","v":0},{"$f":"'Calculations M'!KA1549","v":0},{"$f":"'Calculations M'!KB1549","v":0},{"$f":"'Calculations M'!KC1549","v":0},{"$f":"'Calculations M'!KD1549","v":0},{"$f":"'Calculations M'!KE1549","v":0},{"$f":"'Calculations M'!KF1549","v":0},{"$f":"'Calculations M'!KG1549","v":0},{"$f":"'Calculations M'!KH1549","v":0},{"$f":"'Calculations M'!KI1549","v":0},{"$f":"'Calculations M'!KJ1549","v":0},{"$f":"'Calculations M'!KK1549","v":0},{"$f":"'Calculations M'!KL1549","v":0},{"$f":"'Calculations M'!KM1549","v":0},{"$f":"'Calculations M'!KN1549","v":0},{"$f":"'Calculations M'!KO1549","v":0},{"$f":"'Calculations M'!KP1549","v":0},{"$f":"'Calculations M'!KQ1549","v":0},{"$f":"'Calculations M'!KR1549","v":0},{"$f":"'Calculations M'!KS1549","v":0},{"$f":"'Calculations M'!KT1549","v":0},{"$f":"'Calculations M'!KU1549","v":0},{"$f":"'Calculations M'!KV1549","v":0},{"$f":"'Calculations M'!KW1549","v":0},{"$f":"'Calculations M'!KX1549","v":0},{"$f":"'Calculations M'!KY1549","v":0},{"$f":"'Calculations M'!KZ1549","v":0},{"$f":"'Calculations M'!LA1549","v":0},{"$f":"'Calculations M'!LB1549","v":0},{"$f":"'Calculations M'!LC1549","v":0},{"$f":"'Calculations M'!LD1549","v":0},{"$f":"'Calculations M'!LE1549","v":0},{"$f":"'Calculations M'!LF1549","v":0},{"$f":"'Calculations M'!LG1549","v":0},{"$f":"'Calculations M'!LH1549","v":0},{"$f":"'Calculations M'!LI1549","v":0},{"$f":"'Calculations M'!LJ1549","v":0},{"$f":"'Calculations M'!LK1549","v":0},{"$f":"'Calculations M'!LL1549","v":0},{"$f":"'Calculations M'!LM1549","v":0},{"$f":"'Calculations M'!LN1549","v":0},{"$f":"'Calculations M'!LO1549","v":0},{"$f":"'Calculations M'!LP1549","v":0},{"$f":"'Calculations M'!LQ1549","v":0},{"$f":"'Calculations M'!LR1549","v":0},{"$f":"'Calculations M'!LS1549","v":0},{"$f":"'Calculations M'!LT1549","v":0},{"$f":"'Calculations M'!LU1549","v":0},{"$f":"'Calculations M'!LV1549","v":0},{"$f":"'Calculations M'!LW1549","v":0},{"$f":"'Calculations M'!LX1549","v":0},{"$f":"'Calculations M'!LY1549","v":0},{"$f":"'Calculations M'!LZ1549","v":0},{"$f":"'Calculations M'!MA1549","v":0},{"$f":"'Calculations M'!MB1549","v":0},{"$f":"'Calculations M'!MC1549","v":0},{"$f":"'Calculations M'!MD1549","v":0},{"$f":"'Calculations M'!ME1549","v":0},{"$f":"'Calculations M'!MF1549","v":0},{"$f":"'Calculations M'!MG1549","v":0},{"$f":"'Calculations M'!MH1549","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C751","v":"NET PRE-FINANCING CASHFLOW"},null,null,{"$f":"SUM(G194:G197)","v":{"v":1515089.2696163666,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S194:S197)","v":0},{"v":-1457239.0264061538,"d":"(1,457,239)"},{"v":232770.79650251972,"d":"232,771"},{"v":-67109.68807999999,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.77951999998,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.0892799999,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.6859199999,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000002,"d":"180,913"},{"v":169104.09399999998,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU194:AU197)","v":0},{"$f":"SUM(AV194:AV197)","v":0},0,0,0,0,0,0,{"$f":"SUM(BC194:BC197)","v":{"v":-13350,"d":"(13,350)"}},{"v":-1584428.6425189744,"d":"(1,584,429)"},{"v":21887.519522051298,"d":"21,888"},{"v":21430.524147692326,"d":"21,431"},{"v":37277.10285538464,"d":"37,277"},{"v":37277.10285538464,"d":"37,277"},{"v":22667.366732307724,"d":"22,667"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":28377.10285538464,"d":"28,377"},{"v":56782.26359175044,"d":"56,782"},{"v":32827.10285538464,"d":"32,827"},{"v":19477.10285538464,"d":"19,477"},{"v":29440.524147692326,"d":"29,441"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.5195220513,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333346,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.5979466667,"d":"(317,154)"},{"v":9496.402053333344,"d":"9,496"},{"v":21276.612933333345,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":27135.77960000001,"d":"27,136"},{"v":33155.56872000001,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":20335.930400000012,"d":"20,336"},{"v":-375378.39920000004,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":20171.6008,"d":"20,172"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":11271.600799999998,"d":"11,272"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":23193.044,"d":"23,193"},{"v":29071.6008,"d":"29,072"},{"v":26348.95552000001,"d":"26,349"},{"v":17895.749760000006,"d":"17,896"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":17448.95552000001,"d":"17,449"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":8548.955520000009,"d":"8,549"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":26348.95552000001,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":16633.587359999998,"d":"16,634"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"$f":"SUM(DH194:DH197)","v":{"v":16040.690720000004,"d":"16,041"}},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":7140.690720000004,"d":"7,141"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"v":24940.690720000006,"d":"24,941"},{"v":23814.078879999994,"d":"23,814"},{"v":16870.59792,"d":"16,871"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":14914.078879999992,"d":"14,914"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":6014.078879999992,"d":"6,014"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":23814.078879999994,"d":"23,814"},{"v":23203.830800000003,"d":"23,204"},{"v":15076.9204,"d":"15,077"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":14303.830800000002,"d":"14,304"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":5403.830800000002,"d":"5,404"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.524879999997,"d":"22,641"},{"v":14572.055440000002,"d":"14,572"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":13740.524879999995,"d":"13,741"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":4840.524879999995,"d":"4,841"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":22640.524879999997,"d":"22,641"},{"v":22264.9876,"d":"22,265"},{"v":14235.478800000003,"d":"14,235"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":13364.987599999999,"d":"13,365"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":4464.987599999999,"d":"4,465"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":22264.9876,"d":"22,265"},{"v":21795.566000000006,"d":"21,796"},{"v":14991.694000000001,"d":"14,992"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":3995.5660000000044,"d":"3,996"},{"$f":"SUM(FT194:FT197)","v":{"v":16168.630000000003,"d":"16,169"}},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":21795.566000000006,"d":"21,796"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21466.970879999993,"d":"21,467"},{"v":13520.253439999999,"d":"13,520"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.9708799999917,"d":"3,667"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":21466.970879999993,"d":"21,467"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21560.855200000005,"d":"21,561"},{"v":14773.216800000007,"d":"14,773"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":12660.855200000004,"d":"12,661"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.8552000000036,"d":"3,761"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":21560.855200000005,"d":"21,561"},{"v":21373.086560000003,"d":"21,373"},{"v":13436.109280000002,"d":"13,436"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.0865600000016,"d":"3,573"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":21373.086560000003,"d":"21,373"},{"$f":"SUM(IF194:IF197)","v":{"v":20997.549280000007,"d":"20,998"}},{"v":13099.532640000003,"d":"13,100"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.549280000005,"d":"12,098"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000047,"d":"3,198"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":20997.549280000007,"d":"20,998"},{"v":20622.012000000002,"d":"20,622"},{"v":12762.956000000004,"d":"12,763"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":11722.012,"d":"11,722"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.0120000000006,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":20622.012000000002,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333337,"d":"7,822"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333338,"d":"6,609"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333338,"d":"14,434"},{"v":14340.365893333334,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.6341066666664,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333334,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"$f":"SUM(KR194:KR197)","v":{"v":5346.481573333336,"d":"5,346"}},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333332,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333332,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C753","v":"INTEREST EARNED ON CASH BALANCES"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C755","v":"RESERVE MOVEMENTS NET OF INTEREST EARNED"}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D756","v":"Initial amount / Prefunded from DSRA"},null,{"$f":"SUM(S203:AQ203)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU203:$MH203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-'Calculations M'!AU1464","v":0},{"$f":"-'Calculations M'!AV1464","v":0},{"$f":"-'Calculations M'!AW1464","v":0},{"$f":"-'Calculations M'!AX1464","v":0},{"$f":"-'Calculations M'!AY1464","v":0},{"$f":"-'Calculations M'!AZ1464","v":0},{"$f":"-'Calculations M'!BA1464","v":0},{"$f":"-'Calculations M'!BB1464","v":0},{"$f":"-'Calculations M'!BC1464","v":0},{"$f":"-'Calculations M'!BD1464","v":0},{"$f":"-'Calculations M'!BE1464","v":0},{"$f":"-'Calculations M'!BF1464","v":0},{"$f":"-'Calculations M'!BG1464","v":0},{"$f":"-'Calculations M'!BH1464","v":0},{"$f":"-'Calculations M'!BI1464","v":0},{"$f":"-'Calculations M'!BJ1464","v":0},{"$f":"-'Calculations M'!BK1464","v":0},{"$f":"-'Calculations M'!BL1464","v":0},{"$f":"-'Calculations M'!BM1464","v":0},{"$f":"-'Calculations M'!BN1464","v":0},{"$f":"-'Calculations M'!BO1464","v":0},{"$f":"-'Calculations M'!BP1464","v":0},{"$f":"-'Calculations M'!BQ1464","v":0},{"$f":"-'Calculations M'!BR1464","v":0},{"$f":"-'Calculations M'!BS1464","v":0},{"$f":"-'Calculations M'!BT1464","v":0},{"$f":"-'Calculations M'!BU1464","v":0},{"$f":"-'Calculations M'!BV1464","v":0},{"$f":"-'Calculations M'!BW1464","v":0},{"$f":"-'Calculations M'!BX1464","v":0},{"$f":"-'Calculations M'!BY1464","v":0},{"$f":"-'Calculations M'!BZ1464","v":0},{"$f":"-'Calculations M'!CA1464","v":0},{"$f":"-'Calculations M'!CB1464","v":0},{"$f":"-'Calculations M'!CC1464","v":0},{"$f":"-'Calculations M'!CD1464","v":0},{"$f":"-'Calculations M'!CE1464","v":0},{"$f":"-'Calculations M'!CF1464","v":0},{"$f":"-'Calculations M'!CG1464","v":0},{"$f":"-'Calculations M'!CH1464","v":0},{"$f":"-'Calculations M'!CI1464","v":0},{"$f":"-'Calculations M'!CJ1464","v":0},{"$f":"-'Calculations M'!CK1464","v":0},{"$f":"-'Calculations M'!CL1464","v":0},{"$f":"-'Calculations M'!CM1464","v":0},{"$f":"-'Calculations M'!CN1464","v":0},{"$f":"-'Calculations M'!CO1464","v":0},{"$f":"-'Calculations M'!CP1464","v":0},{"$f":"-'Calculations M'!CQ1464","v":0},{"$f":"-'Calculations M'!CR1464","v":0},{"$f":"-'Calculations M'!CS1464","v":0},{"$f":"-'Calculations M'!CT1464","v":0},{"$f":"-'Calculations M'!CU1464","v":0},{"$f":"-'Calculations M'!CV1464","v":0},{"$f":"-'Calculations M'!CW1464","v":0},{"$f":"-'Calculations M'!CX1464","v":0},{"$f":"-'Calculations M'!CY1464","v":0},{"$f":"-'Calculations M'!CZ1464","v":0},{"$f":"-'Calculations M'!DA1464","v":0},{"$f":"-'Calculations M'!DB1464","v":0},{"$f":"-'Calculations M'!DC1464","v":0},{"$f":"-'Calculations M'!DD1464","v":0},{"$f":"-'Calculations M'!DE1464","v":0},{"$f":"-'Calculations M'!DF1464","v":0},{"$f":"-'Calculations M'!DG1464","v":0},{"$f":"-'Calculations M'!DH1464","v":0},{"$f":"-'Calculations M'!DI1464","v":0},{"$f":"-'Calculations M'!DJ1464","v":0},{"$f":"-'Calculations M'!DK1464","v":0},{"$f":"-'Calculations M'!DL1464","v":0},{"$f":"-'Calculations M'!DM1464","v":0},{"$f":"-'Calculations M'!DN1464","v":0},{"$f":"-'Calculations M'!DO1464","v":0},{"$f":"-'Calculations M'!DP1464","v":0},{"$f":"-'Calculations M'!DQ1464","v":0},{"$f":"-'Calculations M'!DR1464","v":0},{"$f":"-'Calculations M'!DS1464","v":0},{"$f":"-'Calculations M'!DT1464","v":0},{"$f":"-'Calculations M'!DU1464","v":0},{"$f":"-'Calculations M'!DV1464","v":0},{"$f":"-'Calculations M'!DW1464","v":0},{"$f":"-'Calculations M'!DX1464","v":0},{"$f":"-'Calculations M'!DY1464","v":0},{"$f":"-'Calculations M'!DZ1464","v":0},{"$f":"-'Calculations M'!EA1464","v":0},{"$f":"-'Calculations M'!EB1464","v":0},{"$f":"-'Calculations M'!EC1464","v":0},{"$f":"-'Calculations M'!ED1464","v":0},{"$f":"-'Calculations M'!EE1464","v":0},{"$f":"-'Calculations M'!EF1464","v":0},{"$f":"-'Calculations M'!EG1464","v":0},{"$f":"-'Calculations M'!EH1464","v":0},{"$f":"-'Calculations M'!EI1464","v":0},{"$f":"-'Calculations M'!EJ1464","v":0},{"$f":"-'Calculations M'!EK1464","v":0},{"$f":"-'Calculations M'!EL1464","v":0},{"$f":"-'Calculations M'!EM1464","v":0},{"$f":"-'Calculations M'!EN1464","v":0},{"$f":"-'Calculations M'!EO1464","v":0},{"$f":"-'Calculations M'!EP1464","v":0},{"$f":"-'Calculations M'!EQ1464","v":0},{"$f":"-'Calculations M'!ER1464","v":0},{"$f":"-'Calculations M'!ES1464","v":0},{"$f":"-'Calculations M'!ET1464","v":0},{"$f":"-'Calculations M'!EU1464","v":0},{"$f":"-'Calculations M'!EV1464","v":0},{"$f":"-'Calculations M'!EW1464","v":0},{"$f":"-'Calculations M'!EX1464","v":0},{"$f":"-'Calculations M'!EY1464","v":0},{"$f":"-'Calculations M'!EZ1464","v":0},{"$f":"-'Calculations M'!FA1464","v":0},{"$f":"-'Calculations M'!FB1464","v":0},{"$f":"-'Calculations M'!FC1464","v":0},{"$f":"-'Calculations M'!FD1464","v":0},{"$f":"-'Calculations M'!FE1464","v":0},{"$f":"-'Calculations M'!FF1464","v":0},{"$f":"-'Calculations M'!FG1464","v":0},{"$f":"-'Calculations M'!FH1464","v":0},{"$f":"-'Calculations M'!FI1464","v":0},{"$f":"-'Calculations M'!FJ1464","v":0},{"$f":"-'Calculations M'!FK1464","v":0},{"$f":"-'Calculations M'!FL1464","v":0},{"$f":"-'Calculations M'!FM1464","v":0},{"$f":"-'Calculations M'!FN1464","v":0},{"$f":"-'Calculations M'!FO1464","v":0},{"$f":"-'Calculations M'!FP1464","v":0},{"$f":"-'Calculations M'!FQ1464","v":0},{"$f":"-'Calculations M'!FR1464","v":0},{"$f":"-'Calculations M'!FS1464","v":0},{"$f":"-'Calculations M'!FT1464","v":0},{"$f":"-'Calculations M'!FU1464","v":0},{"$f":"-'Calculations M'!FV1464","v":0},{"$f":"-'Calculations M'!FW1464","v":0},{"$f":"-'Calculations M'!FX1464","v":0},{"$f":"-'Calculations M'!FY1464","v":0},{"$f":"-'Calculations M'!FZ1464","v":0},{"$f":"-'Calculations M'!GA1464","v":0},{"$f":"-'Calculations M'!GB1464","v":0},{"$f":"-'Calculations M'!GC1464","v":0},{"$f":"-'Calculations M'!GD1464","v":0},{"$f":"-'Calculations M'!GE1464","v":0},{"$f":"-'Calculations M'!GF1464","v":0},{"$f":"-'Calculations M'!GG1464","v":0},{"$f":"-'Calculations M'!GH1464","v":0},{"$f":"-'Calculations M'!GI1464","v":0},{"$f":"-'Calculations M'!GJ1464","v":0},{"$f":"-'Calculations M'!GK1464","v":0},{"$f":"-'Calculations M'!GL1464","v":0},{"$f":"-'Calculations M'!GM1464","v":0},{"$f":"-'Calculations M'!GN1464","v":0},{"$f":"-'Calculations M'!GO1464","v":0},{"$f":"-'Calculations M'!GP1464","v":0},{"$f":"-'Calculations M'!GQ1464","v":0},{"$f":"-'Calculations M'!GR1464","v":0},{"$f":"-'Calculations M'!GS1464","v":0},{"$f":"-'Calculations M'!GT1464","v":0},{"$f":"-'Calculations M'!GU1464","v":0},{"$f":"-'Calculations M'!GV1464","v":0},{"$f":"-'Calculations M'!GW1464","v":0},{"$f":"-'Calculations M'!GX1464","v":0},{"$f":"-'Calculations M'!GY1464","v":0},{"$f":"-'Calculations M'!GZ1464","v":0},{"$f":"-'Calculations M'!HA1464","v":0},{"$f":"-'Calculations M'!HB1464","v":0},{"$f":"-'Calculations M'!HC1464","v":0},{"$f":"-'Calculations M'!HD1464","v":0},{"$f":"-'Calculations M'!HE1464","v":0},{"$f":"-'Calculations M'!HF1464","v":0},{"$f":"-'Calculations M'!HG1464","v":0},{"$f":"-'Calculations M'!HH1464","v":0},{"$f":"-'Calculations M'!HI1464","v":0},{"$f":"-'Calculations M'!HJ1464","v":0},{"$f":"-'Calculations M'!HK1464","v":0},{"$f":"-'Calculations M'!HL1464","v":0},{"$f":"-'Calculations M'!HM1464","v":0},{"$f":"-'Calculations M'!HN1464","v":0},{"$f":"-'Calculations M'!HO1464","v":0},{"$f":"-'Calculations M'!HP1464","v":0},{"$f":"-'Calculations M'!HQ1464","v":0},{"$f":"-'Calculations M'!HR1464","v":0},{"$f":"-'Calculations M'!HS1464","v":0},{"$f":"-'Calculations M'!HT1464","v":0},{"$f":"-'Calculations M'!HU1464","v":0},{"$f":"-'Calculations M'!HV1464","v":0},{"$f":"-'Calculations M'!HW1464","v":0},{"$f":"-'Calculations M'!HX1464","v":0},{"$f":"-'Calculations M'!HY1464","v":0},{"$f":"-'Calculations M'!HZ1464","v":0},{"$f":"-'Calculations M'!IA1464","v":0},{"$f":"-'Calculations M'!IB1464","v":0},{"$f":"-'Calculations M'!IC1464","v":0},{"$f":"-'Calculations M'!ID1464","v":0},{"$f":"-'Calculations M'!IE1464","v":0},{"$f":"-'Calculations M'!IF1464","v":0},{"$f":"-'Calculations M'!IG1464","v":0},{"$f":"-'Calculations M'!IH1464","v":0},{"$f":"-'Calculations M'!II1464","v":0},{"$f":"-'Calculations M'!IJ1464","v":0},{"$f":"-'Calculations M'!IK1464","v":0},{"$f":"-'Calculations M'!IL1464","v":0},{"$f":"-'Calculations M'!IM1464","v":0},{"$f":"-'Calculations M'!IN1464","v":0},{"$f":"-'Calculations M'!IO1464","v":0},{"$f":"-'Calculations M'!IP1464","v":0},{"$f":"-'Calculations M'!IQ1464","v":0},{"$f":"-'Calculations M'!IR1464","v":0},{"$f":"-'Calculations M'!IS1464","v":0},{"$f":"-'Calculations M'!IT1464","v":0},{"$f":"-'Calculations M'!IU1464","v":0},{"$f":"-'Calculations M'!IV1464","v":0},{"$f":"-'Calculations M'!IW1464","v":0},{"$f":"-'Calculations M'!IX1464","v":0},{"$f":"-'Calculations M'!IY1464","v":0},{"$f":"-'Calculations M'!IZ1464","v":0},{"$f":"-'Calculations M'!JA1464","v":0},{"$f":"-'Calculations M'!JB1464","v":0},{"$f":"-'Calculations M'!JC1464","v":0},{"$f":"-'Calculations M'!JD1464","v":0},{"$f":"-'Calculations M'!JE1464","v":0},{"$f":"-'Calculations M'!JF1464","v":0},{"$f":"-'Calculations M'!JG1464","v":0},{"$f":"-'Calculations M'!JH1464","v":0},{"$f":"-'Calculations M'!JI1464","v":0},{"$f":"-'Calculations M'!JJ1464","v":0},{"$f":"-'Calculations M'!JK1464","v":0},{"$f":"-'Calculations M'!JL1464","v":0},{"$f":"-'Calculations M'!JM1464","v":0},{"$f":"-'Calculations M'!JN1464","v":0},{"$f":"-'Calculations M'!JO1464","v":0},{"$f":"-'Calculations M'!JP1464","v":0},{"$f":"-'Calculations M'!JQ1464","v":0},{"$f":"-'Calculations M'!JR1464","v":0},{"$f":"-'Calculations M'!JS1464","v":0},{"$f":"-'Calculations M'!JT1464","v":0},{"$f":"-'Calculations M'!JU1464","v":0},{"$f":"-'Calculations M'!JV1464","v":0},{"$f":"-'Calculations M'!JW1464","v":0},{"$f":"-'Calculations M'!JX1464","v":0},{"$f":"-'Calculations M'!JY1464","v":0},{"$f":"-'Calculations M'!JZ1464","v":0},{"$f":"-'Calculations M'!KA1464","v":0},{"$f":"-'Calculations M'!KB1464","v":0},{"$f":"-'Calculations M'!KC1464","v":0},{"$f":"-'Calculations M'!KD1464","v":0},{"$f":"-'Calculations M'!KE1464","v":0},{"$f":"-'Calculations M'!KF1464","v":0},{"$f":"-'Calculations M'!KG1464","v":0},{"$f":"-'Calculations M'!KH1464","v":0},{"$f":"-'Calculations M'!KI1464","v":0},{"$f":"-'Calculations M'!KJ1464","v":0},{"$f":"-'Calculations M'!KK1464","v":0},{"$f":"-'Calculations M'!KL1464","v":0},{"$f":"-'Calculations M'!KM1464","v":0},{"$f":"-'Calculations M'!KN1464","v":0},{"$f":"-'Calculations M'!KO1464","v":0},{"$f":"-'Calculations M'!KP1464","v":0},{"$f":"-'Calculations M'!KQ1464","v":0},{"$f":"-'Calculations M'!KR1464","v":0},{"$f":"-'Calculations M'!KS1464","v":0},{"$f":"-'Calculations M'!KT1464","v":0},{"$f":"-'Calculations M'!KU1464","v":0},{"$f":"-'Calculations M'!KV1464","v":0},{"$f":"-'Calculations M'!KW1464","v":0},{"$f":"-'Calculations M'!KX1464","v":0},{"$f":"-'Calculations M'!KY1464","v":0},{"$f":"-'Calculations M'!KZ1464","v":0},{"$f":"-'Calculations M'!LA1464","v":0},{"$f":"-'Calculations M'!LB1464","v":0},{"$f":"-'Calculations M'!LC1464","v":0},{"$f":"-'Calculations M'!LD1464","v":0},{"$f":"-'Calculations M'!LE1464","v":0},{"$f":"-'Calculations M'!LF1464","v":0},{"$f":"-'Calculations M'!LG1464","v":0},{"$f":"-'Calculations M'!LH1464","v":0},{"$f":"-'Calculations M'!LI1464","v":0},{"$f":"-'Calculations M'!LJ1464","v":0},{"$f":"-'Calculations M'!LK1464","v":0},{"$f":"-'Calculations M'!LL1464","v":0},{"$f":"-'Calculations M'!LM1464","v":0},{"$f":"-'Calculations M'!LN1464","v":0},{"$f":"-'Calculations M'!LO1464","v":0},{"$f":"-'Calculations M'!LP1464","v":0},{"$f":"-'Calculations M'!LQ1464","v":0},{"$f":"-'Calculations M'!LR1464","v":0},{"$f":"-'Calculations M'!LS1464","v":0},{"$f":"-'Calculations M'!LT1464","v":0},{"$f":"-'Calculations M'!LU1464","v":0},{"$f":"-'Calculations M'!LV1464","v":0},{"$f":"-'Calculations M'!LW1464","v":0},{"$f":"-'Calculations M'!LX1464","v":0},{"$f":"-'Calculations M'!LY1464","v":0},{"$f":"-'Calculations M'!LZ1464","v":0},{"$f":"-'Calculations M'!MA1464","v":0},{"$f":"-'Calculations M'!MB1464","v":0},{"$f":"-'Calculations M'!MC1464","v":0},{"$f":"-'Calculations M'!MD1464","v":0},{"$f":"-'Calculations M'!ME1464","v":0},{"$f":"-'Calculations M'!MF1464","v":0},{"$f":"-'Calculations M'!MG1464","v":0},{"$f":"-'Calculations M'!MH1464","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D757","v":"Transfers (to)/ from DSRA"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-'Calculations M'!AU1465","v":0},{"$f":"-'Calculations M'!AV1465","v":0},{"$f":"-'Calculations M'!AW1465","v":0},{"$f":"-'Calculations M'!AX1465","v":0},{"$f":"-'Calculations M'!AY1465","v":0},{"$f":"-'Calculations M'!AZ1465","v":0},{"$f":"-'Calculations M'!BA1465","v":0},{"$f":"-'Calculations M'!BB1465","v":0},{"$f":"-'Calculations M'!BC1465","v":0},{"$f":"-'Calculations M'!BD1465","v":0},{"$f":"-'Calculations M'!BE1465","v":0},{"$f":"-'Calculations M'!BF1465","v":0},{"$f":"-'Calculations M'!BG1465","v":0},{"$f":"-'Calculations M'!BH1465","v":0},{"$f":"-'Calculations M'!BI1465","v":0},{"$f":"-'Calculations M'!BJ1465","v":0},{"$f":"-'Calculations M'!BK1465","v":0},{"$f":"-'Calculations M'!BL1465","v":0},{"$f":"-'Calculations M'!BM1465","v":0},{"$f":"-'Calculations M'!BN1465","v":0},{"$f":"-'Calculations M'!BO1465","v":0},{"$f":"-'Calculations M'!BP1465","v":0},{"$f":"-'Calculations M'!BQ1465","v":0},{"$f":"-'Calculations M'!BR1465","v":0},{"$f":"-'Calculations M'!BS1465","v":0},{"$f":"-'Calculations M'!BT1465","v":0},{"$f":"-'Calculations M'!BU1465","v":0},{"$f":"-'Calculations M'!BV1465","v":0},{"$f":"-'Calculations M'!BW1465","v":0},{"$f":"-'Calculations M'!BX1465","v":0},{"$f":"-'Calculations M'!BY1465","v":0},{"$f":"-'Calculations M'!BZ1465","v":0},{"$f":"-'Calculations M'!CA1465","v":0},{"$f":"-'Calculations M'!CB1465","v":0},{"$f":"-'Calculations M'!CC1465","v":0},{"$f":"-'Calculations M'!CD1465","v":0},{"$f":"-'Calculations M'!CE1465","v":0},{"$f":"-'Calculations M'!CF1465","v":0},{"$f":"-'Calculations M'!CG1465","v":0},{"$f":"-'Calculations M'!CH1465","v":0},{"$f":"-'Calculations M'!CI1465","v":0},{"$f":"-'Calculations M'!CJ1465","v":0},{"$f":"-'Calculations M'!CK1465","v":0},{"$f":"-'Calculations M'!CL1465","v":0},{"$f":"-'Calculations M'!CM1465","v":0},{"$f":"-'Calculations M'!CN1465","v":0},{"$f":"-'Calculations M'!CO1465","v":0},{"$f":"-'Calculations M'!CP1465","v":0},{"$f":"-'Calculations M'!CQ1465","v":0},{"$f":"-'Calculations M'!CR1465","v":0},{"$f":"-'Calculations M'!CS1465","v":0},{"$f":"-'Calculations M'!CT1465","v":0},{"$f":"-'Calculations M'!CU1465","v":0},{"$f":"-'Calculations M'!CV1465","v":0},{"$f":"-'Calculations M'!CW1465","v":0},{"$f":"-'Calculations M'!CX1465","v":0},{"$f":"-'Calculations M'!CY1465","v":0},{"$f":"-'Calculations M'!CZ1465","v":0},{"$f":"-'Calculations M'!DA1465","v":0},{"$f":"-'Calculations M'!DB1465","v":0},{"$f":"-'Calculations M'!DC1465","v":0},{"$f":"-'Calculations M'!DD1465","v":0},{"$f":"-'Calculations M'!DE1465","v":0},{"$f":"-'Calculations M'!DF1465","v":0},{"$f":"-'Calculations M'!DG1465","v":0},{"$f":"-'Calculations M'!DH1465","v":0},{"$f":"-'Calculations M'!DI1465","v":0},{"$f":"-'Calculations M'!DJ1465","v":0},{"$f":"-'Calculations M'!DK1465","v":0},{"$f":"-'Calculations M'!DL1465","v":0},{"$f":"-'Calculations M'!DM1465","v":0},{"$f":"-'Calculations M'!DN1465","v":0},{"$f":"-'Calculations M'!DO1465","v":0},{"$f":"-'Calculations M'!DP1465","v":0},{"$f":"-'Calculations M'!DQ1465","v":0},{"$f":"-'Calculations M'!DR1465","v":0},{"$f":"-'Calculations M'!DS1465","v":0},{"$f":"-'Calculations M'!DT1465","v":0},{"$f":"-'Calculations M'!DU1465","v":0},{"$f":"-'Calculations M'!DV1465","v":0},{"$f":"-'Calculations M'!DW1465","v":0},{"$f":"-'Calculations M'!DX1465","v":0},{"$f":"-'Calculations M'!DY1465","v":0},{"$f":"-'Calculations M'!DZ1465","v":0},{"$f":"-'Calculations M'!EA1465","v":0},{"$f":"-'Calculations M'!EB1465","v":0},{"$f":"-'Calculations M'!EC1465","v":0},{"$f":"-'Calculations M'!ED1465","v":0},{"$f":"-'Calculations M'!EE1465","v":0},{"$f":"-'Calculations M'!EF1465","v":0},{"$f":"-'Calculations M'!EG1465","v":0},{"$f":"-'Calculations M'!EH1465","v":0},{"$f":"-'Calculations M'!EI1465","v":0},{"$f":"-'Calculations M'!EJ1465","v":0},{"$f":"-'Calculations M'!EK1465","v":0},{"$f":"-'Calculations M'!EL1465","v":0},{"$f":"-'Calculations M'!EM1465","v":0},{"$f":"-'Calculations M'!EN1465","v":0},{"$f":"-'Calculations M'!EO1465","v":0},{"$f":"-'Calculations M'!EP1465","v":0},{"$f":"-'Calculations M'!EQ1465","v":0},{"$f":"-'Calculations M'!ER1465","v":0},{"$f":"-'Calculations M'!ES1465","v":0},{"$f":"-'Calculations M'!ET1465","v":0},{"$f":"-'Calculations M'!EU1465","v":0},{"$f":"-'Calculations M'!EV1465","v":0},{"$f":"-'Calculations M'!EW1465","v":0},{"$f":"-'Calculations M'!EX1465","v":0},{"$f":"-'Calculations M'!EY1465","v":0},{"$f":"-'Calculations M'!EZ1465","v":0},{"$f":"-'Calculations M'!FA1465","v":0},{"$f":"-'Calculations M'!FB1465","v":0},{"$f":"-'Calculations M'!FC1465","v":0},{"$f":"-'Calculations M'!FD1465","v":0},{"$f":"-'Calculations M'!FE1465","v":0},{"$f":"-'Calculations M'!FF1465","v":0},{"$f":"-'Calculations M'!FG1465","v":0},{"$f":"-'Calculations M'!FH1465","v":0},{"$f":"-'Calculations M'!FI1465","v":0},{"$f":"-'Calculations M'!FJ1465","v":0},{"$f":"-'Calculations M'!FK1465","v":0},{"$f":"-'Calculations M'!FL1465","v":0},{"$f":"-'Calculations M'!FM1465","v":0},{"$f":"-'Calculations M'!FN1465","v":0},{"$f":"-'Calculations M'!FO1465","v":0},{"$f":"-'Calculations M'!FP1465","v":0},{"$f":"-'Calculations M'!FQ1465","v":0},{"$f":"-'Calculations M'!FR1465","v":0},{"$f":"-'Calculations M'!FS1465","v":0},{"$f":"-'Calculations M'!FT1465","v":0},{"$f":"-'Calculations M'!FU1465","v":0},{"$f":"-'Calculations M'!FV1465","v":0},{"$f":"-'Calculations M'!FW1465","v":0},{"$f":"-'Calculations M'!FX1465","v":0},{"$f":"-'Calculations M'!FY1465","v":0},{"$f":"-'Calculations M'!FZ1465","v":0},{"$f":"-'Calculations M'!GA1465","v":0},{"$f":"-'Calculations M'!GB1465","v":0},{"$f":"-'Calculations M'!GC1465","v":0},{"$f":"-'Calculations M'!GD1465","v":0},{"$f":"-'Calculations M'!GE1465","v":0},{"$f":"-'Calculations M'!GF1465","v":0},{"$f":"-'Calculations M'!GG1465","v":0},{"$f":"-'Calculations M'!GH1465","v":0},{"$f":"-'Calculations M'!GI1465","v":0},{"$f":"-'Calculations M'!GJ1465","v":0},{"$f":"-'Calculations M'!GK1465","v":0},{"$f":"-'Calculations M'!GL1465","v":0},{"$f":"-'Calculations M'!GM1465","v":0},{"$f":"-'Calculations M'!GN1465","v":0},{"$f":"-'Calculations M'!GO1465","v":0},{"$f":"-'Calculations M'!GP1465","v":0},{"$f":"-'Calculations M'!GQ1465","v":0},{"$f":"-'Calculations M'!GR1465","v":0},{"$f":"-'Calculations M'!GS1465","v":0},{"$f":"-'Calculations M'!GT1465","v":0},{"$f":"-'Calculations M'!GU1465","v":0},{"$f":"-'Calculations M'!GV1465","v":0},{"$f":"-'Calculations M'!GW1465","v":0},{"$f":"-'Calculations M'!GX1465","v":0},{"$f":"-'Calculations M'!GY1465","v":0},{"$f":"-'Calculations M'!GZ1465","v":0},{"$f":"-'Calculations M'!HA1465","v":0},{"$f":"-'Calculations M'!HB1465","v":0},{"$f":"-'Calculations M'!HC1465","v":0},{"$f":"-'Calculations M'!HD1465","v":0},{"$f":"-'Calculations M'!HE1465","v":0},{"$f":"-'Calculations M'!HF1465","v":0},{"$f":"-'Calculations M'!HG1465","v":0},{"$f":"-'Calculations M'!HH1465","v":0},{"$f":"-'Calculations M'!HI1465","v":0},{"$f":"-'Calculations M'!HJ1465","v":0},{"$f":"-'Calculations M'!HK1465","v":0},{"$f":"-'Calculations M'!HL1465","v":0},{"$f":"-'Calculations M'!HM1465","v":0},{"$f":"-'Calculations M'!HN1465","v":0},{"$f":"-'Calculations M'!HO1465","v":0},{"$f":"-'Calculations M'!HP1465","v":0},{"$f":"-'Calculations M'!HQ1465","v":0},{"$f":"-'Calculations M'!HR1465","v":0},{"$f":"-'Calculations M'!HS1465","v":0},{"$f":"-'Calculations M'!HT1465","v":0},{"$f":"-'Calculations M'!HU1465","v":0},{"$f":"-'Calculations M'!HV1465","v":0},{"$f":"-'Calculations M'!HW1465","v":0},{"$f":"-'Calculations M'!HX1465","v":0},{"$f":"-'Calculations M'!HY1465","v":0},{"$f":"-'Calculations M'!HZ1465","v":0},{"$f":"-'Calculations M'!IA1465","v":0},{"$f":"-'Calculations M'!IB1465","v":0},{"$f":"-'Calculations M'!IC1465","v":0},{"$f":"-'Calculations M'!ID1465","v":0},{"$f":"-'Calculations M'!IE1465","v":0},{"$f":"-'Calculations M'!IF1465","v":0},{"$f":"-'Calculations M'!IG1465","v":0},{"$f":"-'Calculations M'!IH1465","v":0},{"$f":"-'Calculations M'!II1465","v":0},{"$f":"-'Calculations M'!IJ1465","v":0},{"$f":"-'Calculations M'!IK1465","v":0},{"$f":"-'Calculations M'!IL1465","v":0},{"$f":"-'Calculations M'!IM1465","v":0},{"$f":"-'Calculations M'!IN1465","v":0},{"$f":"-'Calculations M'!IO1465","v":0},{"$f":"-'Calculations M'!IP1465","v":0},{"$f":"-'Calculations M'!IQ1465","v":0},{"$f":"-'Calculations M'!IR1465","v":0},{"$f":"-'Calculations M'!IS1465","v":0},{"$f":"-'Calculations M'!IT1465","v":0},{"$f":"-'Calculations M'!IU1465","v":0},{"$f":"-'Calculations M'!IV1465","v":0},{"$f":"-'Calculations M'!IW1465","v":0},{"$f":"-'Calculations M'!IX1465","v":0},{"$f":"-'Calculations M'!IY1465","v":0},{"$f":"-'Calculations M'!IZ1465","v":0},{"$f":"-'Calculations M'!JA1465","v":0},{"$f":"-'Calculations M'!JB1465","v":0},{"$f":"-'Calculations M'!JC1465","v":0},{"$f":"-'Calculations M'!JD1465","v":0},{"$f":"-'Calculations M'!JE1465","v":0},{"$f":"-'Calculations M'!JF1465","v":0},{"$f":"-'Calculations M'!JG1465","v":0},{"$f":"-'Calculations M'!JH1465","v":0},{"$f":"-'Calculations M'!JI1465","v":0},{"$f":"-'Calculations M'!JJ1465","v":0},{"$f":"-'Calculations M'!JK1465","v":0},{"$f":"-'Calculations M'!JL1465","v":0},{"$f":"-'Calculations M'!JM1465","v":0},{"$f":"-'Calculations M'!JN1465","v":0},{"$f":"-'Calculations M'!JO1465","v":0},{"$f":"-'Calculations M'!JP1465","v":0},{"$f":"-'Calculations M'!JQ1465","v":0},{"$f":"-'Calculations M'!JR1465","v":0},{"$f":"-'Calculations M'!JS1465","v":0},{"$f":"-'Calculations M'!JT1465","v":0},{"$f":"-'Calculations M'!JU1465","v":0},{"$f":"-'Calculations M'!JV1465","v":0},{"$f":"-'Calculations M'!JW1465","v":0},{"$f":"-'Calculations M'!JX1465","v":0},{"$f":"-'Calculations M'!JY1465","v":0},{"$f":"-'Calculations M'!JZ1465","v":0},{"$f":"-'Calculations M'!KA1465","v":0},{"$f":"-'Calculations M'!KB1465","v":0},{"$f":"-'Calculations M'!KC1465","v":0},{"$f":"-'Calculations M'!KD1465","v":0},{"$f":"-'Calculations M'!KE1465","v":0},{"$f":"-'Calculations M'!KF1465","v":0},{"$f":"-'Calculations M'!KG1465","v":0},{"$f":"-'Calculations M'!KH1465","v":0},{"$f":"-'Calculations M'!KI1465","v":0},{"$f":"-'Calculations M'!KJ1465","v":0},{"$f":"-'Calculations M'!KK1465","v":0},{"$f":"-'Calculations M'!KL1465","v":0},{"$f":"-'Calculations M'!KM1465","v":0},{"$f":"-'Calculations M'!KN1465","v":0},{"$f":"-'Calculations M'!KO1465","v":0},{"$f":"-'Calculations M'!KP1465","v":0},{"$f":"-'Calculations M'!KQ1465","v":0},{"$f":"-'Calculations M'!KR1465","v":0},{"$f":"-'Calculations M'!KS1465","v":0},{"$f":"-'Calculations M'!KT1465","v":0},{"$f":"-'Calculations M'!KU1465","v":0},{"$f":"-'Calculations M'!KV1465","v":0},{"$f":"-'Calculations M'!KW1465","v":0},{"$f":"-'Calculations M'!KX1465","v":0},{"$f":"-'Calculations M'!KY1465","v":0},{"$f":"-'Calculations M'!KZ1465","v":0},{"$f":"-'Calculations M'!LA1465","v":0},{"$f":"-'Calculations M'!LB1465","v":0},{"$f":"-'Calculations M'!LC1465","v":0},{"$f":"-'Calculations M'!LD1465","v":0},{"$f":"-'Calculations M'!LE1465","v":0},{"$f":"-'Calculations M'!LF1465","v":0},{"$f":"-'Calculations M'!LG1465","v":0},{"$f":"-'Calculations M'!LH1465","v":0},{"$f":"-'Calculations M'!LI1465","v":0},{"$f":"-'Calculations M'!LJ1465","v":0},{"$f":"-'Calculations M'!LK1465","v":0},{"$f":"-'Calculations M'!LL1465","v":0},{"$f":"-'Calculations M'!LM1465","v":0},{"$f":"-'Calculations M'!LN1465","v":0},{"$f":"-'Calculations M'!LO1465","v":0},{"$f":"-'Calculations M'!LP1465","v":0},{"$f":"-'Calculations M'!LQ1465","v":0},{"$f":"-'Calculations M'!LR1465","v":0},{"$f":"-'Calculations M'!LS1465","v":0},{"$f":"-'Calculations M'!LT1465","v":0},{"$f":"-'Calculations M'!LU1465","v":0},{"$f":"-'Calculations M'!LV1465","v":0},{"$f":"-'Calculations M'!LW1465","v":0},{"$f":"-'Calculations M'!LX1465","v":0},{"$f":"-'Calculations M'!LY1465","v":0},{"$f":"-'Calculations M'!LZ1465","v":0},{"$f":"-'Calculations M'!MA1465","v":0},{"$f":"-'Calculations M'!MB1465","v":0},{"$f":"-'Calculations M'!MC1465","v":0},{"$f":"-'Calculations M'!MD1465","v":0},{"$f":"-'Calculations M'!ME1465","v":0},{"$f":"-'Calculations M'!MF1465","v":0},{"$f":"-'Calculations M'!MG1465","v":0},{"$f":"-'Calculations M'!MH1465","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C759","v":"FUNDING"}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D760","v":"Equity Injection"},null,{"$f":"SUM(S207:AQ207)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU207:$MH207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU207:$MH207)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1572","v":0},{"$f":"'Calculations M'!AV1572","v":0},{"$f":"'Calculations M'!AW1572","v":0},{"$f":"'Calculations M'!AX1572","v":0},{"$f":"'Calculations M'!AY1572","v":0},{"$f":"'Calculations M'!AZ1572","v":0},{"$f":"'Calculations M'!BA1572","v":0},{"$f":"'Calculations M'!BB1572","v":0},{"$f":"'Calculations M'!BC1572","v":0},{"$f":"'Calculations M'!BD1572","v":0},{"$f":"'Calculations M'!BE1572","v":0},{"$f":"'Calculations M'!BF1572","v":0},{"$f":"'Calculations M'!BG1572","v":0},{"$f":"'Calculations M'!BH1572","v":0},{"$f":"'Calculations M'!BI1572","v":0},{"$f":"'Calculations M'!BJ1572","v":0},{"$f":"'Calculations M'!BK1572","v":0},{"$f":"'Calculations M'!BL1572","v":0},{"$f":"'Calculations M'!BM1572","v":0},{"$f":"'Calculations M'!BN1572","v":0},{"$f":"'Calculations M'!BO1572","v":0},{"$f":"'Calculations M'!BP1572","v":0},{"$f":"'Calculations M'!BQ1572","v":0},{"$f":"'Calculations M'!BR1572","v":0},{"$f":"'Calculations M'!BS1572","v":0},{"$f":"'Calculations M'!BT1572","v":0},{"$f":"'Calculations M'!BU1572","v":0},{"$f":"'Calculations M'!BV1572","v":0},{"$f":"'Calculations M'!BW1572","v":0},{"$f":"'Calculations M'!BX1572","v":0},{"$f":"'Calculations M'!BY1572","v":0},{"$f":"'Calculations M'!BZ1572","v":0},{"$f":"'Calculations M'!CA1572","v":0},{"$f":"'Calculations M'!CB1572","v":0},{"$f":"'Calculations M'!CC1572","v":0},{"$f":"'Calculations M'!CD1572","v":0},{"$f":"'Calculations M'!CE1572","v":0},{"$f":"'Calculations M'!CF1572","v":0},{"$f":"'Calculations M'!CG1572","v":0},{"$f":"'Calculations M'!CH1572","v":0},{"$f":"'Calculations M'!CI1572","v":0},{"$f":"'Calculations M'!CJ1572","v":0},{"$f":"'Calculations M'!CK1572","v":0},{"$f":"'Calculations M'!CL1572","v":0},{"$f":"'Calculations M'!CM1572","v":0},{"$f":"'Calculations M'!CN1572","v":0},{"$f":"'Calculations M'!CO1572","v":0},{"$f":"'Calculations M'!CP1572","v":0},{"$f":"'Calculations M'!CQ1572","v":0},{"$f":"'Calculations M'!CR1572","v":0},{"$f":"'Calculations M'!CS1572","v":0},{"$f":"'Calculations M'!CT1572","v":0},{"$f":"'Calculations M'!CU1572","v":0},{"$f":"'Calculations M'!CV1572","v":0},{"$f":"'Calculations M'!CW1572","v":0},{"$f":"'Calculations M'!CX1572","v":0},{"$f":"'Calculations M'!CY1572","v":0},{"$f":"'Calculations M'!CZ1572","v":0},{"$f":"'Calculations M'!DA1572","v":0},{"$f":"'Calculations M'!DB1572","v":0},{"$f":"'Calculations M'!DC1572","v":0},{"$f":"'Calculations M'!DD1572","v":0},{"$f":"'Calculations M'!DE1572","v":0},{"$f":"'Calculations M'!DF1572","v":0},{"$f":"'Calculations M'!DG1572","v":0},{"$f":"'Calculations M'!DH1572","v":0},{"$f":"'Calculations M'!DI1572","v":0},{"$f":"'Calculations M'!DJ1572","v":0},{"$f":"'Calculations M'!DK1572","v":0},{"$f":"'Calculations M'!DL1572","v":0},{"$f":"'Calculations M'!DM1572","v":0},{"$f":"'Calculations M'!DN1572","v":0},{"$f":"'Calculations M'!DO1572","v":0},{"$f":"'Calculations M'!DP1572","v":0},{"$f":"'Calculations M'!DQ1572","v":0},{"$f":"'Calculations M'!DR1572","v":0},{"$f":"'Calculations M'!DS1572","v":0},{"$f":"'Calculations M'!DT1572","v":0},{"$f":"'Calculations M'!DU1572","v":0},{"$f":"'Calculations M'!DV1572","v":0},{"$f":"'Calculations M'!DW1572","v":0},{"$f":"'Calculations M'!DX1572","v":0},{"$f":"'Calculations M'!DY1572","v":0},{"$f":"'Calculations M'!DZ1572","v":0},{"$f":"'Calculations M'!EA1572","v":0},{"$f":"'Calculations M'!EB1572","v":0},{"$f":"'Calculations M'!EC1572","v":0},{"$f":"'Calculations M'!ED1572","v":0},{"$f":"'Calculations M'!EE1572","v":0},{"$f":"'Calculations M'!EF1572","v":0},{"$f":"'Calculations M'!EG1572","v":0},{"$f":"'Calculations M'!EH1572","v":0},{"$f":"'Calculations M'!EI1572","v":0},{"$f":"'Calculations M'!EJ1572","v":0},{"$f":"'Calculations M'!EK1572","v":0},{"$f":"'Calculations M'!EL1572","v":0},{"$f":"'Calculations M'!EM1572","v":0},{"$f":"'Calculations M'!EN1572","v":0},{"$f":"'Calculations M'!EO1572","v":0},{"$f":"'Calculations M'!EP1572","v":0},{"$f":"'Calculations M'!EQ1572","v":0},{"$f":"'Calculations M'!ER1572","v":0},{"$f":"'Calculations M'!ES1572","v":0},{"$f":"'Calculations M'!ET1572","v":0},{"$f":"'Calculations M'!EU1572","v":0},{"$f":"'Calculations M'!EV1572","v":0},{"$f":"'Calculations M'!EW1572","v":0},{"$f":"'Calculations M'!EX1572","v":0},{"$f":"'Calculations M'!EY1572","v":0},{"$f":"'Calculations M'!EZ1572","v":0},{"$f":"'Calculations M'!FA1572","v":0},{"$f":"'Calculations M'!FB1572","v":0},{"$f":"'Calculations M'!FC1572","v":0},{"$f":"'Calculations M'!FD1572","v":0},{"$f":"'Calculations M'!FE1572","v":0},{"$f":"'Calculations M'!FF1572","v":0},{"$f":"'Calculations M'!FG1572","v":0},{"$f":"'Calculations M'!FH1572","v":0},{"$f":"'Calculations M'!FI1572","v":0},{"$f":"'Calculations M'!FJ1572","v":0},{"$f":"'Calculations M'!FK1572","v":0},{"$f":"'Calculations M'!FL1572","v":0},{"$f":"'Calculations M'!FM1572","v":0},{"$f":"'Calculations M'!FN1572","v":0},{"$f":"'Calculations M'!FO1572","v":0},{"$f":"'Calculations M'!FP1572","v":0},{"$f":"'Calculations M'!FQ1572","v":0},{"$f":"'Calculations M'!FR1572","v":0},{"$f":"'Calculations M'!FS1572","v":0},{"$f":"'Calculations M'!FT1572","v":0},{"$f":"'Calculations M'!FU1572","v":0},{"$f":"'Calculations M'!FV1572","v":0},{"$f":"'Calculations M'!FW1572","v":0},{"$f":"'Calculations M'!FX1572","v":0},{"$f":"'Calculations M'!FY1572","v":0},{"$f":"'Calculations M'!FZ1572","v":0},{"$f":"'Calculations M'!GA1572","v":0},{"$f":"'Calculations M'!GB1572","v":0},{"$f":"'Calculations M'!GC1572","v":0},{"$f":"'Calculations M'!GD1572","v":0},{"$f":"'Calculations M'!GE1572","v":0},{"$f":"'Calculations M'!GF1572","v":0},{"$f":"'Calculations M'!GG1572","v":0},{"$f":"'Calculations M'!GH1572","v":0},{"$f":"'Calculations M'!GI1572","v":0},{"$f":"'Calculations M'!GJ1572","v":0},{"$f":"'Calculations M'!GK1572","v":0},{"$f":"'Calculations M'!GL1572","v":0},{"$f":"'Calculations M'!GM1572","v":0},{"$f":"'Calculations M'!GN1572","v":0},{"$f":"'Calculations M'!GO1572","v":0},{"$f":"'Calculations M'!GP1572","v":0},{"$f":"'Calculations M'!GQ1572","v":0},{"$f":"'Calculations M'!GR1572","v":0},{"$f":"'Calculations M'!GS1572","v":0},{"$f":"'Calculations M'!GT1572","v":0},{"$f":"'Calculations M'!GU1572","v":0},{"$f":"'Calculations M'!GV1572","v":0},{"$f":"'Calculations M'!GW1572","v":0},{"$f":"'Calculations M'!GX1572","v":0},{"$f":"'Calculations M'!GY1572","v":0},{"$f":"'Calculations M'!GZ1572","v":0},{"$f":"'Calculations M'!HA1572","v":0},{"$f":"'Calculations M'!HB1572","v":0},{"$f":"'Calculations M'!HC1572","v":0},{"$f":"'Calculations M'!HD1572","v":0},{"$f":"'Calculations M'!HE1572","v":0},{"$f":"'Calculations M'!HF1572","v":0},{"$f":"'Calculations M'!HG1572","v":0},{"$f":"'Calculations M'!HH1572","v":0},{"$f":"'Calculations M'!HI1572","v":0},{"$f":"'Calculations M'!HJ1572","v":0},{"$f":"'Calculations M'!HK1572","v":0},{"$f":"'Calculations M'!HL1572","v":0},{"$f":"'Calculations M'!HM1572","v":0},{"$f":"'Calculations M'!HN1572","v":0},{"$f":"'Calculations M'!HO1572","v":0},{"$f":"'Calculations M'!HP1572","v":0},{"$f":"'Calculations M'!HQ1572","v":0},{"$f":"'Calculations M'!HR1572","v":0},{"$f":"'Calculations M'!HS1572","v":0},{"$f":"'Calculations M'!HT1572","v":0},{"$f":"'Calculations M'!HU1572","v":0},{"$f":"'Calculations M'!HV1572","v":0},{"$f":"'Calculations M'!HW1572","v":0},{"$f":"'Calculations M'!HX1572","v":0},{"$f":"'Calculations M'!HY1572","v":0},{"$f":"'Calculations M'!HZ1572","v":0},{"$f":"'Calculations M'!IA1572","v":0},{"$f":"'Calculations M'!IB1572","v":0},{"$f":"'Calculations M'!IC1572","v":0},{"$f":"'Calculations M'!ID1572","v":0},{"$f":"'Calculations M'!IE1572","v":0},{"$f":"'Calculations M'!IF1572","v":0},{"$f":"'Calculations M'!IG1572","v":0},{"$f":"'Calculations M'!IH1572","v":0},{"$f":"'Calculations M'!II1572","v":0},{"$f":"'Calculations M'!IJ1572","v":0},{"$f":"'Calculations M'!IK1572","v":0},{"$f":"'Calculations M'!IL1572","v":0},{"$f":"'Calculations M'!IM1572","v":0},{"$f":"'Calculations M'!IN1572","v":0},{"$f":"'Calculations M'!IO1572","v":0},{"$f":"'Calculations M'!IP1572","v":0},{"$f":"'Calculations M'!IQ1572","v":0},{"$f":"'Calculations M'!IR1572","v":0},{"$f":"'Calculations M'!IS1572","v":0},{"$f":"'Calculations M'!IT1572","v":0},{"$f":"'Calculations M'!IU1572","v":0},{"$f":"'Calculations M'!IV1572","v":0},{"$f":"'Calculations M'!IW1572","v":0},{"$f":"'Calculations M'!IX1572","v":0},{"$f":"'Calculations M'!IY1572","v":0},{"$f":"'Calculations M'!IZ1572","v":0},{"$f":"'Calculations M'!JA1572","v":0},{"$f":"'Calculations M'!JB1572","v":0},{"$f":"'Calculations M'!JC1572","v":0},{"$f":"'Calculations M'!JD1572","v":0},{"$f":"'Calculations M'!JE1572","v":0},{"$f":"'Calculations M'!JF1572","v":0},{"$f":"'Calculations M'!JG1572","v":0},{"$f":"'Calculations M'!JH1572","v":0},{"$f":"'Calculations M'!JI1572","v":0},{"$f":"'Calculations M'!JJ1572","v":0},{"$f":"'Calculations M'!JK1572","v":0},{"$f":"'Calculations M'!JL1572","v":0},{"$f":"'Calculations M'!JM1572","v":0},{"$f":"'Calculations M'!JN1572","v":0},{"$f":"'Calculations M'!JO1572","v":0},{"$f":"'Calculations M'!JP1572","v":0},{"$f":"'Calculations M'!JQ1572","v":0},{"$f":"'Calculations M'!JR1572","v":0},{"$f":"'Calculations M'!JS1572","v":0},{"$f":"'Calculations M'!JT1572","v":0},{"$f":"'Calculations M'!JU1572","v":0},{"$f":"'Calculations M'!JV1572","v":0},{"$f":"'Calculations M'!JW1572","v":0},{"$f":"'Calculations M'!JX1572","v":0},{"$f":"'Calculations M'!JY1572","v":0},{"$f":"'Calculations M'!JZ1572","v":0},{"$f":"'Calculations M'!KA1572","v":0},{"$f":"'Calculations M'!KB1572","v":0},{"$f":"'Calculations M'!KC1572","v":0},{"$f":"'Calculations M'!KD1572","v":0},{"$f":"'Calculations M'!KE1572","v":0},{"$f":"'Calculations M'!KF1572","v":0},{"$f":"'Calculations M'!KG1572","v":0},{"$f":"'Calculations M'!KH1572","v":0},{"$f":"'Calculations M'!KI1572","v":0},{"$f":"'Calculations M'!KJ1572","v":0},{"$f":"'Calculations M'!KK1572","v":0},{"$f":"'Calculations M'!KL1572","v":0},{"$f":"'Calculations M'!KM1572","v":0},{"$f":"'Calculations M'!KN1572","v":0},{"$f":"'Calculations M'!KO1572","v":0},{"$f":"'Calculations M'!KP1572","v":0},{"$f":"'Calculations M'!KQ1572","v":0},{"$f":"'Calculations M'!KR1572","v":0},{"$f":"'Calculations M'!KS1572","v":0},{"$f":"'Calculations M'!KT1572","v":0},{"$f":"'Calculations M'!KU1572","v":0},{"$f":"'Calculations M'!KV1572","v":0},{"$f":"'Calculations M'!KW1572","v":0},{"$f":"'Calculations M'!KX1572","v":0},{"$f":"'Calculations M'!KY1572","v":0},{"$f":"'Calculations M'!KZ1572","v":0},{"$f":"'Calculations M'!LA1572","v":0},{"$f":"'Calculations M'!LB1572","v":0},{"$f":"'Calculations M'!LC1572","v":0},{"$f":"'Calculations M'!LD1572","v":0},{"$f":"'Calculations M'!LE1572","v":0},{"$f":"'Calculations M'!LF1572","v":0},{"$f":"'Calculations M'!LG1572","v":0},{"$f":"'Calculations M'!LH1572","v":0},{"$f":"'Calculations M'!LI1572","v":0},{"$f":"'Calculations M'!LJ1572","v":0},{"$f":"'Calculations M'!LK1572","v":0},{"$f":"'Calculations M'!LL1572","v":0},{"$f":"'Calculations M'!LM1572","v":0},{"$f":"'Calculations M'!LN1572","v":0},{"$f":"'Calculations M'!LO1572","v":0},{"$f":"'Calculations M'!LP1572","v":0},{"$f":"'Calculations M'!LQ1572","v":0},{"$f":"'Calculations M'!LR1572","v":0},{"$f":"'Calculations M'!LS1572","v":0},{"$f":"'Calculations M'!LT1572","v":0},{"$f":"'Calculations M'!LU1572","v":0},{"$f":"'Calculations M'!LV1572","v":0},{"$f":"'Calculations M'!LW1572","v":0},{"$f":"'Calculations M'!LX1572","v":0},{"$f":"'Calculations M'!LY1572","v":0},{"$f":"'Calculations M'!LZ1572","v":0},{"$f":"'Calculations M'!MA1572","v":0},{"$f":"'Calculations M'!MB1572","v":0},{"$f":"'Calculations M'!MC1572","v":0},{"$f":"'Calculations M'!MD1572","v":0},{"$f":"'Calculations M'!ME1572","v":0},{"$f":"'Calculations M'!MF1572","v":0},{"$f":"'Calculations M'!MG1572","v":0},{"$f":"'Calculations M'!MH1572","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D761","v":"Shareholder Loan Drawdown"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1486","v":0},{"$f":"'Calculations M'!AV1486","v":0},{"$f":"'Calculations M'!AW1486","v":0},{"$f":"'Calculations M'!AX1486","v":0},{"$f":"'Calculations M'!AY1486","v":0},{"$f":"'Calculations M'!AZ1486","v":0},{"$f":"'Calculations M'!BA1486","v":0},{"$f":"'Calculations M'!BB1486","v":0},{"$f":"'Calculations M'!BC1486","v":0},{"$f":"'Calculations M'!BD1486","v":0},{"$f":"'Calculations M'!BE1486","v":0},{"$f":"'Calculations M'!BF1486","v":0},{"$f":"'Calculations M'!BG1486","v":0},{"$f":"'Calculations M'!BH1486","v":0},{"$f":"'Calculations M'!BI1486","v":0},{"$f":"'Calculations M'!BJ1486","v":0},{"$f":"'Calculations M'!BK1486","v":0},{"$f":"'Calculations M'!BL1486","v":0},{"$f":"'Calculations M'!BM1486","v":0},{"$f":"'Calculations M'!BN1486","v":0},{"$f":"'Calculations M'!BO1486","v":0},{"$f":"'Calculations M'!BP1486","v":0},{"$f":"'Calculations M'!BQ1486","v":0},{"$f":"'Calculations M'!BR1486","v":0},{"$f":"'Calculations M'!BS1486","v":0},{"$f":"'Calculations M'!BT1486","v":0},{"$f":"'Calculations M'!BU1486","v":0},{"$f":"'Calculations M'!BV1486","v":0},{"$f":"'Calculations M'!BW1486","v":0},{"$f":"'Calculations M'!BX1486","v":0},{"$f":"'Calculations M'!BY1486","v":0},{"$f":"'Calculations M'!BZ1486","v":0},{"$f":"'Calculations M'!CA1486","v":0},{"$f":"'Calculations M'!CB1486","v":0},{"$f":"'Calculations M'!CC1486","v":0},{"$f":"'Calculations M'!CD1486","v":0},{"$f":"'Calculations M'!CE1486","v":0},{"$f":"'Calculations M'!CF1486","v":0},{"$f":"'Calculations M'!CG1486","v":0},{"$f":"'Calculations M'!CH1486","v":0},{"$f":"'Calculations M'!CI1486","v":0},{"$f":"'Calculations M'!CJ1486","v":0},{"$f":"'Calculations M'!CK1486","v":0},{"$f":"'Calculations M'!CL1486","v":0},{"$f":"'Calculations M'!CM1486","v":0},{"$f":"'Calculations M'!CN1486","v":0},{"$f":"'Calculations M'!CO1486","v":0},{"$f":"'Calculations M'!CP1486","v":0},{"$f":"'Calculations M'!CQ1486","v":0},{"$f":"'Calculations M'!CR1486","v":0},{"$f":"'Calculations M'!CS1486","v":0},{"$f":"'Calculations M'!CT1486","v":0},{"$f":"'Calculations M'!CU1486","v":0},{"$f":"'Calculations M'!CV1486","v":0},{"$f":"'Calculations M'!CW1486","v":0},{"$f":"'Calculations M'!CX1486","v":0},{"$f":"'Calculations M'!CY1486","v":0},{"$f":"'Calculations M'!CZ1486","v":0},{"$f":"'Calculations M'!DA1486","v":0},{"$f":"'Calculations M'!DB1486","v":0},{"$f":"'Calculations M'!DC1486","v":0},{"$f":"'Calculations M'!DD1486","v":0},{"$f":"'Calculations M'!DE1486","v":0},{"$f":"'Calculations M'!DF1486","v":0},{"$f":"'Calculations M'!DG1486","v":0},{"$f":"'Calculations M'!DH1486","v":0},{"$f":"'Calculations M'!DI1486","v":0},{"$f":"'Calculations M'!DJ1486","v":0},{"$f":"'Calculations M'!DK1486","v":0},{"$f":"'Calculations M'!DL1486","v":0},{"$f":"'Calculations M'!DM1486","v":0},{"$f":"'Calculations M'!DN1486","v":0},{"$f":"'Calculations M'!DO1486","v":0},{"$f":"'Calculations M'!DP1486","v":0},{"$f":"'Calculations M'!DQ1486","v":0},{"$f":"'Calculations M'!DR1486","v":0},{"$f":"'Calculations M'!DS1486","v":0},{"$f":"'Calculations M'!DT1486","v":0},{"$f":"'Calculations M'!DU1486","v":0},{"$f":"'Calculations M'!DV1486","v":0},{"$f":"'Calculations M'!DW1486","v":0},{"$f":"'Calculations M'!DX1486","v":0},{"$f":"'Calculations M'!DY1486","v":0},{"$f":"'Calculations M'!DZ1486","v":0},{"$f":"'Calculations M'!EA1486","v":0},{"$f":"'Calculations M'!EB1486","v":0},{"$f":"'Calculations M'!EC1486","v":0},{"$f":"'Calculations M'!ED1486","v":0},{"$f":"'Calculations M'!EE1486","v":0},{"$f":"'Calculations M'!EF1486","v":0},{"$f":"'Calculations M'!EG1486","v":0},{"$f":"'Calculations M'!EH1486","v":0},{"$f":"'Calculations M'!EI1486","v":0},{"$f":"'Calculations M'!EJ1486","v":0},{"$f":"'Calculations M'!EK1486","v":0},{"$f":"'Calculations M'!EL1486","v":0},{"$f":"'Calculations M'!EM1486","v":0},{"$f":"'Calculations M'!EN1486","v":0},{"$f":"'Calculations M'!EO1486","v":0},{"$f":"'Calculations M'!EP1486","v":0},{"$f":"'Calculations M'!EQ1486","v":0},{"$f":"'Calculations M'!ER1486","v":0},{"$f":"'Calculations M'!ES1486","v":0},{"$f":"'Calculations M'!ET1486","v":0},{"$f":"'Calculations M'!EU1486","v":0},{"$f":"'Calculations M'!EV1486","v":0},{"$f":"'Calculations M'!EW1486","v":0},{"$f":"'Calculations M'!EX1486","v":0},{"$f":"'Calculations M'!EY1486","v":0},{"$f":"'Calculations M'!EZ1486","v":0},{"$f":"'Calculations M'!FA1486","v":0},{"$f":"'Calculations M'!FB1486","v":0},{"$f":"'Calculations M'!FC1486","v":0},{"$f":"'Calculations M'!FD1486","v":0},{"$f":"'Calculations M'!FE1486","v":0},{"$f":"'Calculations M'!FF1486","v":0},{"$f":"'Calculations M'!FG1486","v":0},{"$f":"'Calculations M'!FH1486","v":0},{"$f":"'Calculations M'!FI1486","v":0},{"$f":"'Calculations M'!FJ1486","v":0},{"$f":"'Calculations M'!FK1486","v":0},{"$f":"'Calculations M'!FL1486","v":0},{"$f":"'Calculations M'!FM1486","v":0},{"$f":"'Calculations M'!FN1486","v":0},{"$f":"'Calculations M'!FO1486","v":0},{"$f":"'Calculations M'!FP1486","v":0},{"$f":"'Calculations M'!FQ1486","v":0},{"$f":"'Calculations M'!FR1486","v":0},{"$f":"'Calculations M'!FS1486","v":0},{"$f":"'Calculations M'!FT1486","v":0},{"$f":"'Calculations M'!FU1486","v":0},{"$f":"'Calculations M'!FV1486","v":0},{"$f":"'Calculations M'!FW1486","v":0},{"$f":"'Calculations M'!FX1486","v":0},{"$f":"'Calculations M'!FY1486","v":0},{"$f":"'Calculations M'!FZ1486","v":0},{"$f":"'Calculations M'!GA1486","v":0},{"$f":"'Calculations M'!GB1486","v":0},{"$f":"'Calculations M'!GC1486","v":0},{"$f":"'Calculations M'!GD1486","v":0},{"$f":"'Calculations M'!GE1486","v":0},{"$f":"'Calculations M'!GF1486","v":0},{"$f":"'Calculations M'!GG1486","v":0},{"$f":"'Calculations M'!GH1486","v":0},{"$f":"'Calculations M'!GI1486","v":0},{"$f":"'Calculations M'!GJ1486","v":0},{"$f":"'Calculations M'!GK1486","v":0},{"$f":"'Calculations M'!GL1486","v":0},{"$f":"'Calculations M'!GM1486","v":0},{"$f":"'Calculations M'!GN1486","v":0},{"$f":"'Calculations M'!GO1486","v":0},{"$f":"'Calculations M'!GP1486","v":0},{"$f":"'Calculations M'!GQ1486","v":0},{"$f":"'Calculations M'!GR1486","v":0},{"$f":"'Calculations M'!GS1486","v":0},{"$f":"'Calculations M'!GT1486","v":0},{"$f":"'Calculations M'!GU1486","v":0},{"$f":"'Calculations M'!GV1486","v":0},{"$f":"'Calculations M'!GW1486","v":0},{"$f":"'Calculations M'!GX1486","v":0},{"$f":"'Calculations M'!GY1486","v":0},{"$f":"'Calculations M'!GZ1486","v":0},{"$f":"'Calculations M'!HA1486","v":0},{"$f":"'Calculations M'!HB1486","v":0},{"$f":"'Calculations M'!HC1486","v":0},{"$f":"'Calculations M'!HD1486","v":0},{"$f":"'Calculations M'!HE1486","v":0},{"$f":"'Calculations M'!HF1486","v":0},{"$f":"'Calculations M'!HG1486","v":0},{"$f":"'Calculations M'!HH1486","v":0},{"$f":"'Calculations M'!HI1486","v":0},{"$f":"'Calculations M'!HJ1486","v":0},{"$f":"'Calculations M'!HK1486","v":0},{"$f":"'Calculations M'!HL1486","v":0},{"$f":"'Calculations M'!HM1486","v":0},{"$f":"'Calculations M'!HN1486","v":0},{"$f":"'Calculations M'!HO1486","v":0},{"$f":"'Calculations M'!HP1486","v":0},{"$f":"'Calculations M'!HQ1486","v":0},{"$f":"'Calculations M'!HR1486","v":0},{"$f":"'Calculations M'!HS1486","v":0},{"$f":"'Calculations M'!HT1486","v":0},{"$f":"'Calculations M'!HU1486","v":0},{"$f":"'Calculations M'!HV1486","v":0},{"$f":"'Calculations M'!HW1486","v":0},{"$f":"'Calculations M'!HX1486","v":0},{"$f":"'Calculations M'!HY1486","v":0},{"$f":"'Calculations M'!HZ1486","v":0},{"$f":"'Calculations M'!IA1486","v":0},{"$f":"'Calculations M'!IB1486","v":0},{"$f":"'Calculations M'!IC1486","v":0},{"$f":"'Calculations M'!ID1486","v":0},{"$f":"'Calculations M'!IE1486","v":0},{"$f":"'Calculations M'!IF1486","v":0},{"$f":"'Calculations M'!IG1486","v":0},{"$f":"'Calculations M'!IH1486","v":0},{"$f":"'Calculations M'!II1486","v":0},{"$f":"'Calculations M'!IJ1486","v":0},{"$f":"'Calculations M'!IK1486","v":0},{"$f":"'Calculations M'!IL1486","v":0},{"$f":"'Calculations M'!IM1486","v":0},{"$f":"'Calculations M'!IN1486","v":0},{"$f":"'Calculations M'!IO1486","v":0},{"$f":"'Calculations M'!IP1486","v":0},{"$f":"'Calculations M'!IQ1486","v":0},{"$f":"'Calculations M'!IR1486","v":0},{"$f":"'Calculations M'!IS1486","v":0},{"$f":"'Calculations M'!IT1486","v":0},{"$f":"'Calculations M'!IU1486","v":0},{"$f":"'Calculations M'!IV1486","v":0},{"$f":"'Calculations M'!IW1486","v":0},{"$f":"'Calculations M'!IX1486","v":0},{"$f":"'Calculations M'!IY1486","v":0},{"$f":"'Calculations M'!IZ1486","v":0},{"$f":"'Calculations M'!JA1486","v":0},{"$f":"'Calculations M'!JB1486","v":0},{"$f":"'Calculations M'!JC1486","v":0},{"$f":"'Calculations M'!JD1486","v":0},{"$f":"'Calculations M'!JE1486","v":0},{"$f":"'Calculations M'!JF1486","v":0},{"$f":"'Calculations M'!JG1486","v":0},{"$f":"'Calculations M'!JH1486","v":0},{"$f":"'Calculations M'!JI1486","v":0},{"$f":"'Calculations M'!JJ1486","v":0},{"$f":"'Calculations M'!JK1486","v":0},{"$f":"'Calculations M'!JL1486","v":0},{"$f":"'Calculations M'!JM1486","v":0},{"$f":"'Calculations M'!JN1486","v":0},{"$f":"'Calculations M'!JO1486","v":0},{"$f":"'Calculations M'!JP1486","v":0},{"$f":"'Calculations M'!JQ1486","v":0},{"$f":"'Calculations M'!JR1486","v":0},{"$f":"'Calculations M'!JS1486","v":0},{"$f":"'Calculations M'!JT1486","v":0},{"$f":"'Calculations M'!JU1486","v":0},{"$f":"'Calculations M'!JV1486","v":0},{"$f":"'Calculations M'!JW1486","v":0},{"$f":"'Calculations M'!JX1486","v":0},{"$f":"'Calculations M'!JY1486","v":0},{"$f":"'Calculations M'!JZ1486","v":0},{"$f":"'Calculations M'!KA1486","v":0},{"$f":"'Calculations M'!KB1486","v":0},{"$f":"'Calculations M'!KC1486","v":0},{"$f":"'Calculations M'!KD1486","v":0},{"$f":"'Calculations M'!KE1486","v":0},{"$f":"'Calculations M'!KF1486","v":0},{"$f":"'Calculations M'!KG1486","v":0},{"$f":"'Calculations M'!KH1486","v":0},{"$f":"'Calculations M'!KI1486","v":0},{"$f":"'Calculations M'!KJ1486","v":0},{"$f":"'Calculations M'!KK1486","v":0},{"$f":"'Calculations M'!KL1486","v":0},{"$f":"'Calculations M'!KM1486","v":0},{"$f":"'Calculations M'!KN1486","v":0},{"$f":"'Calculations M'!KO1486","v":0},{"$f":"'Calculations M'!KP1486","v":0},{"$f":"'Calculations M'!KQ1486","v":0},{"$f":"'Calculations M'!KR1486","v":0},{"$f":"'Calculations M'!KS1486","v":0},{"$f":"'Calculations M'!KT1486","v":0},{"$f":"'Calculations M'!KU1486","v":0},{"$f":"'Calculations M'!KV1486","v":0},{"$f":"'Calculations M'!KW1486","v":0},{"$f":"'Calculations M'!KX1486","v":0},{"$f":"'Calculations M'!KY1486","v":0},{"$f":"'Calculations M'!KZ1486","v":0},{"$f":"'Calculations M'!LA1486","v":0},{"$f":"'Calculations M'!LB1486","v":0},{"$f":"'Calculations M'!LC1486","v":0},{"$f":"'Calculations M'!LD1486","v":0},{"$f":"'Calculations M'!LE1486","v":0},{"$f":"'Calculations M'!LF1486","v":0},{"$f":"'Calculations M'!LG1486","v":0},{"$f":"'Calculations M'!LH1486","v":0},{"$f":"'Calculations M'!LI1486","v":0},{"$f":"'Calculations M'!LJ1486","v":0},{"$f":"'Calculations M'!LK1486","v":0},{"$f":"'Calculations M'!LL1486","v":0},{"$f":"'Calculations M'!LM1486","v":0},{"$f":"'Calculations M'!LN1486","v":0},{"$f":"'Calculations M'!LO1486","v":0},{"$f":"'Calculations M'!LP1486","v":0},{"$f":"'Calculations M'!LQ1486","v":0},{"$f":"'Calculations M'!LR1486","v":0},{"$f":"'Calculations M'!LS1486","v":0},{"$f":"'Calculations M'!LT1486","v":0},{"$f":"'Calculations M'!LU1486","v":0},{"$f":"'Calculations M'!LV1486","v":0},{"$f":"'Calculations M'!LW1486","v":0},{"$f":"'Calculations M'!LX1486","v":0},{"$f":"'Calculations M'!LY1486","v":0},{"$f":"'Calculations M'!LZ1486","v":0},{"$f":"'Calculations M'!MA1486","v":0},{"$f":"'Calculations M'!MB1486","v":0},{"$f":"'Calculations M'!MC1486","v":0},{"$f":"'Calculations M'!MD1486","v":0},{"$f":"'Calculations M'!ME1486","v":0},{"$f":"'Calculations M'!MF1486","v":0},{"$f":"'Calculations M'!MG1486","v":0},{"$f":"'Calculations M'!MH1486","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D762","v":"FFR Loan Drawdown"},null,{"v":665880.1401252702,"d":"665,880"},{"$nulls":11},0,{"v":665880.1401252702,"d":"665,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1560","v":0},{"$f":"'Calculations M'!AV1560","v":0},{"$f":"'Calculations M'!AW1560","v":0},{"$f":"'Calculations M'!AX1560","v":0},{"$f":"'Calculations M'!AY1560","v":0},{"$f":"'Calculations M'!AZ1560","v":0},{"$f":"'Calculations M'!BA1560","v":0},{"$f":"'Calculations M'!BB1560","v":0},{"$f":"'Calculations M'!BC1560","v":{"v":665880.1401252702,"d":"665,880"}},{"$f":"'Calculations M'!BD1560","v":0},{"$f":"'Calculations M'!BE1560","v":0},{"$f":"'Calculations M'!BF1560","v":0},{"$f":"'Calculations M'!BG1560","v":0},{"$f":"'Calculations M'!BH1560","v":0},{"$f":"'Calculations M'!BI1560","v":0},{"$f":"'Calculations M'!BJ1560","v":0},{"$f":"'Calculations M'!BK1560","v":0},{"$f":"'Calculations M'!BL1560","v":0},{"$f":"'Calculations M'!BM1560","v":0},{"$f":"'Calculations M'!BN1560","v":0},{"$f":"'Calculations M'!BO1560","v":0},{"$f":"'Calculations M'!BP1560","v":0},{"$f":"'Calculations M'!BQ1560","v":0},{"$f":"'Calculations M'!BR1560","v":0},{"$f":"'Calculations M'!BS1560","v":0},{"$f":"'Calculations M'!BT1560","v":0},{"$f":"'Calculations M'!BU1560","v":0},{"$f":"'Calculations M'!BV1560","v":0},{"$f":"'Calculations M'!BW1560","v":0},{"$f":"'Calculations M'!BX1560","v":0},{"$f":"'Calculations M'!BY1560","v":0},{"$f":"'Calculations M'!BZ1560","v":0},{"$f":"'Calculations M'!CA1560","v":0},{"$f":"'Calculations M'!CB1560","v":0},{"$f":"'Calculations M'!CC1560","v":0},{"$f":"'Calculations M'!CD1560","v":0},{"$f":"'Calculations M'!CE1560","v":0},{"$f":"'Calculations M'!CF1560","v":0},{"$f":"'Calculations M'!CG1560","v":0},{"$f":"'Calculations M'!CH1560","v":0},{"$f":"'Calculations M'!CI1560","v":0},{"$f":"'Calculations M'!CJ1560","v":0},{"$f":"'Calculations M'!CK1560","v":0},{"$f":"'Calculations M'!CL1560","v":0},{"$f":"'Calculations M'!CM1560","v":0},{"$f":"'Calculations M'!CN1560","v":0},{"$f":"'Calculations M'!CO1560","v":0},{"$f":"'Calculations M'!CP1560","v":0},{"$f":"'Calculations M'!CQ1560","v":0},{"$f":"'Calculations M'!CR1560","v":0},{"$f":"'Calculations M'!CS1560","v":0},{"$f":"'Calculations M'!CT1560","v":0},{"$f":"'Calculations M'!CU1560","v":0},{"$f":"'Calculations M'!CV1560","v":0},{"$f":"'Calculations M'!CW1560","v":0},{"$f":"'Calculations M'!CX1560","v":0},{"$f":"'Calculations M'!CY1560","v":0},{"$f":"'Calculations M'!CZ1560","v":0},{"$f":"'Calculations M'!DA1560","v":0},{"$f":"'Calculations M'!DB1560","v":0},{"$f":"'Calculations M'!DC1560","v":0},{"$f":"'Calculations M'!DD1560","v":0},{"$f":"'Calculations M'!DE1560","v":0},{"$f":"'Calculations M'!DF1560","v":0},{"$f":"'Calculations M'!DG1560","v":0},{"$f":"'Calculations M'!DH1560","v":0},{"$f":"'Calculations M'!DI1560","v":0},{"$f":"'Calculations M'!DJ1560","v":0},{"$f":"'Calculations M'!DK1560","v":0},{"$f":"'Calculations M'!DL1560","v":0},{"$f":"'Calculations M'!DM1560","v":0},{"$f":"'Calculations M'!DN1560","v":0},{"$f":"'Calculations M'!DO1560","v":0},{"$f":"'Calculations M'!DP1560","v":0},{"$f":"'Calculations M'!DQ1560","v":0},{"$f":"'Calculations M'!DR1560","v":0},{"$f":"'Calculations M'!DS1560","v":0},{"$f":"'Calculations M'!DT1560","v":0},{"$f":"'Calculations M'!DU1560","v":0},{"$f":"'Calculations M'!DV1560","v":0},{"$f":"'Calculations M'!DW1560","v":0},{"$f":"'Calculations M'!DX1560","v":0},{"$f":"'Calculations M'!DY1560","v":0},{"$f":"'Calculations M'!DZ1560","v":0},{"$f":"'Calculations M'!EA1560","v":0},{"$f":"'Calculations M'!EB1560","v":0},{"$f":"'Calculations M'!EC1560","v":0},{"$f":"'Calculations M'!ED1560","v":0},{"$f":"'Calculations M'!EE1560","v":0},{"$f":"'Calculations M'!EF1560","v":0},{"$f":"'Calculations M'!EG1560","v":0},{"$f":"'Calculations M'!EH1560","v":0},{"$f":"'Calculations M'!EI1560","v":0},{"$f":"'Calculations M'!EJ1560","v":0},{"$f":"'Calculations M'!EK1560","v":0},{"$f":"'Calculations M'!EL1560","v":0},{"$f":"'Calculations M'!EM1560","v":0},{"$f":"'Calculations M'!EN1560","v":0},{"$f":"'Calculations M'!EO1560","v":0},{"$f":"'Calculations M'!EP1560","v":0},{"$f":"'Calculations M'!EQ1560","v":0},{"$f":"'Calculations M'!ER1560","v":0},{"$f":"'Calculations M'!ES1560","v":0},{"$f":"'Calculations M'!ET1560","v":0},{"$f":"'Calculations M'!EU1560","v":0},{"$f":"'Calculations M'!EV1560","v":0},{"$f":"'Calculations M'!EW1560","v":0},{"$f":"'Calculations M'!EX1560","v":0},{"$f":"'Calculations M'!EY1560","v":0},{"$f":"'Calculations M'!EZ1560","v":0},{"$f":"'Calculations M'!FA1560","v":0},{"$f":"'Calculations M'!FB1560","v":0},{"$f":"'Calculations M'!FC1560","v":0},{"$f":"'Calculations M'!FD1560","v":0},{"$f":"'Calculations M'!FE1560","v":0},{"$f":"'Calculations M'!FF1560","v":0},{"$f":"'Calculations M'!FG1560","v":0},{"$f":"'Calculations M'!FH1560","v":0},{"$f":"'Calculations M'!FI1560","v":0},{"$f":"'Calculations M'!FJ1560","v":0},{"$f":"'Calculations M'!FK1560","v":0},{"$f":"'Calculations M'!FL1560","v":0},{"$f":"'Calculations M'!FM1560","v":0},{"$f":"'Calculations M'!FN1560","v":0},{"$f":"'Calculations M'!FO1560","v":0},{"$f":"'Calculations M'!FP1560","v":0},{"$f":"'Calculations M'!FQ1560","v":0},{"$f":"'Calculations M'!FR1560","v":0},{"$f":"'Calculations M'!FS1560","v":0},{"$f":"'Calculations M'!FT1560","v":0},{"$f":"'Calculations M'!FU1560","v":0},{"$f":"'Calculations M'!FV1560","v":0},{"$f":"'Calculations M'!FW1560","v":0},{"$f":"'Calculations M'!FX1560","v":0},{"$f":"'Calculations M'!FY1560","v":0},{"$f":"'Calculations M'!FZ1560","v":0},{"$f":"'Calculations M'!GA1560","v":0},{"$f":"'Calculations M'!GB1560","v":0},{"$f":"'Calculations M'!GC1560","v":0},{"$f":"'Calculations M'!GD1560","v":0},{"$f":"'Calculations M'!GE1560","v":0},{"$f":"'Calculations M'!GF1560","v":0},{"$f":"'Calculations M'!GG1560","v":0},{"$f":"'Calculations M'!GH1560","v":0},{"$f":"'Calculations M'!GI1560","v":0},{"$f":"'Calculations M'!GJ1560","v":0},{"$f":"'Calculations M'!GK1560","v":0},{"$f":"'Calculations M'!GL1560","v":0},{"$f":"'Calculations M'!GM1560","v":0},{"$f":"'Calculations M'!GN1560","v":0},{"$f":"'Calculations M'!GO1560","v":0},{"$f":"'Calculations M'!GP1560","v":0},{"$f":"'Calculations M'!GQ1560","v":0},{"$f":"'Calculations M'!GR1560","v":0},{"$f":"'Calculations M'!GS1560","v":0},{"$f":"'Calculations M'!GT1560","v":0},{"$f":"'Calculations M'!GU1560","v":0},{"$f":"'Calculations M'!GV1560","v":0},{"$f":"'Calculations M'!GW1560","v":0},{"$f":"'Calculations M'!GX1560","v":0},{"$f":"'Calculations M'!GY1560","v":0},{"$f":"'Calculations M'!GZ1560","v":0},{"$f":"'Calculations M'!HA1560","v":0},{"$f":"'Calculations M'!HB1560","v":0},{"$f":"'Calculations M'!HC1560","v":0},{"$f":"'Calculations M'!HD1560","v":0},{"$f":"'Calculations M'!HE1560","v":0},{"$f":"'Calculations M'!HF1560","v":0},{"$f":"'Calculations M'!HG1560","v":0},{"$f":"'Calculations M'!HH1560","v":0},{"$f":"'Calculations M'!HI1560","v":0},{"$f":"'Calculations M'!HJ1560","v":0},{"$f":"'Calculations M'!HK1560","v":0},{"$f":"'Calculations M'!HL1560","v":0},{"$f":"'Calculations M'!HM1560","v":0},{"$f":"'Calculations M'!HN1560","v":0},{"$f":"'Calculations M'!HO1560","v":0},{"$f":"'Calculations M'!HP1560","v":0},{"$f":"'Calculations M'!HQ1560","v":0},{"$f":"'Calculations M'!HR1560","v":0},{"$f":"'Calculations M'!HS1560","v":0},{"$f":"'Calculations M'!HT1560","v":0},{"$f":"'Calculations M'!HU1560","v":0},{"$f":"'Calculations M'!HV1560","v":0},{"$f":"'Calculations M'!HW1560","v":0},{"$f":"'Calculations M'!HX1560","v":0},{"$f":"'Calculations M'!HY1560","v":0},{"$f":"'Calculations M'!HZ1560","v":0},{"$f":"'Calculations M'!IA1560","v":0},{"$f":"'Calculations M'!IB1560","v":0},{"$f":"'Calculations M'!IC1560","v":0},{"$f":"'Calculations M'!ID1560","v":0},{"$f":"'Calculations M'!IE1560","v":0},{"$f":"'Calculations M'!IF1560","v":0},{"$f":"'Calculations M'!IG1560","v":0},{"$f":"'Calculations M'!IH1560","v":0},{"$f":"'Calculations M'!II1560","v":0},{"$f":"'Calculations M'!IJ1560","v":0},{"$f":"'Calculations M'!IK1560","v":0},{"$f":"'Calculations M'!IL1560","v":0},{"$f":"'Calculations M'!IM1560","v":0},{"$f":"'Calculations M'!IN1560","v":0},{"$f":"'Calculations M'!IO1560","v":0},{"$f":"'Calculations M'!IP1560","v":0},{"$f":"'Calculations M'!IQ1560","v":0},{"$f":"'Calculations M'!IR1560","v":0},{"$f":"'Calculations M'!IS1560","v":0},{"$f":"'Calculations M'!IT1560","v":0},{"$f":"'Calculations M'!IU1560","v":0},{"$f":"'Calculations M'!IV1560","v":0},{"$f":"'Calculations M'!IW1560","v":0},{"$f":"'Calculations M'!IX1560","v":0},{"$f":"'Calculations M'!IY1560","v":0},{"$f":"'Calculations M'!IZ1560","v":0},{"$f":"'Calculations M'!JA1560","v":0},{"$f":"'Calculations M'!JB1560","v":0},{"$f":"'Calculations M'!JC1560","v":0},{"$f":"'Calculations M'!JD1560","v":0},{"$f":"'Calculations M'!JE1560","v":0},{"$f":"'Calculations M'!JF1560","v":0},{"$f":"'Calculations M'!JG1560","v":0},{"$f":"'Calculations M'!JH1560","v":0},{"$f":"'Calculations M'!JI1560","v":0},{"$f":"'Calculations M'!JJ1560","v":0},{"$f":"'Calculations M'!JK1560","v":0},{"$f":"'Calculations M'!JL1560","v":0},{"$f":"'Calculations M'!JM1560","v":0},{"$f":"'Calculations M'!JN1560","v":0},{"$f":"'Calculations M'!JO1560","v":0},{"$f":"'Calculations M'!JP1560","v":0},{"$f":"'Calculations M'!JQ1560","v":0},{"$f":"'Calculations M'!JR1560","v":0},{"$f":"'Calculations M'!JS1560","v":0},{"$f":"'Calculations M'!JT1560","v":0},{"$f":"'Calculations M'!JU1560","v":0},{"$f":"'Calculations M'!JV1560","v":0},{"$f":"'Calculations M'!JW1560","v":0},{"$f":"'Calculations M'!JX1560","v":0},{"$f":"'Calculations M'!JY1560","v":0},{"$f":"'Calculations M'!JZ1560","v":0},{"$f":"'Calculations M'!KA1560","v":0},{"$f":"'Calculations M'!KB1560","v":0},{"$f":"'Calculations M'!KC1560","v":0},{"$f":"'Calculations M'!KD1560","v":0},{"$f":"'Calculations M'!KE1560","v":0},{"$f":"'Calculations M'!KF1560","v":0},{"$f":"'Calculations M'!KG1560","v":0},{"$f":"'Calculations M'!KH1560","v":0},{"$f":"'Calculations M'!KI1560","v":0},{"$f":"'Calculations M'!KJ1560","v":0},{"$f":"'Calculations M'!KK1560","v":0},{"$f":"'Calculations M'!KL1560","v":0},{"$f":"'Calculations M'!KM1560","v":0},{"$f":"'Calculations M'!KN1560","v":0},{"$f":"'Calculations M'!KO1560","v":0},{"$f":"'Calculations M'!KP1560","v":0},{"$f":"'Calculations M'!KQ1560","v":0},{"$f":"'Calculations M'!KR1560","v":0},{"$f":"'Calculations M'!KS1560","v":0},{"$f":"'Calculations M'!KT1560","v":0},{"$f":"'Calculations M'!KU1560","v":0},{"$f":"'Calculations M'!KV1560","v":0},{"$f":"'Calculations M'!KW1560","v":0},{"$f":"'Calculations M'!KX1560","v":0},{"$f":"'Calculations M'!KY1560","v":0},{"$f":"'Calculations M'!KZ1560","v":0},{"$f":"'Calculations M'!LA1560","v":0},{"$f":"'Calculations M'!LB1560","v":0},{"$f":"'Calculations M'!LC1560","v":0},{"$f":"'Calculations M'!LD1560","v":0},{"$f":"'Calculations M'!LE1560","v":0},{"$f":"'Calculations M'!LF1560","v":0},{"$f":"'Calculations M'!LG1560","v":0},{"$f":"'Calculations M'!LH1560","v":0},{"$f":"'Calculations M'!LI1560","v":0},{"$f":"'Calculations M'!LJ1560","v":0},{"$f":"'Calculations M'!LK1560","v":0},{"$f":"'Calculations M'!LL1560","v":0},{"$f":"'Calculations M'!LM1560","v":0},{"$f":"'Calculations M'!LN1560","v":0},{"$f":"'Calculations M'!LO1560","v":0},{"$f":"'Calculations M'!LP1560","v":0},{"$f":"'Calculations M'!LQ1560","v":0},{"$f":"'Calculations M'!LR1560","v":0},{"$f":"'Calculations M'!LS1560","v":0},{"$f":"'Calculations M'!LT1560","v":0},{"$f":"'Calculations M'!LU1560","v":0},{"$f":"'Calculations M'!LV1560","v":0},{"$f":"'Calculations M'!LW1560","v":0},{"$f":"'Calculations M'!LX1560","v":0},{"$f":"'Calculations M'!LY1560","v":0},{"$f":"'Calculations M'!LZ1560","v":0},{"$f":"'Calculations M'!MA1560","v":0},{"$f":"'Calculations M'!MB1560","v":0},{"$f":"'Calculations M'!MC1560","v":0},{"$f":"'Calculations M'!MD1560","v":0},{"$f":"'Calculations M'!ME1560","v":0},{"$f":"'Calculations M'!MF1560","v":0},{"$f":"'Calculations M'!MG1560","v":0},{"$f":"'Calculations M'!MH1560","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D763","v":"FFR Loan Arrangement Fee"},null,{"v":6658.801401252703,"d":"6,659"},{"$nulls":11},0,{"v":6658.801401252703,"d":"6,659"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1561","v":0},{"$f":"'Calculations M'!AV1561","v":0},{"$f":"'Calculations M'!AW1561","v":0},{"$f":"'Calculations M'!AX1561","v":0},{"$f":"'Calculations M'!AY1561","v":0},{"$f":"'Calculations M'!AZ1561","v":0},{"$f":"'Calculations M'!BA1561","v":0},{"$f":"'Calculations M'!BB1561","v":0},{"$f":"'Calculations M'!BC1561","v":{"v":6658.801401252703,"d":"6,659"}},{"$f":"'Calculations M'!BD1561","v":0},{"$f":"'Calculations M'!BE1561","v":0},{"$f":"'Calculations M'!BF1561","v":0},{"$f":"'Calculations M'!BG1561","v":0},{"$f":"'Calculations M'!BH1561","v":0},{"$f":"'Calculations M'!BI1561","v":0},{"$f":"'Calculations M'!BJ1561","v":0},{"$f":"'Calculations M'!BK1561","v":0},{"$f":"'Calculations M'!BL1561","v":0},{"$f":"'Calculations M'!BM1561","v":0},{"$f":"'Calculations M'!BN1561","v":0},{"$f":"'Calculations M'!BO1561","v":0},{"$f":"'Calculations M'!BP1561","v":0},{"$f":"'Calculations M'!BQ1561","v":0},{"$f":"'Calculations M'!BR1561","v":0},{"$f":"'Calculations M'!BS1561","v":0},{"$f":"'Calculations M'!BT1561","v":0},{"$f":"'Calculations M'!BU1561","v":0},{"$f":"'Calculations M'!BV1561","v":0},{"$f":"'Calculations M'!BW1561","v":0},{"$f":"'Calculations M'!BX1561","v":0},{"$f":"'Calculations M'!BY1561","v":0},{"$f":"'Calculations M'!BZ1561","v":0},{"$f":"'Calculations M'!CA1561","v":0},{"$f":"'Calculations M'!CB1561","v":0},{"$f":"'Calculations M'!CC1561","v":0},{"$f":"'Calculations M'!CD1561","v":0},{"$f":"'Calculations M'!CE1561","v":0},{"$f":"'Calculations M'!CF1561","v":0},{"$f":"'Calculations M'!CG1561","v":0},{"$f":"'Calculations M'!CH1561","v":0},{"$f":"'Calculations M'!CI1561","v":0},{"$f":"'Calculations M'!CJ1561","v":0},{"$f":"'Calculations M'!CK1561","v":0},{"$f":"'Calculations M'!CL1561","v":0},{"$f":"'Calculations M'!CM1561","v":0},{"$f":"'Calculations M'!CN1561","v":0},{"$f":"'Calculations M'!CO1561","v":0},{"$f":"'Calculations M'!CP1561","v":0},{"$f":"'Calculations M'!CQ1561","v":0},{"$f":"'Calculations M'!CR1561","v":0},{"$f":"'Calculations M'!CS1561","v":0},{"$f":"'Calculations M'!CT1561","v":0},{"$f":"'Calculations M'!CU1561","v":0},{"$f":"'Calculations M'!CV1561","v":0},{"$f":"'Calculations M'!CW1561","v":0},{"$f":"'Calculations M'!CX1561","v":0},{"$f":"'Calculations M'!CY1561","v":0},{"$f":"'Calculations M'!CZ1561","v":0},{"$f":"'Calculations M'!DA1561","v":0},{"$f":"'Calculations M'!DB1561","v":0},{"$f":"'Calculations M'!DC1561","v":0},{"$f":"'Calculations M'!DD1561","v":0},{"$f":"'Calculations M'!DE1561","v":0},{"$f":"'Calculations M'!DF1561","v":0},{"$f":"'Calculations M'!DG1561","v":0},{"$f":"'Calculations M'!DH1561","v":0},{"$f":"'Calculations M'!DI1561","v":0},{"$f":"'Calculations M'!DJ1561","v":0},{"$f":"'Calculations M'!DK1561","v":0},{"$f":"'Calculations M'!DL1561","v":0},{"$f":"'Calculations M'!DM1561","v":0},{"$f":"'Calculations M'!DN1561","v":0},{"$f":"'Calculations M'!DO1561","v":0},{"$f":"'Calculations M'!DP1561","v":0},{"$f":"'Calculations M'!DQ1561","v":0},{"$f":"'Calculations M'!DR1561","v":0},{"$f":"'Calculations M'!DS1561","v":0},{"$f":"'Calculations M'!DT1561","v":0},{"$f":"'Calculations M'!DU1561","v":0},{"$f":"'Calculations M'!DV1561","v":0},{"$f":"'Calculations M'!DW1561","v":0},{"$f":"'Calculations M'!DX1561","v":0},{"$f":"'Calculations M'!DY1561","v":0},{"$f":"'Calculations M'!DZ1561","v":0},{"$f":"'Calculations M'!EA1561","v":0},{"$f":"'Calculations M'!EB1561","v":0},{"$f":"'Calculations M'!EC1561","v":0},{"$f":"'Calculations M'!ED1561","v":0},{"$f":"'Calculations M'!EE1561","v":0},{"$f":"'Calculations M'!EF1561","v":0},{"$f":"'Calculations M'!EG1561","v":0},{"$f":"'Calculations M'!EH1561","v":0},{"$f":"'Calculations M'!EI1561","v":0},{"$f":"'Calculations M'!EJ1561","v":0},{"$f":"'Calculations M'!EK1561","v":0},{"$f":"'Calculations M'!EL1561","v":0},{"$f":"'Calculations M'!EM1561","v":0},{"$f":"'Calculations M'!EN1561","v":0},{"$f":"'Calculations M'!EO1561","v":0},{"$f":"'Calculations M'!EP1561","v":0},{"$f":"'Calculations M'!EQ1561","v":0},{"$f":"'Calculations M'!ER1561","v":0},{"$f":"'Calculations M'!ES1561","v":0},{"$f":"'Calculations M'!ET1561","v":0},{"$f":"'Calculations M'!EU1561","v":0},{"$f":"'Calculations M'!EV1561","v":0},{"$f":"'Calculations M'!EW1561","v":0},{"$f":"'Calculations M'!EX1561","v":0},{"$f":"'Calculations M'!EY1561","v":0},{"$f":"'Calculations M'!EZ1561","v":0},{"$f":"'Calculations M'!FA1561","v":0},{"$f":"'Calculations M'!FB1561","v":0},{"$f":"'Calculations M'!FC1561","v":0},{"$f":"'Calculations M'!FD1561","v":0},{"$f":"'Calculations M'!FE1561","v":0},{"$f":"'Calculations M'!FF1561","v":0},{"$f":"'Calculations M'!FG1561","v":0},{"$f":"'Calculations M'!FH1561","v":0},{"$f":"'Calculations M'!FI1561","v":0},{"$f":"'Calculations M'!FJ1561","v":0},{"$f":"'Calculations M'!FK1561","v":0},{"$f":"'Calculations M'!FL1561","v":0},{"$f":"'Calculations M'!FM1561","v":0},{"$f":"'Calculations M'!FN1561","v":0},{"$f":"'Calculations M'!FO1561","v":0},{"$f":"'Calculations M'!FP1561","v":0},{"$f":"'Calculations M'!FQ1561","v":0},{"$f":"'Calculations M'!FR1561","v":0},{"$f":"'Calculations M'!FS1561","v":0},{"$f":"'Calculations M'!FT1561","v":0},{"$f":"'Calculations M'!FU1561","v":0},{"$f":"'Calculations M'!FV1561","v":0},{"$f":"'Calculations M'!FW1561","v":0},{"$f":"'Calculations M'!FX1561","v":0},{"$f":"'Calculations M'!FY1561","v":0},{"$f":"'Calculations M'!FZ1561","v":0},{"$f":"'Calculations M'!GA1561","v":0},{"$f":"'Calculations M'!GB1561","v":0},{"$f":"'Calculations M'!GC1561","v":0},{"$f":"'Calculations M'!GD1561","v":0},{"$f":"'Calculations M'!GE1561","v":0},{"$f":"'Calculations M'!GF1561","v":0},{"$f":"'Calculations M'!GG1561","v":0},{"$f":"'Calculations M'!GH1561","v":0},{"$f":"'Calculations M'!GI1561","v":0},{"$f":"'Calculations M'!GJ1561","v":0},{"$f":"'Calculations M'!GK1561","v":0},{"$f":"'Calculations M'!GL1561","v":0},{"$f":"'Calculations M'!GM1561","v":0},{"$f":"'Calculations M'!GN1561","v":0},{"$f":"'Calculations M'!GO1561","v":0},{"$f":"'Calculations M'!GP1561","v":0},{"$f":"'Calculations M'!GQ1561","v":0},{"$f":"'Calculations M'!GR1561","v":0},{"$f":"'Calculations M'!GS1561","v":0},{"$f":"'Calculations M'!GT1561","v":0},{"$f":"'Calculations M'!GU1561","v":0},{"$f":"'Calculations M'!GV1561","v":0},{"$f":"'Calculations M'!GW1561","v":0},{"$f":"'Calculations M'!GX1561","v":0},{"$f":"'Calculations M'!GY1561","v":0},{"$f":"'Calculations M'!GZ1561","v":0},{"$f":"'Calculations M'!HA1561","v":0},{"$f":"'Calculations M'!HB1561","v":0},{"$f":"'Calculations M'!HC1561","v":0},{"$f":"'Calculations M'!HD1561","v":0},{"$f":"'Calculations M'!HE1561","v":0},{"$f":"'Calculations M'!HF1561","v":0},{"$f":"'Calculations M'!HG1561","v":0},{"$f":"'Calculations M'!HH1561","v":0},{"$f":"'Calculations M'!HI1561","v":0},{"$f":"'Calculations M'!HJ1561","v":0},{"$f":"'Calculations M'!HK1561","v":0},{"$f":"'Calculations M'!HL1561","v":0},{"$f":"'Calculations M'!HM1561","v":0},{"$f":"'Calculations M'!HN1561","v":0},{"$f":"'Calculations M'!HO1561","v":0},{"$f":"'Calculations M'!HP1561","v":0},{"$f":"'Calculations M'!HQ1561","v":0},{"$f":"'Calculations M'!HR1561","v":0},{"$f":"'Calculations M'!HS1561","v":0},{"$f":"'Calculations M'!HT1561","v":0},{"$f":"'Calculations M'!HU1561","v":0},{"$f":"'Calculations M'!HV1561","v":0},{"$f":"'Calculations M'!HW1561","v":0},{"$f":"'Calculations M'!HX1561","v":0},{"$f":"'Calculations M'!HY1561","v":0},{"$f":"'Calculations M'!HZ1561","v":0},{"$f":"'Calculations M'!IA1561","v":0},{"$f":"'Calculations M'!IB1561","v":0},{"$f":"'Calculations M'!IC1561","v":0},{"$f":"'Calculations M'!ID1561","v":0},{"$f":"'Calculations M'!IE1561","v":0},{"$f":"'Calculations M'!IF1561","v":0},{"$f":"'Calculations M'!IG1561","v":0},{"$f":"'Calculations M'!IH1561","v":0},{"$f":"'Calculations M'!II1561","v":0},{"$f":"'Calculations M'!IJ1561","v":0},{"$f":"'Calculations M'!IK1561","v":0},{"$f":"'Calculations M'!IL1561","v":0},{"$f":"'Calculations M'!IM1561","v":0},{"$f":"'Calculations M'!IN1561","v":0},{"$f":"'Calculations M'!IO1561","v":0},{"$f":"'Calculations M'!IP1561","v":0},{"$f":"'Calculations M'!IQ1561","v":0},{"$f":"'Calculations M'!IR1561","v":0},{"$f":"'Calculations M'!IS1561","v":0},{"$f":"'Calculations M'!IT1561","v":0},{"$f":"'Calculations M'!IU1561","v":0},{"$f":"'Calculations M'!IV1561","v":0},{"$f":"'Calculations M'!IW1561","v":0},{"$f":"'Calculations M'!IX1561","v":0},{"$f":"'Calculations M'!IY1561","v":0},{"$f":"'Calculations M'!IZ1561","v":0},{"$f":"'Calculations M'!JA1561","v":0},{"$f":"'Calculations M'!JB1561","v":0},{"$f":"'Calculations M'!JC1561","v":0},{"$f":"'Calculations M'!JD1561","v":0},{"$f":"'Calculations M'!JE1561","v":0},{"$f":"'Calculations M'!JF1561","v":0},{"$f":"'Calculations M'!JG1561","v":0},{"$f":"'Calculations M'!JH1561","v":0},{"$f":"'Calculations M'!JI1561","v":0},{"$f":"'Calculations M'!JJ1561","v":0},{"$f":"'Calculations M'!JK1561","v":0},{"$f":"'Calculations M'!JL1561","v":0},{"$f":"'Calculations M'!JM1561","v":0},{"$f":"'Calculations M'!JN1561","v":0},{"$f":"'Calculations M'!JO1561","v":0},{"$f":"'Calculations M'!JP1561","v":0},{"$f":"'Calculations M'!JQ1561","v":0},{"$f":"'Calculations M'!JR1561","v":0},{"$f":"'Calculations M'!JS1561","v":0},{"$f":"'Calculations M'!JT1561","v":0},{"$f":"'Calculations M'!JU1561","v":0},{"$f":"'Calculations M'!JV1561","v":0},{"$f":"'Calculations M'!JW1561","v":0},{"$f":"'Calculations M'!JX1561","v":0},{"$f":"'Calculations M'!JY1561","v":0},{"$f":"'Calculations M'!JZ1561","v":0},{"$f":"'Calculations M'!KA1561","v":0},{"$f":"'Calculations M'!KB1561","v":0},{"$f":"'Calculations M'!KC1561","v":0},{"$f":"'Calculations M'!KD1561","v":0},{"$f":"'Calculations M'!KE1561","v":0},{"$f":"'Calculations M'!KF1561","v":0},{"$f":"'Calculations M'!KG1561","v":0},{"$f":"'Calculations M'!KH1561","v":0},{"$f":"'Calculations M'!KI1561","v":0},{"$f":"'Calculations M'!KJ1561","v":0},{"$f":"'Calculations M'!KK1561","v":0},{"$f":"'Calculations M'!KL1561","v":0},{"$f":"'Calculations M'!KM1561","v":0},{"$f":"'Calculations M'!KN1561","v":0},{"$f":"'Calculations M'!KO1561","v":0},{"$f":"'Calculations M'!KP1561","v":0},{"$f":"'Calculations M'!KQ1561","v":0},{"$f":"'Calculations M'!KR1561","v":0},{"$f":"'Calculations M'!KS1561","v":0},{"$f":"'Calculations M'!KT1561","v":0},{"$f":"'Calculations M'!KU1561","v":0},{"$f":"'Calculations M'!KV1561","v":0},{"$f":"'Calculations M'!KW1561","v":0},{"$f":"'Calculations M'!KX1561","v":0},{"$f":"'Calculations M'!KY1561","v":0},{"$f":"'Calculations M'!KZ1561","v":0},{"$f":"'Calculations M'!LA1561","v":0},{"$f":"'Calculations M'!LB1561","v":0},{"$f":"'Calculations M'!LC1561","v":0},{"$f":"'Calculations M'!LD1561","v":0},{"$f":"'Calculations M'!LE1561","v":0},{"$f":"'Calculations M'!LF1561","v":0},{"$f":"'Calculations M'!LG1561","v":0},{"$f":"'Calculations M'!LH1561","v":0},{"$f":"'Calculations M'!LI1561","v":0},{"$f":"'Calculations M'!LJ1561","v":0},{"$f":"'Calculations M'!LK1561","v":0},{"$f":"'Calculations M'!LL1561","v":0},{"$f":"'Calculations M'!LM1561","v":0},{"$f":"'Calculations M'!LN1561","v":0},{"$f":"'Calculations M'!LO1561","v":0},{"$f":"'Calculations M'!LP1561","v":0},{"$f":"'Calculations M'!LQ1561","v":0},{"$f":"'Calculations M'!LR1561","v":0},{"$f":"'Calculations M'!LS1561","v":0},{"$f":"'Calculations M'!LT1561","v":0},{"$f":"'Calculations M'!LU1561","v":0},{"$f":"'Calculations M'!LV1561","v":0},{"$f":"'Calculations M'!LW1561","v":0},{"$f":"'Calculations M'!LX1561","v":0},{"$f":"'Calculations M'!LY1561","v":0},{"$f":"'Calculations M'!LZ1561","v":0},{"$f":"'Calculations M'!MA1561","v":0},{"$f":"'Calculations M'!MB1561","v":0},{"$f":"'Calculations M'!MC1561","v":0},{"$f":"'Calculations M'!MD1561","v":0},{"$f":"'Calculations M'!ME1561","v":0},{"$f":"'Calculations M'!MF1561","v":0},{"$f":"'Calculations M'!MG1561","v":0},{"$f":"'Calculations M'!MH1561","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D764","v":"CM Term Loan Drawdowns"},null,{"v":754559.9717328225,"d":"754,560"},{"$nulls":11},0,{"v":754559.9717328225,"d":"754,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1564","v":0},{"$f":"'Calculations M'!AV1564","v":0},{"$f":"'Calculations M'!AW1564","v":0},{"$f":"'Calculations M'!AX1564","v":0},{"$f":"'Calculations M'!AY1564","v":0},{"$f":"'Calculations M'!AZ1564","v":0},{"$f":"'Calculations M'!BA1564","v":0},{"$f":"'Calculations M'!BB1564","v":0},{"$f":"'Calculations M'!BC1564","v":{"v":754559.9717328225,"d":"754,560"}},{"$f":"'Calculations M'!BD1564","v":0},{"$f":"'Calculations M'!BE1564","v":0},{"$f":"'Calculations M'!BF1564","v":0},{"$f":"'Calculations M'!BG1564","v":0},{"$f":"'Calculations M'!BH1564","v":0},{"$f":"'Calculations M'!BI1564","v":0},{"$f":"'Calculations M'!BJ1564","v":0},{"$f":"'Calculations M'!BK1564","v":0},{"$f":"'Calculations M'!BL1564","v":0},{"$f":"'Calculations M'!BM1564","v":0},{"$f":"'Calculations M'!BN1564","v":0},{"$f":"'Calculations M'!BO1564","v":0},{"$f":"'Calculations M'!BP1564","v":0},{"$f":"'Calculations M'!BQ1564","v":0},{"$f":"'Calculations M'!BR1564","v":0},{"$f":"'Calculations M'!BS1564","v":0},{"$f":"'Calculations M'!BT1564","v":0},{"$f":"'Calculations M'!BU1564","v":0},{"$f":"'Calculations M'!BV1564","v":0},{"$f":"'Calculations M'!BW1564","v":0},{"$f":"'Calculations M'!BX1564","v":0},{"$f":"'Calculations M'!BY1564","v":0},{"$f":"'Calculations M'!BZ1564","v":0},{"$f":"'Calculations M'!CA1564","v":0},{"$f":"'Calculations M'!CB1564","v":0},{"$f":"'Calculations M'!CC1564","v":0},{"$f":"'Calculations M'!CD1564","v":0},{"$f":"'Calculations M'!CE1564","v":0},{"$f":"'Calculations M'!CF1564","v":0},{"$f":"'Calculations M'!CG1564","v":0},{"$f":"'Calculations M'!CH1564","v":0},{"$f":"'Calculations M'!CI1564","v":0},{"$f":"'Calculations M'!CJ1564","v":0},{"$f":"'Calculations M'!CK1564","v":0},{"$f":"'Calculations M'!CL1564","v":0},{"$f":"'Calculations M'!CM1564","v":0},{"$f":"'Calculations M'!CN1564","v":0},{"$f":"'Calculations M'!CO1564","v":0},{"$f":"'Calculations M'!CP1564","v":0},{"$f":"'Calculations M'!CQ1564","v":0},{"$f":"'Calculations M'!CR1564","v":0},{"$f":"'Calculations M'!CS1564","v":0},{"$f":"'Calculations M'!CT1564","v":0},{"$f":"'Calculations M'!CU1564","v":0},{"$f":"'Calculations M'!CV1564","v":0},{"$f":"'Calculations M'!CW1564","v":0},{"$f":"'Calculations M'!CX1564","v":0},{"$f":"'Calculations M'!CY1564","v":0},{"$f":"'Calculations M'!CZ1564","v":0},{"$f":"'Calculations M'!DA1564","v":0},{"$f":"'Calculations M'!DB1564","v":0},{"$f":"'Calculations M'!DC1564","v":0},{"$f":"'Calculations M'!DD1564","v":0},{"$f":"'Calculations M'!DE1564","v":0},{"$f":"'Calculations M'!DF1564","v":0},{"$f":"'Calculations M'!DG1564","v":0},{"$f":"'Calculations M'!DH1564","v":0},{"$f":"'Calculations M'!DI1564","v":0},{"$f":"'Calculations M'!DJ1564","v":0},{"$f":"'Calculations M'!DK1564","v":0},{"$f":"'Calculations M'!DL1564","v":0},{"$f":"'Calculations M'!DM1564","v":0},{"$f":"'Calculations M'!DN1564","v":0},{"$f":"'Calculations M'!DO1564","v":0},{"$f":"'Calculations M'!DP1564","v":0},{"$f":"'Calculations M'!DQ1564","v":0},{"$f":"'Calculations M'!DR1564","v":0},{"$f":"'Calculations M'!DS1564","v":0},{"$f":"'Calculations M'!DT1564","v":0},{"$f":"'Calculations M'!DU1564","v":0},{"$f":"'Calculations M'!DV1564","v":0},{"$f":"'Calculations M'!DW1564","v":0},{"$f":"'Calculations M'!DX1564","v":0},{"$f":"'Calculations M'!DY1564","v":0},{"$f":"'Calculations M'!DZ1564","v":0},{"$f":"'Calculations M'!EA1564","v":0},{"$f":"'Calculations M'!EB1564","v":0},{"$f":"'Calculations M'!EC1564","v":0},{"$f":"'Calculations M'!ED1564","v":0},{"$f":"'Calculations M'!EE1564","v":0},{"$f":"'Calculations M'!EF1564","v":0},{"$f":"'Calculations M'!EG1564","v":0},{"$f":"'Calculations M'!EH1564","v":0},{"$f":"'Calculations M'!EI1564","v":0},{"$f":"'Calculations M'!EJ1564","v":0},{"$f":"'Calculations M'!EK1564","v":0},{"$f":"'Calculations M'!EL1564","v":0},{"$f":"'Calculations M'!EM1564","v":0},{"$f":"'Calculations M'!EN1564","v":0},{"$f":"'Calculations M'!EO1564","v":0},{"$f":"'Calculations M'!EP1564","v":0},{"$f":"'Calculations M'!EQ1564","v":0},{"$f":"'Calculations M'!ER1564","v":0},{"$f":"'Calculations M'!ES1564","v":0},{"$f":"'Calculations M'!ET1564","v":0},{"$f":"'Calculations M'!EU1564","v":0},{"$f":"'Calculations M'!EV1564","v":0},{"$f":"'Calculations M'!EW1564","v":0},{"$f":"'Calculations M'!EX1564","v":0},{"$f":"'Calculations M'!EY1564","v":0},{"$f":"'Calculations M'!EZ1564","v":0},{"$f":"'Calculations M'!FA1564","v":0},{"$f":"'Calculations M'!FB1564","v":0},{"$f":"'Calculations M'!FC1564","v":0},{"$f":"'Calculations M'!FD1564","v":0},{"$f":"'Calculations M'!FE1564","v":0},{"$f":"'Calculations M'!FF1564","v":0},{"$f":"'Calculations M'!FG1564","v":0},{"$f":"'Calculations M'!FH1564","v":0},{"$f":"'Calculations M'!FI1564","v":0},{"$f":"'Calculations M'!FJ1564","v":0},{"$f":"'Calculations M'!FK1564","v":0},{"$f":"'Calculations M'!FL1564","v":0},{"$f":"'Calculations M'!FM1564","v":0},{"$f":"'Calculations M'!FN1564","v":0},{"$f":"'Calculations M'!FO1564","v":0},{"$f":"'Calculations M'!FP1564","v":0},{"$f":"'Calculations M'!FQ1564","v":0},{"$f":"'Calculations M'!FR1564","v":0},{"$f":"'Calculations M'!FS1564","v":0},{"$f":"'Calculations M'!FT1564","v":0},{"$f":"'Calculations M'!FU1564","v":0},{"$f":"'Calculations M'!FV1564","v":0},{"$f":"'Calculations M'!FW1564","v":0},{"$f":"'Calculations M'!FX1564","v":0},{"$f":"'Calculations M'!FY1564","v":0},{"$f":"'Calculations M'!FZ1564","v":0},{"$f":"'Calculations M'!GA1564","v":0},{"$f":"'Calculations M'!GB1564","v":0},{"$f":"'Calculations M'!GC1564","v":0},{"$f":"'Calculations M'!GD1564","v":0},{"$f":"'Calculations M'!GE1564","v":0},{"$f":"'Calculations M'!GF1564","v":0},{"$f":"'Calculations M'!GG1564","v":0},{"$f":"'Calculations M'!GH1564","v":0},{"$f":"'Calculations M'!GI1564","v":0},{"$f":"'Calculations M'!GJ1564","v":0},{"$f":"'Calculations M'!GK1564","v":0},{"$f":"'Calculations M'!GL1564","v":0},{"$f":"'Calculations M'!GM1564","v":0},{"$f":"'Calculations M'!GN1564","v":0},{"$f":"'Calculations M'!GO1564","v":0},{"$f":"'Calculations M'!GP1564","v":0},{"$f":"'Calculations M'!GQ1564","v":0},{"$f":"'Calculations M'!GR1564","v":0},{"$f":"'Calculations M'!GS1564","v":0},{"$f":"'Calculations M'!GT1564","v":0},{"$f":"'Calculations M'!GU1564","v":0},{"$f":"'Calculations M'!GV1564","v":0},{"$f":"'Calculations M'!GW1564","v":0},{"$f":"'Calculations M'!GX1564","v":0},{"$f":"'Calculations M'!GY1564","v":0},{"$f":"'Calculations M'!GZ1564","v":0},{"$f":"'Calculations M'!HA1564","v":0},{"$f":"'Calculations M'!HB1564","v":0},{"$f":"'Calculations M'!HC1564","v":0},{"$f":"'Calculations M'!HD1564","v":0},{"$f":"'Calculations M'!HE1564","v":0},{"$f":"'Calculations M'!HF1564","v":0},{"$f":"'Calculations M'!HG1564","v":0},{"$f":"'Calculations M'!HH1564","v":0},{"$f":"'Calculations M'!HI1564","v":0},{"$f":"'Calculations M'!HJ1564","v":0},{"$f":"'Calculations M'!HK1564","v":0},{"$f":"'Calculations M'!HL1564","v":0},{"$f":"'Calculations M'!HM1564","v":0},{"$f":"'Calculations M'!HN1564","v":0},{"$f":"'Calculations M'!HO1564","v":0},{"$f":"'Calculations M'!HP1564","v":0},{"$f":"'Calculations M'!HQ1564","v":0},{"$f":"'Calculations M'!HR1564","v":0},{"$f":"'Calculations M'!HS1564","v":0},{"$f":"'Calculations M'!HT1564","v":0},{"$f":"'Calculations M'!HU1564","v":0},{"$f":"'Calculations M'!HV1564","v":0},{"$f":"'Calculations M'!HW1564","v":0},{"$f":"'Calculations M'!HX1564","v":0},{"$f":"'Calculations M'!HY1564","v":0},{"$f":"'Calculations M'!HZ1564","v":0},{"$f":"'Calculations M'!IA1564","v":0},{"$f":"'Calculations M'!IB1564","v":0},{"$f":"'Calculations M'!IC1564","v":0},{"$f":"'Calculations M'!ID1564","v":0},{"$f":"'Calculations M'!IE1564","v":0},{"$f":"'Calculations M'!IF1564","v":0},{"$f":"'Calculations M'!IG1564","v":0},{"$f":"'Calculations M'!IH1564","v":0},{"$f":"'Calculations M'!II1564","v":0},{"$f":"'Calculations M'!IJ1564","v":0},{"$f":"'Calculations M'!IK1564","v":0},{"$f":"'Calculations M'!IL1564","v":0},{"$f":"'Calculations M'!IM1564","v":0},{"$f":"'Calculations M'!IN1564","v":0},{"$f":"'Calculations M'!IO1564","v":0},{"$f":"'Calculations M'!IP1564","v":0},{"$f":"'Calculations M'!IQ1564","v":0},{"$f":"'Calculations M'!IR1564","v":0},{"$f":"'Calculations M'!IS1564","v":0},{"$f":"'Calculations M'!IT1564","v":0},{"$f":"'Calculations M'!IU1564","v":0},{"$f":"'Calculations M'!IV1564","v":0},{"$f":"'Calculations M'!IW1564","v":0},{"$f":"'Calculations M'!IX1564","v":0},{"$f":"'Calculations M'!IY1564","v":0},{"$f":"'Calculations M'!IZ1564","v":0},{"$f":"'Calculations M'!JA1564","v":0},{"$f":"'Calculations M'!JB1564","v":0},{"$f":"'Calculations M'!JC1564","v":0},{"$f":"'Calculations M'!JD1564","v":0},{"$f":"'Calculations M'!JE1564","v":0},{"$f":"'Calculations M'!JF1564","v":0},{"$f":"'Calculations M'!JG1564","v":0},{"$f":"'Calculations M'!JH1564","v":0},{"$f":"'Calculations M'!JI1564","v":0},{"$f":"'Calculations M'!JJ1564","v":0},{"$f":"'Calculations M'!JK1564","v":0},{"$f":"'Calculations M'!JL1564","v":0},{"$f":"'Calculations M'!JM1564","v":0},{"$f":"'Calculations M'!JN1564","v":0},{"$f":"'Calculations M'!JO1564","v":0},{"$f":"'Calculations M'!JP1564","v":0},{"$f":"'Calculations M'!JQ1564","v":0},{"$f":"'Calculations M'!JR1564","v":0},{"$f":"'Calculations M'!JS1564","v":0},{"$f":"'Calculations M'!JT1564","v":0},{"$f":"'Calculations M'!JU1564","v":0},{"$f":"'Calculations M'!JV1564","v":0},{"$f":"'Calculations M'!JW1564","v":0},{"$f":"'Calculations M'!JX1564","v":0},{"$f":"'Calculations M'!JY1564","v":0},{"$f":"'Calculations M'!JZ1564","v":0},{"$f":"'Calculations M'!KA1564","v":0},{"$f":"'Calculations M'!KB1564","v":0},{"$f":"'Calculations M'!KC1564","v":0},{"$f":"'Calculations M'!KD1564","v":0},{"$f":"'Calculations M'!KE1564","v":0},{"$f":"'Calculations M'!KF1564","v":0},{"$f":"'Calculations M'!KG1564","v":0},{"$f":"'Calculations M'!KH1564","v":0},{"$f":"'Calculations M'!KI1564","v":0},{"$f":"'Calculations M'!KJ1564","v":0},{"$f":"'Calculations M'!KK1564","v":0},{"$f":"'Calculations M'!KL1564","v":0},{"$f":"'Calculations M'!KM1564","v":0},{"$f":"'Calculations M'!KN1564","v":0},{"$f":"'Calculations M'!KO1564","v":0},{"$f":"'Calculations M'!KP1564","v":0},{"$f":"'Calculations M'!KQ1564","v":0},{"$f":"'Calculations M'!KR1564","v":0},{"$f":"'Calculations M'!KS1564","v":0},{"$f":"'Calculations M'!KT1564","v":0},{"$f":"'Calculations M'!KU1564","v":0},{"$f":"'Calculations M'!KV1564","v":0},{"$f":"'Calculations M'!KW1564","v":0},{"$f":"'Calculations M'!KX1564","v":0},{"$f":"'Calculations M'!KY1564","v":0},{"$f":"'Calculations M'!KZ1564","v":0},{"$f":"'Calculations M'!LA1564","v":0},{"$f":"'Calculations M'!LB1564","v":0},{"$f":"'Calculations M'!LC1564","v":0},{"$f":"'Calculations M'!LD1564","v":0},{"$f":"'Calculations M'!LE1564","v":0},{"$f":"'Calculations M'!LF1564","v":0},{"$f":"'Calculations M'!LG1564","v":0},{"$f":"'Calculations M'!LH1564","v":0},{"$f":"'Calculations M'!LI1564","v":0},{"$f":"'Calculations M'!LJ1564","v":0},{"$f":"'Calculations M'!LK1564","v":0},{"$f":"'Calculations M'!LL1564","v":0},{"$f":"'Calculations M'!LM1564","v":0},{"$f":"'Calculations M'!LN1564","v":0},{"$f":"'Calculations M'!LO1564","v":0},{"$f":"'Calculations M'!LP1564","v":0},{"$f":"'Calculations M'!LQ1564","v":0},{"$f":"'Calculations M'!LR1564","v":0},{"$f":"'Calculations M'!LS1564","v":0},{"$f":"'Calculations M'!LT1564","v":0},{"$f":"'Calculations M'!LU1564","v":0},{"$f":"'Calculations M'!LV1564","v":0},{"$f":"'Calculations M'!LW1564","v":0},{"$f":"'Calculations M'!LX1564","v":0},{"$f":"'Calculations M'!LY1564","v":0},{"$f":"'Calculations M'!LZ1564","v":0},{"$f":"'Calculations M'!MA1564","v":0},{"$f":"'Calculations M'!MB1564","v":0},{"$f":"'Calculations M'!MC1564","v":0},{"$f":"'Calculations M'!MD1564","v":0},{"$f":"'Calculations M'!ME1564","v":0},{"$f":"'Calculations M'!MF1564","v":0},{"$f":"'Calculations M'!MG1564","v":0},{"$f":"'Calculations M'!MH1564","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D765","v":"CM Term Loan Arrangement Fee"},null,{"v":15091.19943465645,"d":"15,091"},{"$nulls":11},0,{"v":15091.19943465645,"d":"15,091"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1565","v":0},{"$f":"'Calculations M'!AV1565","v":0},{"$f":"'Calculations M'!AW1565","v":0},{"$f":"'Calculations M'!AX1565","v":0},{"$f":"'Calculations M'!AY1565","v":0},{"$f":"'Calculations M'!AZ1565","v":0},{"$f":"'Calculations M'!BA1565","v":0},{"$f":"'Calculations M'!BB1565","v":0},{"$f":"'Calculations M'!BC1565","v":{"v":15091.19943465645,"d":"15,091"}},{"$f":"'Calculations M'!BD1565","v":0},{"$f":"'Calculations M'!BE1565","v":0},{"$f":"'Calculations M'!BF1565","v":0},{"$f":"'Calculations M'!BG1565","v":0},{"$f":"'Calculations M'!BH1565","v":0},{"$f":"'Calculations M'!BI1565","v":0},{"$f":"'Calculations M'!BJ1565","v":0},{"$f":"'Calculations M'!BK1565","v":0},{"$f":"'Calculations M'!BL1565","v":0},{"$f":"'Calculations M'!BM1565","v":0},{"$f":"'Calculations M'!BN1565","v":0},{"$f":"'Calculations M'!BO1565","v":0},{"$f":"'Calculations M'!BP1565","v":0},{"$f":"'Calculations M'!BQ1565","v":0},{"$f":"'Calculations M'!BR1565","v":0},{"$f":"'Calculations M'!BS1565","v":0},{"$f":"'Calculations M'!BT1565","v":0},{"$f":"'Calculations M'!BU1565","v":0},{"$f":"'Calculations M'!BV1565","v":0},{"$f":"'Calculations M'!BW1565","v":0},{"$f":"'Calculations M'!BX1565","v":0},{"$f":"'Calculations M'!BY1565","v":0},{"$f":"'Calculations M'!BZ1565","v":0},{"$f":"'Calculations M'!CA1565","v":0},{"$f":"'Calculations M'!CB1565","v":0},{"$f":"'Calculations M'!CC1565","v":0},{"$f":"'Calculations M'!CD1565","v":0},{"$f":"'Calculations M'!CE1565","v":0},{"$f":"'Calculations M'!CF1565","v":0},{"$f":"'Calculations M'!CG1565","v":0},{"$f":"'Calculations M'!CH1565","v":0},{"$f":"'Calculations M'!CI1565","v":0},{"$f":"'Calculations M'!CJ1565","v":0},{"$f":"'Calculations M'!CK1565","v":0},{"$f":"'Calculations M'!CL1565","v":0},{"$f":"'Calculations M'!CM1565","v":0},{"$f":"'Calculations M'!CN1565","v":0},{"$f":"'Calculations M'!CO1565","v":0},{"$f":"'Calculations M'!CP1565","v":0},{"$f":"'Calculations M'!CQ1565","v":0},{"$f":"'Calculations M'!CR1565","v":0},{"$f":"'Calculations M'!CS1565","v":0},{"$f":"'Calculations M'!CT1565","v":0},{"$f":"'Calculations M'!CU1565","v":0},{"$f":"'Calculations M'!CV1565","v":0},{"$f":"'Calculations M'!CW1565","v":0},{"$f":"'Calculations M'!CX1565","v":0},{"$f":"'Calculations M'!CY1565","v":0},{"$f":"'Calculations M'!CZ1565","v":0},{"$f":"'Calculations M'!DA1565","v":0},{"$f":"'Calculations M'!DB1565","v":0},{"$f":"'Calculations M'!DC1565","v":0},{"$f":"'Calculations M'!DD1565","v":0},{"$f":"'Calculations M'!DE1565","v":0},{"$f":"'Calculations M'!DF1565","v":0},{"$f":"'Calculations M'!DG1565","v":0},{"$f":"'Calculations M'!DH1565","v":0},{"$f":"'Calculations M'!DI1565","v":0},{"$f":"'Calculations M'!DJ1565","v":0},{"$f":"'Calculations M'!DK1565","v":0},{"$f":"'Calculations M'!DL1565","v":0},{"$f":"'Calculations M'!DM1565","v":0},{"$f":"'Calculations M'!DN1565","v":0},{"$f":"'Calculations M'!DO1565","v":0},{"$f":"'Calculations M'!DP1565","v":0},{"$f":"'Calculations M'!DQ1565","v":0},{"$f":"'Calculations M'!DR1565","v":0},{"$f":"'Calculations M'!DS1565","v":0},{"$f":"'Calculations M'!DT1565","v":0},{"$f":"'Calculations M'!DU1565","v":0},{"$f":"'Calculations M'!DV1565","v":0},{"$f":"'Calculations M'!DW1565","v":0},{"$f":"'Calculations M'!DX1565","v":0},{"$f":"'Calculations M'!DY1565","v":0},{"$f":"'Calculations M'!DZ1565","v":0},{"$f":"'Calculations M'!EA1565","v":0},{"$f":"'Calculations M'!EB1565","v":0},{"$f":"'Calculations M'!EC1565","v":0},{"$f":"'Calculations M'!ED1565","v":0},{"$f":"'Calculations M'!EE1565","v":0},{"$f":"'Calculations M'!EF1565","v":0},{"$f":"'Calculations M'!EG1565","v":0},{"$f":"'Calculations M'!EH1565","v":0},{"$f":"'Calculations M'!EI1565","v":0},{"$f":"'Calculations M'!EJ1565","v":0},{"$f":"'Calculations M'!EK1565","v":0},{"$f":"'Calculations M'!EL1565","v":0},{"$f":"'Calculations M'!EM1565","v":0},{"$f":"'Calculations M'!EN1565","v":0},{"$f":"'Calculations M'!EO1565","v":0},{"$f":"'Calculations M'!EP1565","v":0},{"$f":"'Calculations M'!EQ1565","v":0},{"$f":"'Calculations M'!ER1565","v":0},{"$f":"'Calculations M'!ES1565","v":0},{"$f":"'Calculations M'!ET1565","v":0},{"$f":"'Calculations M'!EU1565","v":0},{"$f":"'Calculations M'!EV1565","v":0},{"$f":"'Calculations M'!EW1565","v":0},{"$f":"'Calculations M'!EX1565","v":0},{"$f":"'Calculations M'!EY1565","v":0},{"$f":"'Calculations M'!EZ1565","v":0},{"$f":"'Calculations M'!FA1565","v":0},{"$f":"'Calculations M'!FB1565","v":0},{"$f":"'Calculations M'!FC1565","v":0},{"$f":"'Calculations M'!FD1565","v":0},{"$f":"'Calculations M'!FE1565","v":0},{"$f":"'Calculations M'!FF1565","v":0},{"$f":"'Calculations M'!FG1565","v":0},{"$f":"'Calculations M'!FH1565","v":0},{"$f":"'Calculations M'!FI1565","v":0},{"$f":"'Calculations M'!FJ1565","v":0},{"$f":"'Calculations M'!FK1565","v":0},{"$f":"'Calculations M'!FL1565","v":0},{"$f":"'Calculations M'!FM1565","v":0},{"$f":"'Calculations M'!FN1565","v":0},{"$f":"'Calculations M'!FO1565","v":0},{"$f":"'Calculations M'!FP1565","v":0},{"$f":"'Calculations M'!FQ1565","v":0},{"$f":"'Calculations M'!FR1565","v":0},{"$f":"'Calculations M'!FS1565","v":0},{"$f":"'Calculations M'!FT1565","v":0},{"$f":"'Calculations M'!FU1565","v":0},{"$f":"'Calculations M'!FV1565","v":0},{"$f":"'Calculations M'!FW1565","v":0},{"$f":"'Calculations M'!FX1565","v":0},{"$f":"'Calculations M'!FY1565","v":0},{"$f":"'Calculations M'!FZ1565","v":0},{"$f":"'Calculations M'!GA1565","v":0},{"$f":"'Calculations M'!GB1565","v":0},{"$f":"'Calculations M'!GC1565","v":0},{"$f":"'Calculations M'!GD1565","v":0},{"$f":"'Calculations M'!GE1565","v":0},{"$f":"'Calculations M'!GF1565","v":0},{"$f":"'Calculations M'!GG1565","v":0},{"$f":"'Calculations M'!GH1565","v":0},{"$f":"'Calculations M'!GI1565","v":0},{"$f":"'Calculations M'!GJ1565","v":0},{"$f":"'Calculations M'!GK1565","v":0},{"$f":"'Calculations M'!GL1565","v":0},{"$f":"'Calculations M'!GM1565","v":0},{"$f":"'Calculations M'!GN1565","v":0},{"$f":"'Calculations M'!GO1565","v":0},{"$f":"'Calculations M'!GP1565","v":0},{"$f":"'Calculations M'!GQ1565","v":0},{"$f":"'Calculations M'!GR1565","v":0},{"$f":"'Calculations M'!GS1565","v":0},{"$f":"'Calculations M'!GT1565","v":0},{"$f":"'Calculations M'!GU1565","v":0},{"$f":"'Calculations M'!GV1565","v":0},{"$f":"'Calculations M'!GW1565","v":0},{"$f":"'Calculations M'!GX1565","v":0},{"$f":"'Calculations M'!GY1565","v":0},{"$f":"'Calculations M'!GZ1565","v":0},{"$f":"'Calculations M'!HA1565","v":0},{"$f":"'Calculations M'!HB1565","v":0},{"$f":"'Calculations M'!HC1565","v":0},{"$f":"'Calculations M'!HD1565","v":0},{"$f":"'Calculations M'!HE1565","v":0},{"$f":"'Calculations M'!HF1565","v":0},{"$f":"'Calculations M'!HG1565","v":0},{"$f":"'Calculations M'!HH1565","v":0},{"$f":"'Calculations M'!HI1565","v":0},{"$f":"'Calculations M'!HJ1565","v":0},{"$f":"'Calculations M'!HK1565","v":0},{"$f":"'Calculations M'!HL1565","v":0},{"$f":"'Calculations M'!HM1565","v":0},{"$f":"'Calculations M'!HN1565","v":0},{"$f":"'Calculations M'!HO1565","v":0},{"$f":"'Calculations M'!HP1565","v":0},{"$f":"'Calculations M'!HQ1565","v":0},{"$f":"'Calculations M'!HR1565","v":0},{"$f":"'Calculations M'!HS1565","v":0},{"$f":"'Calculations M'!HT1565","v":0},{"$f":"'Calculations M'!HU1565","v":0},{"$f":"'Calculations M'!HV1565","v":0},{"$f":"'Calculations M'!HW1565","v":0},{"$f":"'Calculations M'!HX1565","v":0},{"$f":"'Calculations M'!HY1565","v":0},{"$f":"'Calculations M'!HZ1565","v":0},{"$f":"'Calculations M'!IA1565","v":0},{"$f":"'Calculations M'!IB1565","v":0},{"$f":"'Calculations M'!IC1565","v":0},{"$f":"'Calculations M'!ID1565","v":0},{"$f":"'Calculations M'!IE1565","v":0},{"$f":"'Calculations M'!IF1565","v":0},{"$f":"'Calculations M'!IG1565","v":0},{"$f":"'Calculations M'!IH1565","v":0},{"$f":"'Calculations M'!II1565","v":0},{"$f":"'Calculations M'!IJ1565","v":0},{"$f":"'Calculations M'!IK1565","v":0},{"$f":"'Calculations M'!IL1565","v":0},{"$f":"'Calculations M'!IM1565","v":0},{"$f":"'Calculations M'!IN1565","v":0},{"$f":"'Calculations M'!IO1565","v":0},{"$f":"'Calculations M'!IP1565","v":0},{"$f":"'Calculations M'!IQ1565","v":0},{"$f":"'Calculations M'!IR1565","v":0},{"$f":"'Calculations M'!IS1565","v":0},{"$f":"'Calculations M'!IT1565","v":0},{"$f":"'Calculations M'!IU1565","v":0},{"$f":"'Calculations M'!IV1565","v":0},{"$f":"'Calculations M'!IW1565","v":0},{"$f":"'Calculations M'!IX1565","v":0},{"$f":"'Calculations M'!IY1565","v":0},{"$f":"'Calculations M'!IZ1565","v":0},{"$f":"'Calculations M'!JA1565","v":0},{"$f":"'Calculations M'!JB1565","v":0},{"$f":"'Calculations M'!JC1565","v":0},{"$f":"'Calculations M'!JD1565","v":0},{"$f":"'Calculations M'!JE1565","v":0},{"$f":"'Calculations M'!JF1565","v":0},{"$f":"'Calculations M'!JG1565","v":0},{"$f":"'Calculations M'!JH1565","v":0},{"$f":"'Calculations M'!JI1565","v":0},{"$f":"'Calculations M'!JJ1565","v":0},{"$f":"'Calculations M'!JK1565","v":0},{"$f":"'Calculations M'!JL1565","v":0},{"$f":"'Calculations M'!JM1565","v":0},{"$f":"'Calculations M'!JN1565","v":0},{"$f":"'Calculations M'!JO1565","v":0},{"$f":"'Calculations M'!JP1565","v":0},{"$f":"'Calculations M'!JQ1565","v":0},{"$f":"'Calculations M'!JR1565","v":0},{"$f":"'Calculations M'!JS1565","v":0},{"$f":"'Calculations M'!JT1565","v":0},{"$f":"'Calculations M'!JU1565","v":0},{"$f":"'Calculations M'!JV1565","v":0},{"$f":"'Calculations M'!JW1565","v":0},{"$f":"'Calculations M'!JX1565","v":0},{"$f":"'Calculations M'!JY1565","v":0},{"$f":"'Calculations M'!JZ1565","v":0},{"$f":"'Calculations M'!KA1565","v":0},{"$f":"'Calculations M'!KB1565","v":0},{"$f":"'Calculations M'!KC1565","v":0},{"$f":"'Calculations M'!KD1565","v":0},{"$f":"'Calculations M'!KE1565","v":0},{"$f":"'Calculations M'!KF1565","v":0},{"$f":"'Calculations M'!KG1565","v":0},{"$f":"'Calculations M'!KH1565","v":0},{"$f":"'Calculations M'!KI1565","v":0},{"$f":"'Calculations M'!KJ1565","v":0},{"$f":"'Calculations M'!KK1565","v":0},{"$f":"'Calculations M'!KL1565","v":0},{"$f":"'Calculations M'!KM1565","v":0},{"$f":"'Calculations M'!KN1565","v":0},{"$f":"'Calculations M'!KO1565","v":0},{"$f":"'Calculations M'!KP1565","v":0},{"$f":"'Calculations M'!KQ1565","v":0},{"$f":"'Calculations M'!KR1565","v":0},{"$f":"'Calculations M'!KS1565","v":0},{"$f":"'Calculations M'!KT1565","v":0},{"$f":"'Calculations M'!KU1565","v":0},{"$f":"'Calculations M'!KV1565","v":0},{"$f":"'Calculations M'!KW1565","v":0},{"$f":"'Calculations M'!KX1565","v":0},{"$f":"'Calculations M'!KY1565","v":0},{"$f":"'Calculations M'!KZ1565","v":0},{"$f":"'Calculations M'!LA1565","v":0},{"$f":"'Calculations M'!LB1565","v":0},{"$f":"'Calculations M'!LC1565","v":0},{"$f":"'Calculations M'!LD1565","v":0},{"$f":"'Calculations M'!LE1565","v":0},{"$f":"'Calculations M'!LF1565","v":0},{"$f":"'Calculations M'!LG1565","v":0},{"$f":"'Calculations M'!LH1565","v":0},{"$f":"'Calculations M'!LI1565","v":0},{"$f":"'Calculations M'!LJ1565","v":0},{"$f":"'Calculations M'!LK1565","v":0},{"$f":"'Calculations M'!LL1565","v":0},{"$f":"'Calculations M'!LM1565","v":0},{"$f":"'Calculations M'!LN1565","v":0},{"$f":"'Calculations M'!LO1565","v":0},{"$f":"'Calculations M'!LP1565","v":0},{"$f":"'Calculations M'!LQ1565","v":0},{"$f":"'Calculations M'!LR1565","v":0},{"$f":"'Calculations M'!LS1565","v":0},{"$f":"'Calculations M'!LT1565","v":0},{"$f":"'Calculations M'!LU1565","v":0},{"$f":"'Calculations M'!LV1565","v":0},{"$f":"'Calculations M'!LW1565","v":0},{"$f":"'Calculations M'!LX1565","v":0},{"$f":"'Calculations M'!LY1565","v":0},{"$f":"'Calculations M'!LZ1565","v":0},{"$f":"'Calculations M'!MA1565","v":0},{"$f":"'Calculations M'!MB1565","v":0},{"$f":"'Calculations M'!MC1565","v":0},{"$f":"'Calculations M'!MD1565","v":0},{"$f":"'Calculations M'!ME1565","v":0},{"$f":"'Calculations M'!MF1565","v":0},{"$f":"'Calculations M'!MG1565","v":0},{"$f":"'Calculations M'!MH1565","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D766","v":"Other Term Loan Drawdowns"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1568","v":0},{"$f":"'Calculations M'!AV1568","v":0},{"$f":"'Calculations M'!AW1568","v":0},{"$f":"'Calculations M'!AX1568","v":0},{"$f":"'Calculations M'!AY1568","v":0},{"$f":"'Calculations M'!AZ1568","v":0},{"$f":"'Calculations M'!BA1568","v":0},{"$f":"'Calculations M'!BB1568","v":0},{"$f":"'Calculations M'!BC1568","v":0},{"$f":"'Calculations M'!BD1568","v":0},{"$f":"'Calculations M'!BE1568","v":0},{"$f":"'Calculations M'!BF1568","v":0},{"$f":"'Calculations M'!BG1568","v":0},{"$f":"'Calculations M'!BH1568","v":0},{"$f":"'Calculations M'!BI1568","v":0},{"$f":"'Calculations M'!BJ1568","v":0},{"$f":"'Calculations M'!BK1568","v":0},{"$f":"'Calculations M'!BL1568","v":0},{"$f":"'Calculations M'!BM1568","v":0},{"$f":"'Calculations M'!BN1568","v":0},{"$f":"'Calculations M'!BO1568","v":0},{"$f":"'Calculations M'!BP1568","v":0},{"$f":"'Calculations M'!BQ1568","v":0},{"$f":"'Calculations M'!BR1568","v":0},{"$f":"'Calculations M'!BS1568","v":0},{"$f":"'Calculations M'!BT1568","v":0},{"$f":"'Calculations M'!BU1568","v":0},{"$f":"'Calculations M'!BV1568","v":0},{"$f":"'Calculations M'!BW1568","v":0},{"$f":"'Calculations M'!BX1568","v":0},{"$f":"'Calculations M'!BY1568","v":0},{"$f":"'Calculations M'!BZ1568","v":0},{"$f":"'Calculations M'!CA1568","v":0},{"$f":"'Calculations M'!CB1568","v":0},{"$f":"'Calculations M'!CC1568","v":0},{"$f":"'Calculations M'!CD1568","v":0},{"$f":"'Calculations M'!CE1568","v":0},{"$f":"'Calculations M'!CF1568","v":0},{"$f":"'Calculations M'!CG1568","v":0},{"$f":"'Calculations M'!CH1568","v":0},{"$f":"'Calculations M'!CI1568","v":0},{"$f":"'Calculations M'!CJ1568","v":0},{"$f":"'Calculations M'!CK1568","v":0},{"$f":"'Calculations M'!CL1568","v":0},{"$f":"'Calculations M'!CM1568","v":0},{"$f":"'Calculations M'!CN1568","v":0},{"$f":"'Calculations M'!CO1568","v":0},{"$f":"'Calculations M'!CP1568","v":0},{"$f":"'Calculations M'!CQ1568","v":0},{"$f":"'Calculations M'!CR1568","v":0},{"$f":"'Calculations M'!CS1568","v":0},{"$f":"'Calculations M'!CT1568","v":0},{"$f":"'Calculations M'!CU1568","v":0},{"$f":"'Calculations M'!CV1568","v":0},{"$f":"'Calculations M'!CW1568","v":0},{"$f":"'Calculations M'!CX1568","v":0},{"$f":"'Calculations M'!CY1568","v":0},{"$f":"'Calculations M'!CZ1568","v":0},{"$f":"'Calculations M'!DA1568","v":0},{"$f":"'Calculations M'!DB1568","v":0},{"$f":"'Calculations M'!DC1568","v":0},{"$f":"'Calculations M'!DD1568","v":0},{"$f":"'Calculations M'!DE1568","v":0},{"$f":"'Calculations M'!DF1568","v":0},{"$f":"'Calculations M'!DG1568","v":0},{"$f":"'Calculations M'!DH1568","v":0},{"$f":"'Calculations M'!DI1568","v":0},{"$f":"'Calculations M'!DJ1568","v":0},{"$f":"'Calculations M'!DK1568","v":0},{"$f":"'Calculations M'!DL1568","v":0},{"$f":"'Calculations M'!DM1568","v":0},{"$f":"'Calculations M'!DN1568","v":0},{"$f":"'Calculations M'!DO1568","v":0},{"$f":"'Calculations M'!DP1568","v":0},{"$f":"'Calculations M'!DQ1568","v":0},{"$f":"'Calculations M'!DR1568","v":0},{"$f":"'Calculations M'!DS1568","v":0},{"$f":"'Calculations M'!DT1568","v":0},{"$f":"'Calculations M'!DU1568","v":0},{"$f":"'Calculations M'!DV1568","v":0},{"$f":"'Calculations M'!DW1568","v":0},{"$f":"'Calculations M'!DX1568","v":0},{"$f":"'Calculations M'!DY1568","v":0},{"$f":"'Calculations M'!DZ1568","v":0},{"$f":"'Calculations M'!EA1568","v":0},{"$f":"'Calculations M'!EB1568","v":0},{"$f":"'Calculations M'!EC1568","v":0},{"$f":"'Calculations M'!ED1568","v":0},{"$f":"'Calculations M'!EE1568","v":0},{"$f":"'Calculations M'!EF1568","v":0},{"$f":"'Calculations M'!EG1568","v":0},{"$f":"'Calculations M'!EH1568","v":0},{"$f":"'Calculations M'!EI1568","v":0},{"$f":"'Calculations M'!EJ1568","v":0},{"$f":"'Calculations M'!EK1568","v":0},{"$f":"'Calculations M'!EL1568","v":0},{"$f":"'Calculations M'!EM1568","v":0},{"$f":"'Calculations M'!EN1568","v":0},{"$f":"'Calculations M'!EO1568","v":0},{"$f":"'Calculations M'!EP1568","v":0},{"$f":"'Calculations M'!EQ1568","v":0},{"$f":"'Calculations M'!ER1568","v":0},{"$f":"'Calculations M'!ES1568","v":0},{"$f":"'Calculations M'!ET1568","v":0},{"$f":"'Calculations M'!EU1568","v":0},{"$f":"'Calculations M'!EV1568","v":0},{"$f":"'Calculations M'!EW1568","v":0},{"$f":"'Calculations M'!EX1568","v":0},{"$f":"'Calculations M'!EY1568","v":0},{"$f":"'Calculations M'!EZ1568","v":0},{"$f":"'Calculations M'!FA1568","v":0},{"$f":"'Calculations M'!FB1568","v":0},{"$f":"'Calculations M'!FC1568","v":0},{"$f":"'Calculations M'!FD1568","v":0},{"$f":"'Calculations M'!FE1568","v":0},{"$f":"'Calculations M'!FF1568","v":0},{"$f":"'Calculations M'!FG1568","v":0},{"$f":"'Calculations M'!FH1568","v":0},{"$f":"'Calculations M'!FI1568","v":0},{"$f":"'Calculations M'!FJ1568","v":0},{"$f":"'Calculations M'!FK1568","v":0},{"$f":"'Calculations M'!FL1568","v":0},{"$f":"'Calculations M'!FM1568","v":0},{"$f":"'Calculations M'!FN1568","v":0},{"$f":"'Calculations M'!FO1568","v":0},{"$f":"'Calculations M'!FP1568","v":0},{"$f":"'Calculations M'!FQ1568","v":0},{"$f":"'Calculations M'!FR1568","v":0},{"$f":"'Calculations M'!FS1568","v":0},{"$f":"'Calculations M'!FT1568","v":0},{"$f":"'Calculations M'!FU1568","v":0},{"$f":"'Calculations M'!FV1568","v":0},{"$f":"'Calculations M'!FW1568","v":0},{"$f":"'Calculations M'!FX1568","v":0},{"$f":"'Calculations M'!FY1568","v":0},{"$f":"'Calculations M'!FZ1568","v":0},{"$f":"'Calculations M'!GA1568","v":0},{"$f":"'Calculations M'!GB1568","v":0},{"$f":"'Calculations M'!GC1568","v":0},{"$f":"'Calculations M'!GD1568","v":0},{"$f":"'Calculations M'!GE1568","v":0},{"$f":"'Calculations M'!GF1568","v":0},{"$f":"'Calculations M'!GG1568","v":0},{"$f":"'Calculations M'!GH1568","v":0},{"$f":"'Calculations M'!GI1568","v":0},{"$f":"'Calculations M'!GJ1568","v":0},{"$f":"'Calculations M'!GK1568","v":0},{"$f":"'Calculations M'!GL1568","v":0},{"$f":"'Calculations M'!GM1568","v":0},{"$f":"'Calculations M'!GN1568","v":0},{"$f":"'Calculations M'!GO1568","v":0},{"$f":"'Calculations M'!GP1568","v":0},{"$f":"'Calculations M'!GQ1568","v":0},{"$f":"'Calculations M'!GR1568","v":0},{"$f":"'Calculations M'!GS1568","v":0},{"$f":"'Calculations M'!GT1568","v":0},{"$f":"'Calculations M'!GU1568","v":0},{"$f":"'Calculations M'!GV1568","v":0},{"$f":"'Calculations M'!GW1568","v":0},{"$f":"'Calculations M'!GX1568","v":0},{"$f":"'Calculations M'!GY1568","v":0},{"$f":"'Calculations M'!GZ1568","v":0},{"$f":"'Calculations M'!HA1568","v":0},{"$f":"'Calculations M'!HB1568","v":0},{"$f":"'Calculations M'!HC1568","v":0},{"$f":"'Calculations M'!HD1568","v":0},{"$f":"'Calculations M'!HE1568","v":0},{"$f":"'Calculations M'!HF1568","v":0},{"$f":"'Calculations M'!HG1568","v":0},{"$f":"'Calculations M'!HH1568","v":0},{"$f":"'Calculations M'!HI1568","v":0},{"$f":"'Calculations M'!HJ1568","v":0},{"$f":"'Calculations M'!HK1568","v":0},{"$f":"'Calculations M'!HL1568","v":0},{"$f":"'Calculations M'!HM1568","v":0},{"$f":"'Calculations M'!HN1568","v":0},{"$f":"'Calculations M'!HO1568","v":0},{"$f":"'Calculations M'!HP1568","v":0},{"$f":"'Calculations M'!HQ1568","v":0},{"$f":"'Calculations M'!HR1568","v":0},{"$f":"'Calculations M'!HS1568","v":0},{"$f":"'Calculations M'!HT1568","v":0},{"$f":"'Calculations M'!HU1568","v":0},{"$f":"'Calculations M'!HV1568","v":0},{"$f":"'Calculations M'!HW1568","v":0},{"$f":"'Calculations M'!HX1568","v":0},{"$f":"'Calculations M'!HY1568","v":0},{"$f":"'Calculations M'!HZ1568","v":0},{"$f":"'Calculations M'!IA1568","v":0},{"$f":"'Calculations M'!IB1568","v":0},{"$f":"'Calculations M'!IC1568","v":0},{"$f":"'Calculations M'!ID1568","v":0},{"$f":"'Calculations M'!IE1568","v":0},{"$f":"'Calculations M'!IF1568","v":0},{"$f":"'Calculations M'!IG1568","v":0},{"$f":"'Calculations M'!IH1568","v":0},{"$f":"'Calculations M'!II1568","v":0},{"$f":"'Calculations M'!IJ1568","v":0},{"$f":"'Calculations M'!IK1568","v":0},{"$f":"'Calculations M'!IL1568","v":0},{"$f":"'Calculations M'!IM1568","v":0},{"$f":"'Calculations M'!IN1568","v":0},{"$f":"'Calculations M'!IO1568","v":0},{"$f":"'Calculations M'!IP1568","v":0},{"$f":"'Calculations M'!IQ1568","v":0},{"$f":"'Calculations M'!IR1568","v":0},{"$f":"'Calculations M'!IS1568","v":0},{"$f":"'Calculations M'!IT1568","v":0},{"$f":"'Calculations M'!IU1568","v":0},{"$f":"'Calculations M'!IV1568","v":0},{"$f":"'Calculations M'!IW1568","v":0},{"$f":"'Calculations M'!IX1568","v":0},{"$f":"'Calculations M'!IY1568","v":0},{"$f":"'Calculations M'!IZ1568","v":0},{"$f":"'Calculations M'!JA1568","v":0},{"$f":"'Calculations M'!JB1568","v":0},{"$f":"'Calculations M'!JC1568","v":0},{"$f":"'Calculations M'!JD1568","v":0},{"$f":"'Calculations M'!JE1568","v":0},{"$f":"'Calculations M'!JF1568","v":0},{"$f":"'Calculations M'!JG1568","v":0},{"$f":"'Calculations M'!JH1568","v":0},{"$f":"'Calculations M'!JI1568","v":0},{"$f":"'Calculations M'!JJ1568","v":0},{"$f":"'Calculations M'!JK1568","v":0},{"$f":"'Calculations M'!JL1568","v":0},{"$f":"'Calculations M'!JM1568","v":0},{"$f":"'Calculations M'!JN1568","v":0},{"$f":"'Calculations M'!JO1568","v":0},{"$f":"'Calculations M'!JP1568","v":0},{"$f":"'Calculations M'!JQ1568","v":0},{"$f":"'Calculations M'!JR1568","v":0},{"$f":"'Calculations M'!JS1568","v":0},{"$f":"'Calculations M'!JT1568","v":0},{"$f":"'Calculations M'!JU1568","v":0},{"$f":"'Calculations M'!JV1568","v":0},{"$f":"'Calculations M'!JW1568","v":0},{"$f":"'Calculations M'!JX1568","v":0},{"$f":"'Calculations M'!JY1568","v":0},{"$f":"'Calculations M'!JZ1568","v":0},{"$f":"'Calculations M'!KA1568","v":0},{"$f":"'Calculations M'!KB1568","v":0},{"$f":"'Calculations M'!KC1568","v":0},{"$f":"'Calculations M'!KD1568","v":0},{"$f":"'Calculations M'!KE1568","v":0},{"$f":"'Calculations M'!KF1568","v":0},{"$f":"'Calculations M'!KG1568","v":0},{"$f":"'Calculations M'!KH1568","v":0},{"$f":"'Calculations M'!KI1568","v":0},{"$f":"'Calculations M'!KJ1568","v":0},{"$f":"'Calculations M'!KK1568","v":0},{"$f":"'Calculations M'!KL1568","v":0},{"$f":"'Calculations M'!KM1568","v":0},{"$f":"'Calculations M'!KN1568","v":0},{"$f":"'Calculations M'!KO1568","v":0},{"$f":"'Calculations M'!KP1568","v":0},{"$f":"'Calculations M'!KQ1568","v":0},{"$f":"'Calculations M'!KR1568","v":0},{"$f":"'Calculations M'!KS1568","v":0},{"$f":"'Calculations M'!KT1568","v":0},{"$f":"'Calculations M'!KU1568","v":0},{"$f":"'Calculations M'!KV1568","v":0},{"$f":"'Calculations M'!KW1568","v":0},{"$f":"'Calculations M'!KX1568","v":0},{"$f":"'Calculations M'!KY1568","v":0},{"$f":"'Calculations M'!KZ1568","v":0},{"$f":"'Calculations M'!LA1568","v":0},{"$f":"'Calculations M'!LB1568","v":0},{"$f":"'Calculations M'!LC1568","v":0},{"$f":"'Calculations M'!LD1568","v":0},{"$f":"'Calculations M'!LE1568","v":0},{"$f":"'Calculations M'!LF1568","v":0},{"$f":"'Calculations M'!LG1568","v":0},{"$f":"'Calculations M'!LH1568","v":0},{"$f":"'Calculations M'!LI1568","v":0},{"$f":"'Calculations M'!LJ1568","v":0},{"$f":"'Calculations M'!LK1568","v":0},{"$f":"'Calculations M'!LL1568","v":0},{"$f":"'Calculations M'!LM1568","v":0},{"$f":"'Calculations M'!LN1568","v":0},{"$f":"'Calculations M'!LO1568","v":0},{"$f":"'Calculations M'!LP1568","v":0},{"$f":"'Calculations M'!LQ1568","v":0},{"$f":"'Calculations M'!LR1568","v":0},{"$f":"'Calculations M'!LS1568","v":0},{"$f":"'Calculations M'!LT1568","v":0},{"$f":"'Calculations M'!LU1568","v":0},{"$f":"'Calculations M'!LV1568","v":0},{"$f":"'Calculations M'!LW1568","v":0},{"$f":"'Calculations M'!LX1568","v":0},{"$f":"'Calculations M'!LY1568","v":0},{"$f":"'Calculations M'!LZ1568","v":0},{"$f":"'Calculations M'!MA1568","v":0},{"$f":"'Calculations M'!MB1568","v":0},{"$f":"'Calculations M'!MC1568","v":0},{"$f":"'Calculations M'!MD1568","v":0},{"$f":"'Calculations M'!ME1568","v":0},{"$f":"'Calculations M'!MF1568","v":0},{"$f":"'Calculations M'!MG1568","v":0},{"$f":"'Calculations M'!MH1568","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D767","v":"Other Term Loan Arrangement Fee"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1569","v":0},{"$f":"'Calculations M'!AV1569","v":0},{"$f":"'Calculations M'!AW1569","v":0},{"$f":"'Calculations M'!AX1569","v":0},{"$f":"'Calculations M'!AY1569","v":0},{"$f":"'Calculations M'!AZ1569","v":0},{"$f":"'Calculations M'!BA1569","v":0},{"$f":"'Calculations M'!BB1569","v":0},{"$f":"'Calculations M'!BC1569","v":0},{"$f":"'Calculations M'!BD1569","v":0},{"$f":"'Calculations M'!BE1569","v":0},{"$f":"'Calculations M'!BF1569","v":0},{"$f":"'Calculations M'!BG1569","v":0},{"$f":"'Calculations M'!BH1569","v":0},{"$f":"'Calculations M'!BI1569","v":0},{"$f":"'Calculations M'!BJ1569","v":0},{"$f":"'Calculations M'!BK1569","v":0},{"$f":"'Calculations M'!BL1569","v":0},{"$f":"'Calculations M'!BM1569","v":0},{"$f":"'Calculations M'!BN1569","v":0},{"$f":"'Calculations M'!BO1569","v":0},{"$f":"'Calculations M'!BP1569","v":0},{"$f":"'Calculations M'!BQ1569","v":0},{"$f":"'Calculations M'!BR1569","v":0},{"$f":"'Calculations M'!BS1569","v":0},{"$f":"'Calculations M'!BT1569","v":0},{"$f":"'Calculations M'!BU1569","v":0},{"$f":"'Calculations M'!BV1569","v":0},{"$f":"'Calculations M'!BW1569","v":0},{"$f":"'Calculations M'!BX1569","v":0},{"$f":"'Calculations M'!BY1569","v":0},{"$f":"'Calculations M'!BZ1569","v":0},{"$f":"'Calculations M'!CA1569","v":0},{"$f":"'Calculations M'!CB1569","v":0},{"$f":"'Calculations M'!CC1569","v":0},{"$f":"'Calculations M'!CD1569","v":0},{"$f":"'Calculations M'!CE1569","v":0},{"$f":"'Calculations M'!CF1569","v":0},{"$f":"'Calculations M'!CG1569","v":0},{"$f":"'Calculations M'!CH1569","v":0},{"$f":"'Calculations M'!CI1569","v":0},{"$f":"'Calculations M'!CJ1569","v":0},{"$f":"'Calculations M'!CK1569","v":0},{"$f":"'Calculations M'!CL1569","v":0},{"$f":"'Calculations M'!CM1569","v":0},{"$f":"'Calculations M'!CN1569","v":0},{"$f":"'Calculations M'!CO1569","v":0},{"$f":"'Calculations M'!CP1569","v":0},{"$f":"'Calculations M'!CQ1569","v":0},{"$f":"'Calculations M'!CR1569","v":0},{"$f":"'Calculations M'!CS1569","v":0},{"$f":"'Calculations M'!CT1569","v":0},{"$f":"'Calculations M'!CU1569","v":0},{"$f":"'Calculations M'!CV1569","v":0},{"$f":"'Calculations M'!CW1569","v":0},{"$f":"'Calculations M'!CX1569","v":0},{"$f":"'Calculations M'!CY1569","v":0},{"$f":"'Calculations M'!CZ1569","v":0},{"$f":"'Calculations M'!DA1569","v":0},{"$f":"'Calculations M'!DB1569","v":0},{"$f":"'Calculations M'!DC1569","v":0},{"$f":"'Calculations M'!DD1569","v":0},{"$f":"'Calculations M'!DE1569","v":0},{"$f":"'Calculations M'!DF1569","v":0},{"$f":"'Calculations M'!DG1569","v":0},{"$f":"'Calculations M'!DH1569","v":0},{"$f":"'Calculations M'!DI1569","v":0},{"$f":"'Calculations M'!DJ1569","v":0},{"$f":"'Calculations M'!DK1569","v":0},{"$f":"'Calculations M'!DL1569","v":0},{"$f":"'Calculations M'!DM1569","v":0},{"$f":"'Calculations M'!DN1569","v":0},{"$f":"'Calculations M'!DO1569","v":0},{"$f":"'Calculations M'!DP1569","v":0},{"$f":"'Calculations M'!DQ1569","v":0},{"$f":"'Calculations M'!DR1569","v":0},{"$f":"'Calculations M'!DS1569","v":0},{"$f":"'Calculations M'!DT1569","v":0},{"$f":"'Calculations M'!DU1569","v":0},{"$f":"'Calculations M'!DV1569","v":0},{"$f":"'Calculations M'!DW1569","v":0},{"$f":"'Calculations M'!DX1569","v":0},{"$f":"'Calculations M'!DY1569","v":0},{"$f":"'Calculations M'!DZ1569","v":0},{"$f":"'Calculations M'!EA1569","v":0},{"$f":"'Calculations M'!EB1569","v":0},{"$f":"'Calculations M'!EC1569","v":0},{"$f":"'Calculations M'!ED1569","v":0},{"$f":"'Calculations M'!EE1569","v":0},{"$f":"'Calculations M'!EF1569","v":0},{"$f":"'Calculations M'!EG1569","v":0},{"$f":"'Calculations M'!EH1569","v":0},{"$f":"'Calculations M'!EI1569","v":0},{"$f":"'Calculations M'!EJ1569","v":0},{"$f":"'Calculations M'!EK1569","v":0},{"$f":"'Calculations M'!EL1569","v":0},{"$f":"'Calculations M'!EM1569","v":0},{"$f":"'Calculations M'!EN1569","v":0},{"$f":"'Calculations M'!EO1569","v":0},{"$f":"'Calculations M'!EP1569","v":0},{"$f":"'Calculations M'!EQ1569","v":0},{"$f":"'Calculations M'!ER1569","v":0},{"$f":"'Calculations M'!ES1569","v":0},{"$f":"'Calculations M'!ET1569","v":0},{"$f":"'Calculations M'!EU1569","v":0},{"$f":"'Calculations M'!EV1569","v":0},{"$f":"'Calculations M'!EW1569","v":0},{"$f":"'Calculations M'!EX1569","v":0},{"$f":"'Calculations M'!EY1569","v":0},{"$f":"'Calculations M'!EZ1569","v":0},{"$f":"'Calculations M'!FA1569","v":0},{"$f":"'Calculations M'!FB1569","v":0},{"$f":"'Calculations M'!FC1569","v":0},{"$f":"'Calculations M'!FD1569","v":0},{"$f":"'Calculations M'!FE1569","v":0},{"$f":"'Calculations M'!FF1569","v":0},{"$f":"'Calculations M'!FG1569","v":0},{"$f":"'Calculations M'!FH1569","v":0},{"$f":"'Calculations M'!FI1569","v":0},{"$f":"'Calculations M'!FJ1569","v":0},{"$f":"'Calculations M'!FK1569","v":0},{"$f":"'Calculations M'!FL1569","v":0},{"$f":"'Calculations M'!FM1569","v":0},{"$f":"'Calculations M'!FN1569","v":0},{"$f":"'Calculations M'!FO1569","v":0},{"$f":"'Calculations M'!FP1569","v":0},{"$f":"'Calculations M'!FQ1569","v":0},{"$f":"'Calculations M'!FR1569","v":0},{"$f":"'Calculations M'!FS1569","v":0},{"$f":"'Calculations M'!FT1569","v":0},{"$f":"'Calculations M'!FU1569","v":0},{"$f":"'Calculations M'!FV1569","v":0},{"$f":"'Calculations M'!FW1569","v":0},{"$f":"'Calculations M'!FX1569","v":0},{"$f":"'Calculations M'!FY1569","v":0},{"$f":"'Calculations M'!FZ1569","v":0},{"$f":"'Calculations M'!GA1569","v":0},{"$f":"'Calculations M'!GB1569","v":0},{"$f":"'Calculations M'!GC1569","v":0},{"$f":"'Calculations M'!GD1569","v":0},{"$f":"'Calculations M'!GE1569","v":0},{"$f":"'Calculations M'!GF1569","v":0},{"$f":"'Calculations M'!GG1569","v":0},{"$f":"'Calculations M'!GH1569","v":0},{"$f":"'Calculations M'!GI1569","v":0},{"$f":"'Calculations M'!GJ1569","v":0},{"$f":"'Calculations M'!GK1569","v":0},{"$f":"'Calculations M'!GL1569","v":0},{"$f":"'Calculations M'!GM1569","v":0},{"$f":"'Calculations M'!GN1569","v":0},{"$f":"'Calculations M'!GO1569","v":0},{"$f":"'Calculations M'!GP1569","v":0},{"$f":"'Calculations M'!GQ1569","v":0},{"$f":"'Calculations M'!GR1569","v":0},{"$f":"'Calculations M'!GS1569","v":0},{"$f":"'Calculations M'!GT1569","v":0},{"$f":"'Calculations M'!GU1569","v":0},{"$f":"'Calculations M'!GV1569","v":0},{"$f":"'Calculations M'!GW1569","v":0},{"$f":"'Calculations M'!GX1569","v":0},{"$f":"'Calculations M'!GY1569","v":0},{"$f":"'Calculations M'!GZ1569","v":0},{"$f":"'Calculations M'!HA1569","v":0},{"$f":"'Calculations M'!HB1569","v":0},{"$f":"'Calculations M'!HC1569","v":0},{"$f":"'Calculations M'!HD1569","v":0},{"$f":"'Calculations M'!HE1569","v":0},{"$f":"'Calculations M'!HF1569","v":0},{"$f":"'Calculations M'!HG1569","v":0},{"$f":"'Calculations M'!HH1569","v":0},{"$f":"'Calculations M'!HI1569","v":0},{"$f":"'Calculations M'!HJ1569","v":0},{"$f":"'Calculations M'!HK1569","v":0},{"$f":"'Calculations M'!HL1569","v":0},{"$f":"'Calculations M'!HM1569","v":0},{"$f":"'Calculations M'!HN1569","v":0},{"$f":"'Calculations M'!HO1569","v":0},{"$f":"'Calculations M'!HP1569","v":0},{"$f":"'Calculations M'!HQ1569","v":0},{"$f":"'Calculations M'!HR1569","v":0},{"$f":"'Calculations M'!HS1569","v":0},{"$f":"'Calculations M'!HT1569","v":0},{"$f":"'Calculations M'!HU1569","v":0},{"$f":"'Calculations M'!HV1569","v":0},{"$f":"'Calculations M'!HW1569","v":0},{"$f":"'Calculations M'!HX1569","v":0},{"$f":"'Calculations M'!HY1569","v":0},{"$f":"'Calculations M'!HZ1569","v":0},{"$f":"'Calculations M'!IA1569","v":0},{"$f":"'Calculations M'!IB1569","v":0},{"$f":"'Calculations M'!IC1569","v":0},{"$f":"'Calculations M'!ID1569","v":0},{"$f":"'Calculations M'!IE1569","v":0},{"$f":"'Calculations M'!IF1569","v":0},{"$f":"'Calculations M'!IG1569","v":0},{"$f":"'Calculations M'!IH1569","v":0},{"$f":"'Calculations M'!II1569","v":0},{"$f":"'Calculations M'!IJ1569","v":0},{"$f":"'Calculations M'!IK1569","v":0},{"$f":"'Calculations M'!IL1569","v":0},{"$f":"'Calculations M'!IM1569","v":0},{"$f":"'Calculations M'!IN1569","v":0},{"$f":"'Calculations M'!IO1569","v":0},{"$f":"'Calculations M'!IP1569","v":0},{"$f":"'Calculations M'!IQ1569","v":0},{"$f":"'Calculations M'!IR1569","v":0},{"$f":"'Calculations M'!IS1569","v":0},{"$f":"'Calculations M'!IT1569","v":0},{"$f":"'Calculations M'!IU1569","v":0},{"$f":"'Calculations M'!IV1569","v":0},{"$f":"'Calculations M'!IW1569","v":0},{"$f":"'Calculations M'!IX1569","v":0},{"$f":"'Calculations M'!IY1569","v":0},{"$f":"'Calculations M'!IZ1569","v":0},{"$f":"'Calculations M'!JA1569","v":0},{"$f":"'Calculations M'!JB1569","v":0},{"$f":"'Calculations M'!JC1569","v":0},{"$f":"'Calculations M'!JD1569","v":0},{"$f":"'Calculations M'!JE1569","v":0},{"$f":"'Calculations M'!JF1569","v":0},{"$f":"'Calculations M'!JG1569","v":0},{"$f":"'Calculations M'!JH1569","v":0},{"$f":"'Calculations M'!JI1569","v":0},{"$f":"'Calculations M'!JJ1569","v":0},{"$f":"'Calculations M'!JK1569","v":0},{"$f":"'Calculations M'!JL1569","v":0},{"$f":"'Calculations M'!JM1569","v":0},{"$f":"'Calculations M'!JN1569","v":0},{"$f":"'Calculations M'!JO1569","v":0},{"$f":"'Calculations M'!JP1569","v":0},{"$f":"'Calculations M'!JQ1569","v":0},{"$f":"'Calculations M'!JR1569","v":0},{"$f":"'Calculations M'!JS1569","v":0},{"$f":"'Calculations M'!JT1569","v":0},{"$f":"'Calculations M'!JU1569","v":0},{"$f":"'Calculations M'!JV1569","v":0},{"$f":"'Calculations M'!JW1569","v":0},{"$f":"'Calculations M'!JX1569","v":0},{"$f":"'Calculations M'!JY1569","v":0},{"$f":"'Calculations M'!JZ1569","v":0},{"$f":"'Calculations M'!KA1569","v":0},{"$f":"'Calculations M'!KB1569","v":0},{"$f":"'Calculations M'!KC1569","v":0},{"$f":"'Calculations M'!KD1569","v":0},{"$f":"'Calculations M'!KE1569","v":0},{"$f":"'Calculations M'!KF1569","v":0},{"$f":"'Calculations M'!KG1569","v":0},{"$f":"'Calculations M'!KH1569","v":0},{"$f":"'Calculations M'!KI1569","v":0},{"$f":"'Calculations M'!KJ1569","v":0},{"$f":"'Calculations M'!KK1569","v":0},{"$f":"'Calculations M'!KL1569","v":0},{"$f":"'Calculations M'!KM1569","v":0},{"$f":"'Calculations M'!KN1569","v":0},{"$f":"'Calculations M'!KO1569","v":0},{"$f":"'Calculations M'!KP1569","v":0},{"$f":"'Calculations M'!KQ1569","v":0},{"$f":"'Calculations M'!KR1569","v":0},{"$f":"'Calculations M'!KS1569","v":0},{"$f":"'Calculations M'!KT1569","v":0},{"$f":"'Calculations M'!KU1569","v":0},{"$f":"'Calculations M'!KV1569","v":0},{"$f":"'Calculations M'!KW1569","v":0},{"$f":"'Calculations M'!KX1569","v":0},{"$f":"'Calculations M'!KY1569","v":0},{"$f":"'Calculations M'!KZ1569","v":0},{"$f":"'Calculations M'!LA1569","v":0},{"$f":"'Calculations M'!LB1569","v":0},{"$f":"'Calculations M'!LC1569","v":0},{"$f":"'Calculations M'!LD1569","v":0},{"$f":"'Calculations M'!LE1569","v":0},{"$f":"'Calculations M'!LF1569","v":0},{"$f":"'Calculations M'!LG1569","v":0},{"$f":"'Calculations M'!LH1569","v":0},{"$f":"'Calculations M'!LI1569","v":0},{"$f":"'Calculations M'!LJ1569","v":0},{"$f":"'Calculations M'!LK1569","v":0},{"$f":"'Calculations M'!LL1569","v":0},{"$f":"'Calculations M'!LM1569","v":0},{"$f":"'Calculations M'!LN1569","v":0},{"$f":"'Calculations M'!LO1569","v":0},{"$f":"'Calculations M'!LP1569","v":0},{"$f":"'Calculations M'!LQ1569","v":0},{"$f":"'Calculations M'!LR1569","v":0},{"$f":"'Calculations M'!LS1569","v":0},{"$f":"'Calculations M'!LT1569","v":0},{"$f":"'Calculations M'!LU1569","v":0},{"$f":"'Calculations M'!LV1569","v":0},{"$f":"'Calculations M'!LW1569","v":0},{"$f":"'Calculations M'!LX1569","v":0},{"$f":"'Calculations M'!LY1569","v":0},{"$f":"'Calculations M'!LZ1569","v":0},{"$f":"'Calculations M'!MA1569","v":0},{"$f":"'Calculations M'!MB1569","v":0},{"$f":"'Calculations M'!MC1569","v":0},{"$f":"'Calculations M'!MD1569","v":0},{"$f":"'Calculations M'!ME1569","v":0},{"$f":"'Calculations M'!MF1569","v":0},{"$f":"'Calculations M'!MG1569","v":0},{"$f":"'Calculations M'!MH1569","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C768","v":"CASHFLOW AVAILABLE BEFORE DEBT SERVICE"},null,null,{"$f":"SUM(G198:G214)","v":{"v":2957279.382310369,"d":"2,957,279"}},{"$nulls":11},{"$f":"SUM(S198:S214)","v":0},{"v":-15048.913712151898,"d":"(15,049)"},{"v":232770.79650251972,"d":"232,771"},{"v":-67109.68807999999,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.77951999998,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.0892799999,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.6859199999,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000002,"d":"180,913"},{"v":169104.09399999998,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU198:AU214)","v":0},{"$f":"SUM(AV198:AV214)","v":0},0,0,0,0,0,0,{"$f":"SUM(BC198:BC214)","v":{"v":1428840.112694002,"d":"1,428,840"}},{"v":-1584428.6425189744,"d":"(1,584,429)"},{"v":21887.519522051298,"d":"21,888"},{"v":21430.524147692326,"d":"21,431"},{"v":37277.10285538464,"d":"37,277"},{"v":37277.10285538464,"d":"37,277"},{"v":22667.366732307724,"d":"22,667"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":28377.10285538464,"d":"28,377"},{"v":56782.26359175044,"d":"56,782"},{"v":32827.10285538464,"d":"32,827"},{"v":19477.10285538464,"d":"19,477"},{"v":29440.524147692326,"d":"29,441"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.5195220513,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333346,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.5979466667,"d":"(317,154)"},{"v":9496.402053333344,"d":"9,496"},{"v":21276.612933333345,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":27135.77960000001,"d":"27,136"},{"v":33155.56872000001,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":20335.930400000012,"d":"20,336"},{"v":-375378.39920000004,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":20171.6008,"d":"20,172"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":11271.600799999998,"d":"11,272"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":23193.044,"d":"23,193"},{"v":29071.6008,"d":"29,072"},{"v":26348.95552000001,"d":"26,349"},{"v":17895.749760000006,"d":"17,896"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":17448.95552000001,"d":"17,449"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":8548.955520000009,"d":"8,549"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":26348.95552000001,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":16633.587359999998,"d":"16,634"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"$f":"SUM(DH198:DH214)","v":{"v":16040.690720000004,"d":"16,041"}},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":7140.690720000004,"d":"7,141"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"v":24940.690720000006,"d":"24,941"},{"v":23814.078879999994,"d":"23,814"},{"v":16870.59792,"d":"16,871"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":14914.078879999992,"d":"14,914"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":6014.078879999992,"d":"6,014"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":23814.078879999994,"d":"23,814"},{"v":23203.830800000003,"d":"23,204"},{"v":15076.9204,"d":"15,077"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":14303.830800000002,"d":"14,304"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":5403.830800000002,"d":"5,404"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.524879999997,"d":"22,641"},{"v":14572.055440000002,"d":"14,572"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":13740.524879999995,"d":"13,741"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":4840.524879999995,"d":"4,841"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":22640.524879999997,"d":"22,641"},{"v":22264.9876,"d":"22,265"},{"v":14235.478800000003,"d":"14,235"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":13364.987599999999,"d":"13,365"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":4464.987599999999,"d":"4,465"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":22264.9876,"d":"22,265"},{"v":21795.566000000006,"d":"21,796"},{"v":14991.694000000001,"d":"14,992"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":3995.5660000000044,"d":"3,996"},{"$f":"SUM(FT198:FT214)","v":{"v":16168.630000000003,"d":"16,169"}},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":21795.566000000006,"d":"21,796"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21466.970879999993,"d":"21,467"},{"v":13520.253439999999,"d":"13,520"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.9708799999917,"d":"3,667"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":21466.970879999993,"d":"21,467"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21560.855200000005,"d":"21,561"},{"v":14773.216800000007,"d":"14,773"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":12660.855200000004,"d":"12,661"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.8552000000036,"d":"3,761"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":21560.855200000005,"d":"21,561"},{"v":21373.086560000003,"d":"21,373"},{"v":13436.109280000002,"d":"13,436"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.0865600000016,"d":"3,573"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":21373.086560000003,"d":"21,373"},{"$f":"SUM(IF198:IF214)","v":{"v":20997.549280000007,"d":"20,998"}},{"v":13099.532640000003,"d":"13,100"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.549280000005,"d":"12,098"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000047,"d":"3,198"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":20997.549280000007,"d":"20,998"},{"v":20622.012000000002,"d":"20,622"},{"v":12762.956000000004,"d":"12,763"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":11722.012,"d":"11,722"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.0120000000006,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":20622.012000000002,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333337,"d":"7,822"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333338,"d":"6,609"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333338,"d":"14,434"},{"v":14340.365893333334,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.6341066666664,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333334,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"$f":"SUM(KR198:KR214)","v":{"v":5346.481573333336,"d":"5,346"}},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333332,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333332,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C770","v":"DEBT SERVICE"}]
[{"$nulls":4},{"$f":"NTBInputs!D771","v":"FFR Interest Paid"},null,{"$f":"SUM(S218:AQ218)","v":{"v":-19846.834065908493,"d":"(19,847)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU218:$MH218)","v":0},{"v":-11520.949790494406,"d":"(11,521)"},{"v":-8325.884275414088,"d":"(8,326)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1562","v":0},{"$f":"'Calculations M'!AV1562","v":0},{"$f":"'Calculations M'!AW1562","v":0},{"$f":"'Calculations M'!AX1562","v":0},{"$f":"'Calculations M'!AY1562","v":0},{"$f":"'Calculations M'!AZ1562","v":0},{"$f":"'Calculations M'!BA1562","v":0},{"$f":"'Calculations M'!BB1562","v":0},{"$f":"'Calculations M'!BC1562","v":0},{"$f":"'Calculations M'!BD1562","v":0},{"$f":"'Calculations M'!BE1562","v":0},{"$f":"'Calculations M'!BF1562","v":{"v":-5613.203257032978,"d":"(5,613)"}},{"$f":"'Calculations M'!BG1562","v":0},{"$f":"'Calculations M'!BH1562","v":0},{"$f":"'Calculations M'!BI1562","v":{"v":-5907.746533461427,"d":"(5,908)"}},{"$f":"'Calculations M'!BJ1562","v":0},{"$f":"'Calculations M'!BK1562","v":0},{"$f":"'Calculations M'!BL1562","v":{"v":-4521.326921684218,"d":"(4,521)"}},{"$f":"'Calculations M'!BM1562","v":0},{"$f":"'Calculations M'!BN1562","v":0},{"$f":"'Calculations M'!BO1562","v":{"v":-2792.0024802576445,"d":"(2,792)"}},{"$f":"'Calculations M'!BP1562","v":0},{"$f":"'Calculations M'!BQ1562","v":0},{"$f":"'Calculations M'!BR1562","v":{"v":-1012.5548734722252,"d":"(1,013)"}},{"$f":"'Calculations M'!BS1562","v":0},{"$f":"'Calculations M'!BT1562","v":0},{"$f":"'Calculations M'!BU1562","v":0},{"$f":"'Calculations M'!BV1562","v":0},{"$f":"'Calculations M'!BW1562","v":0},{"$f":"'Calculations M'!BX1562","v":0},{"$f":"'Calculations M'!BY1562","v":0},{"$f":"'Calculations M'!BZ1562","v":0},{"$f":"'Calculations M'!CA1562","v":0},{"$f":"'Calculations M'!CB1562","v":0},{"$f":"'Calculations M'!CC1562","v":0},{"$f":"'Calculations M'!CD1562","v":0},{"$f":"'Calculations M'!CE1562","v":0},{"$f":"'Calculations M'!CF1562","v":0},{"$f":"'Calculations M'!CG1562","v":0},{"$f":"'Calculations M'!CH1562","v":0},{"$f":"'Calculations M'!CI1562","v":0},{"$f":"'Calculations M'!CJ1562","v":0},{"$f":"'Calculations M'!CK1562","v":0},{"$f":"'Calculations M'!CL1562","v":0},{"$f":"'Calculations M'!CM1562","v":0},{"$f":"'Calculations M'!CN1562","v":0},{"$f":"'Calculations M'!CO1562","v":0},{"$f":"'Calculations M'!CP1562","v":0},{"$f":"'Calculations M'!CQ1562","v":0},{"$f":"'Calculations M'!CR1562","v":0},{"$f":"'Calculations M'!CS1562","v":0},{"$f":"'Calculations M'!CT1562","v":0},{"$f":"'Calculations M'!CU1562","v":0},{"$f":"'Calculations M'!CV1562","v":0},{"$f":"'Calculations M'!CW1562","v":0},{"$f":"'Calculations M'!CX1562","v":0},{"$f":"'Calculations M'!CY1562","v":0},{"$f":"'Calculations M'!CZ1562","v":0},{"$f":"'Calculations M'!DA1562","v":0},{"$f":"'Calculations M'!DB1562","v":0},{"$f":"'Calculations M'!DC1562","v":0},{"$f":"'Calculations M'!DD1562","v":0},{"$f":"'Calculations M'!DE1562","v":0},{"$f":"'Calculations M'!DF1562","v":0},{"$f":"'Calculations M'!DG1562","v":0},{"$f":"'Calculations M'!DH1562","v":0},{"$f":"'Calculations M'!DI1562","v":0},{"$f":"'Calculations M'!DJ1562","v":0},{"$f":"'Calculations M'!DK1562","v":0},{"$f":"'Calculations M'!DL1562","v":0},{"$f":"'Calculations M'!DM1562","v":0},{"$f":"'Calculations M'!DN1562","v":0},{"$f":"'Calculations M'!DO1562","v":0},{"$f":"'Calculations M'!DP1562","v":0},{"$f":"'Calculations M'!DQ1562","v":0},{"$f":"'Calculations M'!DR1562","v":0},{"$f":"'Calculations M'!DS1562","v":0},{"$f":"'Calculations M'!DT1562","v":0},{"$f":"'Calculations M'!DU1562","v":0},{"$f":"'Calculations M'!DV1562","v":0},{"$f":"'Calculations M'!DW1562","v":0},{"$f":"'Calculations M'!DX1562","v":0},{"$f":"'Calculations M'!DY1562","v":0},{"$f":"'Calculations M'!DZ1562","v":0},{"$f":"'Calculations M'!EA1562","v":0},{"$f":"'Calculations M'!EB1562","v":0},{"$f":"'Calculations M'!EC1562","v":0},{"$f":"'Calculations M'!ED1562","v":0},{"$f":"'Calculations M'!EE1562","v":0},{"$f":"'Calculations M'!EF1562","v":0},{"$f":"'Calculations M'!EG1562","v":0},{"$f":"'Calculations M'!EH1562","v":0},{"$f":"'Calculations M'!EI1562","v":0},{"$f":"'Calculations M'!EJ1562","v":0},{"$f":"'Calculations M'!EK1562","v":0},{"$f":"'Calculations M'!EL1562","v":0},{"$f":"'Calculations M'!EM1562","v":0},{"$f":"'Calculations M'!EN1562","v":0},{"$f":"'Calculations M'!EO1562","v":0},{"$f":"'Calculations M'!EP1562","v":0},{"$f":"'Calculations M'!EQ1562","v":0},{"$f":"'Calculations M'!ER1562","v":0},{"$f":"'Calculations M'!ES1562","v":0},{"$f":"'Calculations M'!ET1562","v":0},{"$f":"'Calculations M'!EU1562","v":0},{"$f":"'Calculations M'!EV1562","v":0},{"$f":"'Calculations M'!EW1562","v":0},{"$f":"'Calculations M'!EX1562","v":0},{"$f":"'Calculations M'!EY1562","v":0},{"$f":"'Calculations M'!EZ1562","v":0},{"$f":"'Calculations M'!FA1562","v":0},{"$f":"'Calculations M'!FB1562","v":0},{"$f":"'Calculations M'!FC1562","v":0},{"$f":"'Calculations M'!FD1562","v":0},{"$f":"'Calculations M'!FE1562","v":0},{"$f":"'Calculations M'!FF1562","v":0},{"$f":"'Calculations M'!FG1562","v":0},{"$f":"'Calculations M'!FH1562","v":0},{"$f":"'Calculations M'!FI1562","v":0},{"$f":"'Calculations M'!FJ1562","v":0},{"$f":"'Calculations M'!FK1562","v":0},{"$f":"'Calculations M'!FL1562","v":0},{"$f":"'Calculations M'!FM1562","v":0},{"$f":"'Calculations M'!FN1562","v":0},{"$f":"'Calculations M'!FO1562","v":0},{"$f":"'Calculations M'!FP1562","v":0},{"$f":"'Calculations M'!FQ1562","v":0},{"$f":"'Calculations M'!FR1562","v":0},{"$f":"'Calculations M'!FS1562","v":0},{"$f":"'Calculations M'!FT1562","v":0},{"$f":"'Calculations M'!FU1562","v":0},{"$f":"'Calculations M'!FV1562","v":0},{"$f":"'Calculations M'!FW1562","v":0},{"$f":"'Calculations M'!FX1562","v":0},{"$f":"'Calculations M'!FY1562","v":0},{"$f":"'Calculations M'!FZ1562","v":0},{"$f":"'Calculations M'!GA1562","v":0},{"$f":"'Calculations M'!GB1562","v":0},{"$f":"'Calculations M'!GC1562","v":0},{"$f":"'Calculations M'!GD1562","v":0},{"$f":"'Calculations M'!GE1562","v":0},{"$f":"'Calculations M'!GF1562","v":0},{"$f":"'Calculations M'!GG1562","v":0},{"$f":"'Calculations M'!GH1562","v":0},{"$f":"'Calculations M'!GI1562","v":0},{"$f":"'Calculations M'!GJ1562","v":0},{"$f":"'Calculations M'!GK1562","v":0},{"$f":"'Calculations M'!GL1562","v":0},{"$f":"'Calculations M'!GM1562","v":0},{"$f":"'Calculations M'!GN1562","v":0},{"$f":"'Calculations M'!GO1562","v":0},{"$f":"'Calculations M'!GP1562","v":0},{"$f":"'Calculations M'!GQ1562","v":0},{"$f":"'Calculations M'!GR1562","v":0},{"$f":"'Calculations M'!GS1562","v":0},{"$f":"'Calculations M'!GT1562","v":0},{"$f":"'Calculations M'!GU1562","v":0},{"$f":"'Calculations M'!GV1562","v":0},{"$f":"'Calculations M'!GW1562","v":0},{"$f":"'Calculations M'!GX1562","v":0},{"$f":"'Calculations M'!GY1562","v":0},{"$f":"'Calculations M'!GZ1562","v":0},{"$f":"'Calculations M'!HA1562","v":0},{"$f":"'Calculations M'!HB1562","v":0},{"$f":"'Calculations M'!HC1562","v":0},{"$f":"'Calculations M'!HD1562","v":0},{"$f":"'Calculations M'!HE1562","v":0},{"$f":"'Calculations M'!HF1562","v":0},{"$f":"'Calculations M'!HG1562","v":0},{"$f":"'Calculations M'!HH1562","v":0},{"$f":"'Calculations M'!HI1562","v":0},{"$f":"'Calculations M'!HJ1562","v":0},{"$f":"'Calculations M'!HK1562","v":0},{"$f":"'Calculations M'!HL1562","v":0},{"$f":"'Calculations M'!HM1562","v":0},{"$f":"'Calculations M'!HN1562","v":0},{"$f":"'Calculations M'!HO1562","v":0},{"$f":"'Calculations M'!HP1562","v":0},{"$f":"'Calculations M'!HQ1562","v":0},{"$f":"'Calculations M'!HR1562","v":0},{"$f":"'Calculations M'!HS1562","v":0},{"$f":"'Calculations M'!HT1562","v":0},{"$f":"'Calculations M'!HU1562","v":0},{"$f":"'Calculations M'!HV1562","v":0},{"$f":"'Calculations M'!HW1562","v":0},{"$f":"'Calculations M'!HX1562","v":0},{"$f":"'Calculations M'!HY1562","v":0},{"$f":"'Calculations M'!HZ1562","v":0},{"$f":"'Calculations M'!IA1562","v":0},{"$f":"'Calculations M'!IB1562","v":0},{"$f":"'Calculations M'!IC1562","v":0},{"$f":"'Calculations M'!ID1562","v":0},{"$f":"'Calculations M'!IE1562","v":0},{"$f":"'Calculations M'!IF1562","v":0},{"$f":"'Calculations M'!IG1562","v":0},{"$f":"'Calculations M'!IH1562","v":0},{"$f":"'Calculations M'!II1562","v":0},{"$f":"'Calculations M'!IJ1562","v":0},{"$f":"'Calculations M'!IK1562","v":0},{"$f":"'Calculations M'!IL1562","v":0},{"$f":"'Calculations M'!IM1562","v":0},{"$f":"'Calculations M'!IN1562","v":0},{"$f":"'Calculations M'!IO1562","v":0},{"$f":"'Calculations M'!IP1562","v":0},{"$f":"'Calculations M'!IQ1562","v":0},{"$f":"'Calculations M'!IR1562","v":0},{"$f":"'Calculations M'!IS1562","v":0},{"$f":"'Calculations M'!IT1562","v":0},{"$f":"'Calculations M'!IU1562","v":0},{"$f":"'Calculations M'!IV1562","v":0},{"$f":"'Calculations M'!IW1562","v":0},{"$f":"'Calculations M'!IX1562","v":0},{"$f":"'Calculations M'!IY1562","v":0},{"$f":"'Calculations M'!IZ1562","v":0},{"$f":"'Calculations M'!JA1562","v":0},{"$f":"'Calculations M'!JB1562","v":0},{"$f":"'Calculations M'!JC1562","v":0},{"$f":"'Calculations M'!JD1562","v":0},{"$f":"'Calculations M'!JE1562","v":0},{"$f":"'Calculations M'!JF1562","v":0},{"$f":"'Calculations M'!JG1562","v":0},{"$f":"'Calculations M'!JH1562","v":0},{"$f":"'Calculations M'!JI1562","v":0},{"$f":"'Calculations M'!JJ1562","v":0},{"$f":"'Calculations M'!JK1562","v":0},{"$f":"'Calculations M'!JL1562","v":0},{"$f":"'Calculations M'!JM1562","v":0},{"$f":"'Calculations M'!JN1562","v":0},{"$f":"'Calculations M'!JO1562","v":0},{"$f":"'Calculations M'!JP1562","v":0},{"$f":"'Calculations M'!JQ1562","v":0},{"$f":"'Calculations M'!JR1562","v":0},{"$f":"'Calculations M'!JS1562","v":0},{"$f":"'Calculations M'!JT1562","v":0},{"$f":"'Calculations M'!JU1562","v":0},{"$f":"'Calculations M'!JV1562","v":0},{"$f":"'Calculations M'!JW1562","v":0},{"$f":"'Calculations M'!JX1562","v":0},{"$f":"'Calculations M'!JY1562","v":0},{"$f":"'Calculations M'!JZ1562","v":0},{"$f":"'Calculations M'!KA1562","v":0},{"$f":"'Calculations M'!KB1562","v":0},{"$f":"'Calculations M'!KC1562","v":0},{"$f":"'Calculations M'!KD1562","v":0},{"$f":"'Calculations M'!KE1562","v":0},{"$f":"'Calculations M'!KF1562","v":0},{"$f":"'Calculations M'!KG1562","v":0},{"$f":"'Calculations M'!KH1562","v":0},{"$f":"'Calculations M'!KI1562","v":0},{"$f":"'Calculations M'!KJ1562","v":0},{"$f":"'Calculations M'!KK1562","v":0},{"$f":"'Calculations M'!KL1562","v":0},{"$f":"'Calculations M'!KM1562","v":0},{"$f":"'Calculations M'!KN1562","v":0},{"$f":"'Calculations M'!KO1562","v":0},{"$f":"'Calculations M'!KP1562","v":0},{"$f":"'Calculations M'!KQ1562","v":0},{"$f":"'Calculations M'!KR1562","v":0},{"$f":"'Calculations M'!KS1562","v":0},{"$f":"'Calculations M'!KT1562","v":0},{"$f":"'Calculations M'!KU1562","v":0},{"$f":"'Calculations M'!KV1562","v":0},{"$f":"'Calculations M'!KW1562","v":0},{"$f":"'Calculations M'!KX1562","v":0},{"$f":"'Calculations M'!KY1562","v":0},{"$f":"'Calculations M'!KZ1562","v":0},{"$f":"'Calculations M'!LA1562","v":0},{"$f":"'Calculations M'!LB1562","v":0},{"$f":"'Calculations M'!LC1562","v":0},{"$f":"'Calculations M'!LD1562","v":0},{"$f":"'Calculations M'!LE1562","v":0},{"$f":"'Calculations M'!LF1562","v":0},{"$f":"'Calculations M'!LG1562","v":0},{"$f":"'Calculations M'!LH1562","v":0},{"$f":"'Calculations M'!LI1562","v":0},{"$f":"'Calculations M'!LJ1562","v":0},{"$f":"'Calculations M'!LK1562","v":0},{"$f":"'Calculations M'!LL1562","v":0},{"$f":"'Calculations M'!LM1562","v":0},{"$f":"'Calculations M'!LN1562","v":0},{"$f":"'Calculations M'!LO1562","v":0},{"$f":"'Calculations M'!LP1562","v":0},{"$f":"'Calculations M'!LQ1562","v":0},{"$f":"'Calculations M'!LR1562","v":0},{"$f":"'Calculations M'!LS1562","v":0},{"$f":"'Calculations M'!LT1562","v":0},{"$f":"'Calculations M'!LU1562","v":0},{"$f":"'Calculations M'!LV1562","v":0},{"$f":"'Calculations M'!LW1562","v":0},{"$f":"'Calculations M'!LX1562","v":0},{"$f":"'Calculations M'!LY1562","v":0},{"$f":"'Calculations M'!LZ1562","v":0},{"$f":"'Calculations M'!MA1562","v":0},{"$f":"'Calculations M'!MB1562","v":0},{"$f":"'Calculations M'!MC1562","v":0},{"$f":"'Calculations M'!MD1562","v":0},{"$f":"'Calculations M'!ME1562","v":0},{"$f":"'Calculations M'!MF1562","v":0},{"$f":"'Calculations M'!MG1562","v":0},{"$f":"'Calculations M'!MH1562","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D772","v":"FFR Capital Repayments"},null,{"v":-672538.9418428179,"d":"(672,539)"},{"$nulls":11},0,{"v":-163504.36604043073,"d":"(163,504)"},{"v":-509034.57580238715,"d":"(509,035)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1563","v":0},{"$f":"'Calculations M'!AV1563","v":0},{"$f":"'Calculations M'!AW1563","v":0},{"$f":"'Calculations M'!AX1563","v":0},{"$f":"'Calculations M'!AY1563","v":0},{"$f":"'Calculations M'!AZ1563","v":0},{"$f":"'Calculations M'!BA1563","v":0},{"$f":"'Calculations M'!BB1563","v":0},{"$f":"'Calculations M'!BC1563","v":0},{"$f":"'Calculations M'!BD1563","v":0},{"$f":"'Calculations M'!BE1563","v":0},{"$f":"'Calculations M'!BF1563","v":0},{"$f":"'Calculations M'!BG1563","v":0},{"$f":"'Calculations M'!BH1563","v":0},{"$f":"'Calculations M'!BI1563","v":{"v":-163504.36604043073,"d":"(163,504)"}},{"$f":"'Calculations M'!BJ1563","v":0},{"$f":"'Calculations M'!BK1563","v":0},{"$f":"'Calculations M'!BL1563","v":{"v":-198123.16851216197,"d":"(198,123)"}},{"$f":"'Calculations M'!BM1563","v":0},{"$f":"'Calculations M'!BN1563","v":0},{"$f":"'Calculations M'!BO1563","v":{"v":-198155.46890743467,"d":"(198,155)"}},{"$f":"'Calculations M'!BP1563","v":0},{"$f":"'Calculations M'!BQ1563","v":0},{"$f":"'Calculations M'!BR1563","v":{"v":-112755.9383827905,"d":"(112,756)"}},{"$f":"'Calculations M'!BS1563","v":0},{"$f":"'Calculations M'!BT1563","v":0},{"$f":"'Calculations M'!BU1563","v":0},{"$f":"'Calculations M'!BV1563","v":0},{"$f":"'Calculations M'!BW1563","v":0},{"$f":"'Calculations M'!BX1563","v":0},{"$f":"'Calculations M'!BY1563","v":0},{"$f":"'Calculations M'!BZ1563","v":0},{"$f":"'Calculations M'!CA1563","v":0},{"$f":"'Calculations M'!CB1563","v":0},{"$f":"'Calculations M'!CC1563","v":0},{"$f":"'Calculations M'!CD1563","v":0},{"$f":"'Calculations M'!CE1563","v":0},{"$f":"'Calculations M'!CF1563","v":0},{"$f":"'Calculations M'!CG1563","v":0},{"$f":"'Calculations M'!CH1563","v":0},{"$f":"'Calculations M'!CI1563","v":0},{"$f":"'Calculations M'!CJ1563","v":0},{"$f":"'Calculations M'!CK1563","v":0},{"$f":"'Calculations M'!CL1563","v":0},{"$f":"'Calculations M'!CM1563","v":0},{"$f":"'Calculations M'!CN1563","v":0},{"$f":"'Calculations M'!CO1563","v":0},{"$f":"'Calculations M'!CP1563","v":0},{"$f":"'Calculations M'!CQ1563","v":0},{"$f":"'Calculations M'!CR1563","v":0},{"$f":"'Calculations M'!CS1563","v":0},{"$f":"'Calculations M'!CT1563","v":0},{"$f":"'Calculations M'!CU1563","v":0},{"$f":"'Calculations M'!CV1563","v":0},{"$f":"'Calculations M'!CW1563","v":0},{"$f":"'Calculations M'!CX1563","v":0},{"$f":"'Calculations M'!CY1563","v":0},{"$f":"'Calculations M'!CZ1563","v":0},{"$f":"'Calculations M'!DA1563","v":0},{"$f":"'Calculations M'!DB1563","v":0},{"$f":"'Calculations M'!DC1563","v":0},{"$f":"'Calculations M'!DD1563","v":0},{"$f":"'Calculations M'!DE1563","v":0},{"$f":"'Calculations M'!DF1563","v":0},{"$f":"'Calculations M'!DG1563","v":0},{"$f":"'Calculations M'!DH1563","v":0},{"$f":"'Calculations M'!DI1563","v":0},{"$f":"'Calculations M'!DJ1563","v":0},{"$f":"'Calculations M'!DK1563","v":0},{"$f":"'Calculations M'!DL1563","v":0},{"$f":"'Calculations M'!DM1563","v":0},{"$f":"'Calculations M'!DN1563","v":0},{"$f":"'Calculations M'!DO1563","v":0},{"$f":"'Calculations M'!DP1563","v":0},{"$f":"'Calculations M'!DQ1563","v":0},{"$f":"'Calculations M'!DR1563","v":0},{"$f":"'Calculations M'!DS1563","v":0},{"$f":"'Calculations M'!DT1563","v":0},{"$f":"'Calculations M'!DU1563","v":0},{"$f":"'Calculations M'!DV1563","v":0},{"$f":"'Calculations M'!DW1563","v":0},{"$f":"'Calculations M'!DX1563","v":0},{"$f":"'Calculations M'!DY1563","v":0},{"$f":"'Calculations M'!DZ1563","v":0},{"$f":"'Calculations M'!EA1563","v":0},{"$f":"'Calculations M'!EB1563","v":0},{"$f":"'Calculations M'!EC1563","v":0},{"$f":"'Calculations M'!ED1563","v":0},{"$f":"'Calculations M'!EE1563","v":0},{"$f":"'Calculations M'!EF1563","v":0},{"$f":"'Calculations M'!EG1563","v":0},{"$f":"'Calculations M'!EH1563","v":0},{"$f":"'Calculations M'!EI1563","v":0},{"$f":"'Calculations M'!EJ1563","v":0},{"$f":"'Calculations M'!EK1563","v":0},{"$f":"'Calculations M'!EL1563","v":0},{"$f":"'Calculations M'!EM1563","v":0},{"$f":"'Calculations M'!EN1563","v":0},{"$f":"'Calculations M'!EO1563","v":0},{"$f":"'Calculations M'!EP1563","v":0},{"$f":"'Calculations M'!EQ1563","v":0},{"$f":"'Calculations M'!ER1563","v":0},{"$f":"'Calculations M'!ES1563","v":0},{"$f":"'Calculations M'!ET1563","v":0},{"$f":"'Calculations M'!EU1563","v":0},{"$f":"'Calculations M'!EV1563","v":0},{"$f":"'Calculations M'!EW1563","v":0},{"$f":"'Calculations M'!EX1563","v":0},{"$f":"'Calculations M'!EY1563","v":0},{"$f":"'Calculations M'!EZ1563","v":0},{"$f":"'Calculations M'!FA1563","v":0},{"$f":"'Calculations M'!FB1563","v":0},{"$f":"'Calculations M'!FC1563","v":0},{"$f":"'Calculations M'!FD1563","v":0},{"$f":"'Calculations M'!FE1563","v":0},{"$f":"'Calculations M'!FF1563","v":0},{"$f":"'Calculations M'!FG1563","v":0},{"$f":"'Calculations M'!FH1563","v":0},{"$f":"'Calculations M'!FI1563","v":0},{"$f":"'Calculations M'!FJ1563","v":0},{"$f":"'Calculations M'!FK1563","v":0},{"$f":"'Calculations M'!FL1563","v":0},{"$f":"'Calculations M'!FM1563","v":0},{"$f":"'Calculations M'!FN1563","v":0},{"$f":"'Calculations M'!FO1563","v":0},{"$f":"'Calculations M'!FP1563","v":0},{"$f":"'Calculations M'!FQ1563","v":0},{"$f":"'Calculations M'!FR1563","v":0},{"$f":"'Calculations M'!FS1563","v":0},{"$f":"'Calculations M'!FT1563","v":0},{"$f":"'Calculations M'!FU1563","v":0},{"$f":"'Calculations M'!FV1563","v":0},{"$f":"'Calculations M'!FW1563","v":0},{"$f":"'Calculations M'!FX1563","v":0},{"$f":"'Calculations M'!FY1563","v":0},{"$f":"'Calculations M'!FZ1563","v":0},{"$f":"'Calculations M'!GA1563","v":0},{"$f":"'Calculations M'!GB1563","v":0},{"$f":"'Calculations M'!GC1563","v":0},{"$f":"'Calculations M'!GD1563","v":0},{"$f":"'Calculations M'!GE1563","v":0},{"$f":"'Calculations M'!GF1563","v":0},{"$f":"'Calculations M'!GG1563","v":0},{"$f":"'Calculations M'!GH1563","v":0},{"$f":"'Calculations M'!GI1563","v":0},{"$f":"'Calculations M'!GJ1563","v":0},{"$f":"'Calculations M'!GK1563","v":0},{"$f":"'Calculations M'!GL1563","v":0},{"$f":"'Calculations M'!GM1563","v":0},{"$f":"'Calculations M'!GN1563","v":0},{"$f":"'Calculations M'!GO1563","v":0},{"$f":"'Calculations M'!GP1563","v":0},{"$f":"'Calculations M'!GQ1563","v":0},{"$f":"'Calculations M'!GR1563","v":0},{"$f":"'Calculations M'!GS1563","v":0},{"$f":"'Calculations M'!GT1563","v":0},{"$f":"'Calculations M'!GU1563","v":0},{"$f":"'Calculations M'!GV1563","v":0},{"$f":"'Calculations M'!GW1563","v":0},{"$f":"'Calculations M'!GX1563","v":0},{"$f":"'Calculations M'!GY1563","v":0},{"$f":"'Calculations M'!GZ1563","v":0},{"$f":"'Calculations M'!HA1563","v":0},{"$f":"'Calculations M'!HB1563","v":0},{"$f":"'Calculations M'!HC1563","v":0},{"$f":"'Calculations M'!HD1563","v":0},{"$f":"'Calculations M'!HE1563","v":0},{"$f":"'Calculations M'!HF1563","v":0},{"$f":"'Calculations M'!HG1563","v":0},{"$f":"'Calculations M'!HH1563","v":0},{"$f":"'Calculations M'!HI1563","v":0},{"$f":"'Calculations M'!HJ1563","v":0},{"$f":"'Calculations M'!HK1563","v":0},{"$f":"'Calculations M'!HL1563","v":0},{"$f":"'Calculations M'!HM1563","v":0},{"$f":"'Calculations M'!HN1563","v":0},{"$f":"'Calculations M'!HO1563","v":0},{"$f":"'Calculations M'!HP1563","v":0},{"$f":"'Calculations M'!HQ1563","v":0},{"$f":"'Calculations M'!HR1563","v":0},{"$f":"'Calculations M'!HS1563","v":0},{"$f":"'Calculations M'!HT1563","v":0},{"$f":"'Calculations M'!HU1563","v":0},{"$f":"'Calculations M'!HV1563","v":0},{"$f":"'Calculations M'!HW1563","v":0},{"$f":"'Calculations M'!HX1563","v":0},{"$f":"'Calculations M'!HY1563","v":0},{"$f":"'Calculations M'!HZ1563","v":0},{"$f":"'Calculations M'!IA1563","v":0},{"$f":"'Calculations M'!IB1563","v":0},{"$f":"'Calculations M'!IC1563","v":0},{"$f":"'Calculations M'!ID1563","v":0},{"$f":"'Calculations M'!IE1563","v":0},{"$f":"'Calculations M'!IF1563","v":0},{"$f":"'Calculations M'!IG1563","v":0},{"$f":"'Calculations M'!IH1563","v":0},{"$f":"'Calculations M'!II1563","v":0},{"$f":"'Calculations M'!IJ1563","v":0},{"$f":"'Calculations M'!IK1563","v":0},{"$f":"'Calculations M'!IL1563","v":0},{"$f":"'Calculations M'!IM1563","v":0},{"$f":"'Calculations M'!IN1563","v":0},{"$f":"'Calculations M'!IO1563","v":0},{"$f":"'Calculations M'!IP1563","v":0},{"$f":"'Calculations M'!IQ1563","v":0},{"$f":"'Calculations M'!IR1563","v":0},{"$f":"'Calculations M'!IS1563","v":0},{"$f":"'Calculations M'!IT1563","v":0},{"$f":"'Calculations M'!IU1563","v":0},{"$f":"'Calculations M'!IV1563","v":0},{"$f":"'Calculations M'!IW1563","v":0},{"$f":"'Calculations M'!IX1563","v":0},{"$f":"'Calculations M'!IY1563","v":0},{"$f":"'Calculations M'!IZ1563","v":0},{"$f":"'Calculations M'!JA1563","v":0},{"$f":"'Calculations M'!JB1563","v":0},{"$f":"'Calculations M'!JC1563","v":0},{"$f":"'Calculations M'!JD1563","v":0},{"$f":"'Calculations M'!JE1563","v":0},{"$f":"'Calculations M'!JF1563","v":0},{"$f":"'Calculations M'!JG1563","v":0},{"$f":"'Calculations M'!JH1563","v":0},{"$f":"'Calculations M'!JI1563","v":0},{"$f":"'Calculations M'!JJ1563","v":0},{"$f":"'Calculations M'!JK1563","v":0},{"$f":"'Calculations M'!JL1563","v":0},{"$f":"'Calculations M'!JM1563","v":0},{"$f":"'Calculations M'!JN1563","v":0},{"$f":"'Calculations M'!JO1563","v":0},{"$f":"'Calculations M'!JP1563","v":0},{"$f":"'Calculations M'!JQ1563","v":0},{"$f":"'Calculations M'!JR1563","v":0},{"$f":"'Calculations M'!JS1563","v":0},{"$f":"'Calculations M'!JT1563","v":0},{"$f":"'Calculations M'!JU1563","v":0},{"$f":"'Calculations M'!JV1563","v":0},{"$f":"'Calculations M'!JW1563","v":0},{"$f":"'Calculations M'!JX1563","v":0},{"$f":"'Calculations M'!JY1563","v":0},{"$f":"'Calculations M'!JZ1563","v":0},{"$f":"'Calculations M'!KA1563","v":0},{"$f":"'Calculations M'!KB1563","v":0},{"$f":"'Calculations M'!KC1563","v":0},{"$f":"'Calculations M'!KD1563","v":0},{"$f":"'Calculations M'!KE1563","v":0},{"$f":"'Calculations M'!KF1563","v":0},{"$f":"'Calculations M'!KG1563","v":0},{"$f":"'Calculations M'!KH1563","v":0},{"$f":"'Calculations M'!KI1563","v":0},{"$f":"'Calculations M'!KJ1563","v":0},{"$f":"'Calculations M'!KK1563","v":0},{"$f":"'Calculations M'!KL1563","v":0},{"$f":"'Calculations M'!KM1563","v":0},{"$f":"'Calculations M'!KN1563","v":0},{"$f":"'Calculations M'!KO1563","v":0},{"$f":"'Calculations M'!KP1563","v":0},{"$f":"'Calculations M'!KQ1563","v":0},{"$f":"'Calculations M'!KR1563","v":0},{"$f":"'Calculations M'!KS1563","v":0},{"$f":"'Calculations M'!KT1563","v":0},{"$f":"'Calculations M'!KU1563","v":0},{"$f":"'Calculations M'!KV1563","v":0},{"$f":"'Calculations M'!KW1563","v":0},{"$f":"'Calculations M'!KX1563","v":0},{"$f":"'Calculations M'!KY1563","v":0},{"$f":"'Calculations M'!KZ1563","v":0},{"$f":"'Calculations M'!LA1563","v":0},{"$f":"'Calculations M'!LB1563","v":0},{"$f":"'Calculations M'!LC1563","v":0},{"$f":"'Calculations M'!LD1563","v":0},{"$f":"'Calculations M'!LE1563","v":0},{"$f":"'Calculations M'!LF1563","v":0},{"$f":"'Calculations M'!LG1563","v":0},{"$f":"'Calculations M'!LH1563","v":0},{"$f":"'Calculations M'!LI1563","v":0},{"$f":"'Calculations M'!LJ1563","v":0},{"$f":"'Calculations M'!LK1563","v":0},{"$f":"'Calculations M'!LL1563","v":0},{"$f":"'Calculations M'!LM1563","v":0},{"$f":"'Calculations M'!LN1563","v":0},{"$f":"'Calculations M'!LO1563","v":0},{"$f":"'Calculations M'!LP1563","v":0},{"$f":"'Calculations M'!LQ1563","v":0},{"$f":"'Calculations M'!LR1563","v":0},{"$f":"'Calculations M'!LS1563","v":0},{"$f":"'Calculations M'!LT1563","v":0},{"$f":"'Calculations M'!LU1563","v":0},{"$f":"'Calculations M'!LV1563","v":0},{"$f":"'Calculations M'!LW1563","v":0},{"$f":"'Calculations M'!LX1563","v":0},{"$f":"'Calculations M'!LY1563","v":0},{"$f":"'Calculations M'!LZ1563","v":0},{"$f":"'Calculations M'!MA1563","v":0},{"$f":"'Calculations M'!MB1563","v":0},{"$f":"'Calculations M'!MC1563","v":0},{"$f":"'Calculations M'!MD1563","v":0},{"$f":"'Calculations M'!ME1563","v":0},{"$f":"'Calculations M'!MF1563","v":0},{"$f":"'Calculations M'!MG1563","v":0},{"$f":"'Calculations M'!MH1563","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D773","v":"CM Interest Paid"},null,{"v":-83279.26909557708,"d":"(83,279)"},{"$nulls":11},0,0,0,{"v":-3085.333333333334,"d":"(3,085)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12207.656243658801,"d":"(12,208)"},{"v":-6279.612851918268,"d":"(6,280)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1566","v":0},{"$f":"'Calculations M'!AV1566","v":0},{"$f":"'Calculations M'!AW1566","v":0},{"$f":"'Calculations M'!AX1566","v":0},{"$f":"'Calculations M'!AY1566","v":0},{"$f":"'Calculations M'!AZ1566","v":0},{"$f":"'Calculations M'!BA1566","v":0},{"$f":"'Calculations M'!BB1566","v":0},{"$f":"'Calculations M'!BC1566","v":0},{"$f":"'Calculations M'!BD1566","v":0},{"$f":"'Calculations M'!BE1566","v":0},{"$f":"'Calculations M'!BF1566","v":0},{"$f":"'Calculations M'!BG1566","v":0},{"$f":"'Calculations M'!BH1566","v":0},{"$f":"'Calculations M'!BI1566","v":0},{"$f":"'Calculations M'!BJ1566","v":0},{"$f":"'Calculations M'!BK1566","v":0},{"$f":"'Calculations M'!BL1566","v":0},{"$f":"'Calculations M'!BM1566","v":0},{"$f":"'Calculations M'!BN1566","v":0},{"$f":"'Calculations M'!BO1566","v":0},{"$f":"'Calculations M'!BP1566","v":0},{"$f":"'Calculations M'!BQ1566","v":0},{"$f":"'Calculations M'!BR1566","v":0},{"$f":"'Calculations M'!BS1566","v":0},{"$f":"'Calculations M'!BT1566","v":0},{"$f":"'Calculations M'!BU1566","v":0},{"$f":"'Calculations M'!BV1566","v":0},{"$f":"'Calculations M'!BW1566","v":0},{"$f":"'Calculations M'!BX1566","v":0},{"$f":"'Calculations M'!BY1566","v":0},{"$f":"'Calculations M'!BZ1566","v":0},{"$f":"'Calculations M'!CA1566","v":0},{"$f":"'Calculations M'!CB1566","v":0},{"$f":"'Calculations M'!CC1566","v":0},{"$f":"'Calculations M'!CD1566","v":0},{"$f":"'Calculations M'!CE1566","v":0},{"$f":"'Calculations M'!CF1566","v":0},{"$f":"'Calculations M'!CG1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CH1566","v":0},{"$f":"'Calculations M'!CI1566","v":0},{"$f":"'Calculations M'!CJ1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CK1566","v":0},{"$f":"'Calculations M'!CL1566","v":0},{"$f":"'Calculations M'!CM1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CN1566","v":0},{"$f":"'Calculations M'!CO1566","v":0},{"$f":"'Calculations M'!CP1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CQ1566","v":0},{"$f":"'Calculations M'!CR1566","v":0},{"$f":"'Calculations M'!CS1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CT1566","v":0},{"$f":"'Calculations M'!CU1566","v":0},{"$f":"'Calculations M'!CV1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CW1566","v":0},{"$f":"'Calculations M'!CX1566","v":0},{"$f":"'Calculations M'!CY1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!CZ1566","v":0},{"$f":"'Calculations M'!DA1566","v":0},{"$f":"'Calculations M'!DB1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DC1566","v":0},{"$f":"'Calculations M'!DD1566","v":0},{"$f":"'Calculations M'!DE1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DF1566","v":0},{"$f":"'Calculations M'!DG1566","v":0},{"$f":"'Calculations M'!DH1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DI1566","v":0},{"$f":"'Calculations M'!DJ1566","v":0},{"$f":"'Calculations M'!DK1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DL1566","v":0},{"$f":"'Calculations M'!DM1566","v":0},{"$f":"'Calculations M'!DN1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DO1566","v":0},{"$f":"'Calculations M'!DP1566","v":0},{"$f":"'Calculations M'!DQ1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DR1566","v":0},{"$f":"'Calculations M'!DS1566","v":0},{"$f":"'Calculations M'!DT1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DU1566","v":0},{"$f":"'Calculations M'!DV1566","v":0},{"$f":"'Calculations M'!DW1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!DX1566","v":0},{"$f":"'Calculations M'!DY1566","v":0},{"$f":"'Calculations M'!DZ1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EA1566","v":0},{"$f":"'Calculations M'!EB1566","v":0},{"$f":"'Calculations M'!EC1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!ED1566","v":0},{"$f":"'Calculations M'!EE1566","v":0},{"$f":"'Calculations M'!EF1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EG1566","v":0},{"$f":"'Calculations M'!EH1566","v":0},{"$f":"'Calculations M'!EI1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EJ1566","v":0},{"$f":"'Calculations M'!EK1566","v":0},{"$f":"'Calculations M'!EL1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EM1566","v":0},{"$f":"'Calculations M'!EN1566","v":0},{"$f":"'Calculations M'!EO1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EP1566","v":0},{"$f":"'Calculations M'!EQ1566","v":0},{"$f":"'Calculations M'!ER1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!ES1566","v":0},{"$f":"'Calculations M'!ET1566","v":0},{"$f":"'Calculations M'!EU1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EV1566","v":0},{"$f":"'Calculations M'!EW1566","v":0},{"$f":"'Calculations M'!EX1566","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"'Calculations M'!EY1566","v":0},{"$f":"'Calculations M'!EZ1566","v":0},{"$f":"'Calculations M'!FA1566","v":{"v":-2951.656243658799,"d":"(2,952)"}},{"$f":"'Calculations M'!FB1566","v":0},{"$f":"'Calculations M'!FC1566","v":0},{"$f":"'Calculations M'!FD1566","v":{"v":-2517.3817980717868,"d":"(2,517)"}},{"$f":"'Calculations M'!FE1566","v":0},{"$f":"'Calculations M'!FF1566","v":0},{"$f":"'Calculations M'!FG1566","v":{"v":-2064.933122520044,"d":"(2,065)"}},{"$f":"'Calculations M'!FH1566","v":0},{"$f":"'Calculations M'!FI1566","v":0},{"$f":"'Calculations M'!FJ1566","v":{"v":-1697.2979313264368,"d":"(1,697)"}},{"$f":"'Calculations M'!FK1566","v":0},{"$f":"'Calculations M'!FL1566","v":0},{"$f":"'Calculations M'!FM1566","v":0},{"$f":"'Calculations M'!FN1566","v":0},{"$f":"'Calculations M'!FO1566","v":0},{"$f":"'Calculations M'!FP1566","v":0},{"$f":"'Calculations M'!FQ1566","v":0},{"$f":"'Calculations M'!FR1566","v":0},{"$f":"'Calculations M'!FS1566","v":0},{"$f":"'Calculations M'!FT1566","v":0},{"$f":"'Calculations M'!FU1566","v":0},{"$f":"'Calculations M'!FV1566","v":0},{"$f":"'Calculations M'!FW1566","v":0},{"$f":"'Calculations M'!FX1566","v":0},{"$f":"'Calculations M'!FY1566","v":0},{"$f":"'Calculations M'!FZ1566","v":0},{"$f":"'Calculations M'!GA1566","v":0},{"$f":"'Calculations M'!GB1566","v":0},{"$f":"'Calculations M'!GC1566","v":0},{"$f":"'Calculations M'!GD1566","v":0},{"$f":"'Calculations M'!GE1566","v":0},{"$f":"'Calculations M'!GF1566","v":0},{"$f":"'Calculations M'!GG1566","v":0},{"$f":"'Calculations M'!GH1566","v":0},{"$f":"'Calculations M'!GI1566","v":0},{"$f":"'Calculations M'!GJ1566","v":0},{"$f":"'Calculations M'!GK1566","v":0},{"$f":"'Calculations M'!GL1566","v":0},{"$f":"'Calculations M'!GM1566","v":0},{"$f":"'Calculations M'!GN1566","v":0},{"$f":"'Calculations M'!GO1566","v":0},{"$f":"'Calculations M'!GP1566","v":0},{"$f":"'Calculations M'!GQ1566","v":0},{"$f":"'Calculations M'!GR1566","v":0},{"$f":"'Calculations M'!GS1566","v":0},{"$f":"'Calculations M'!GT1566","v":0},{"$f":"'Calculations M'!GU1566","v":0},{"$f":"'Calculations M'!GV1566","v":0},{"$f":"'Calculations M'!GW1566","v":0},{"$f":"'Calculations M'!GX1566","v":0},{"$f":"'Calculations M'!GY1566","v":0},{"$f":"'Calculations M'!GZ1566","v":0},{"$f":"'Calculations M'!HA1566","v":0},{"$f":"'Calculations M'!HB1566","v":0},{"$f":"'Calculations M'!HC1566","v":0},{"$f":"'Calculations M'!HD1566","v":0},{"$f":"'Calculations M'!HE1566","v":0},{"$f":"'Calculations M'!HF1566","v":0},{"$f":"'Calculations M'!HG1566","v":0},{"$f":"'Calculations M'!HH1566","v":0},{"$f":"'Calculations M'!HI1566","v":0},{"$f":"'Calculations M'!HJ1566","v":0},{"$f":"'Calculations M'!HK1566","v":0},{"$f":"'Calculations M'!HL1566","v":0},{"$f":"'Calculations M'!HM1566","v":0},{"$f":"'Calculations M'!HN1566","v":0},{"$f":"'Calculations M'!HO1566","v":0},{"$f":"'Calculations M'!HP1566","v":0},{"$f":"'Calculations M'!HQ1566","v":0},{"$f":"'Calculations M'!HR1566","v":0},{"$f":"'Calculations M'!HS1566","v":0},{"$f":"'Calculations M'!HT1566","v":0},{"$f":"'Calculations M'!HU1566","v":0},{"$f":"'Calculations M'!HV1566","v":0},{"$f":"'Calculations M'!HW1566","v":0},{"$f":"'Calculations M'!HX1566","v":0},{"$f":"'Calculations M'!HY1566","v":0},{"$f":"'Calculations M'!HZ1566","v":0},{"$f":"'Calculations M'!IA1566","v":0},{"$f":"'Calculations M'!IB1566","v":0},{"$f":"'Calculations M'!IC1566","v":0},{"$f":"'Calculations M'!ID1566","v":0},{"$f":"'Calculations M'!IE1566","v":0},{"$f":"'Calculations M'!IF1566","v":0},{"$f":"'Calculations M'!IG1566","v":0},{"$f":"'Calculations M'!IH1566","v":0},{"$f":"'Calculations M'!II1566","v":0},{"$f":"'Calculations M'!IJ1566","v":0},{"$f":"'Calculations M'!IK1566","v":0},{"$f":"'Calculations M'!IL1566","v":0},{"$f":"'Calculations M'!IM1566","v":0},{"$f":"'Calculations M'!IN1566","v":0},{"$f":"'Calculations M'!IO1566","v":0},{"$f":"'Calculations M'!IP1566","v":0},{"$f":"'Calculations M'!IQ1566","v":0},{"$f":"'Calculations M'!IR1566","v":0},{"$f":"'Calculations M'!IS1566","v":0},{"$f":"'Calculations M'!IT1566","v":0},{"$f":"'Calculations M'!IU1566","v":0},{"$f":"'Calculations M'!IV1566","v":0},{"$f":"'Calculations M'!IW1566","v":0},{"$f":"'Calculations M'!IX1566","v":0},{"$f":"'Calculations M'!IY1566","v":0},{"$f":"'Calculations M'!IZ1566","v":0},{"$f":"'Calculations M'!JA1566","v":0},{"$f":"'Calculations M'!JB1566","v":0},{"$f":"'Calculations M'!JC1566","v":0},{"$f":"'Calculations M'!JD1566","v":0},{"$f":"'Calculations M'!JE1566","v":0},{"$f":"'Calculations M'!JF1566","v":0},{"$f":"'Calculations M'!JG1566","v":0},{"$f":"'Calculations M'!JH1566","v":0},{"$f":"'Calculations M'!JI1566","v":0},{"$f":"'Calculations M'!JJ1566","v":0},{"$f":"'Calculations M'!JK1566","v":0},{"$f":"'Calculations M'!JL1566","v":0},{"$f":"'Calculations M'!JM1566","v":0},{"$f":"'Calculations M'!JN1566","v":0},{"$f":"'Calculations M'!JO1566","v":0},{"$f":"'Calculations M'!JP1566","v":0},{"$f":"'Calculations M'!JQ1566","v":0},{"$f":"'Calculations M'!JR1566","v":0},{"$f":"'Calculations M'!JS1566","v":0},{"$f":"'Calculations M'!JT1566","v":0},{"$f":"'Calculations M'!JU1566","v":0},{"$f":"'Calculations M'!JV1566","v":0},{"$f":"'Calculations M'!JW1566","v":0},{"$f":"'Calculations M'!JX1566","v":0},{"$f":"'Calculations M'!JY1566","v":0},{"$f":"'Calculations M'!JZ1566","v":0},{"$f":"'Calculations M'!KA1566","v":0},{"$f":"'Calculations M'!KB1566","v":0},{"$f":"'Calculations M'!KC1566","v":0},{"$f":"'Calculations M'!KD1566","v":0},{"$f":"'Calculations M'!KE1566","v":0},{"$f":"'Calculations M'!KF1566","v":0},{"$f":"'Calculations M'!KG1566","v":0},{"$f":"'Calculations M'!KH1566","v":0},{"$f":"'Calculations M'!KI1566","v":0},{"$f":"'Calculations M'!KJ1566","v":0},{"$f":"'Calculations M'!KK1566","v":0},{"$f":"'Calculations M'!KL1566","v":0},{"$f":"'Calculations M'!KM1566","v":0},{"$f":"'Calculations M'!KN1566","v":0},{"$f":"'Calculations M'!KO1566","v":0},{"$f":"'Calculations M'!KP1566","v":0},{"$f":"'Calculations M'!KQ1566","v":0},{"$f":"'Calculations M'!KR1566","v":0},{"$f":"'Calculations M'!KS1566","v":0},{"$f":"'Calculations M'!KT1566","v":0},{"$f":"'Calculations M'!KU1566","v":0},{"$f":"'Calculations M'!KV1566","v":0},{"$f":"'Calculations M'!KW1566","v":0},{"$f":"'Calculations M'!KX1566","v":0},{"$f":"'Calculations M'!KY1566","v":0},{"$f":"'Calculations M'!KZ1566","v":0},{"$f":"'Calculations M'!LA1566","v":0},{"$f":"'Calculations M'!LB1566","v":0},{"$f":"'Calculations M'!LC1566","v":0},{"$f":"'Calculations M'!LD1566","v":0},{"$f":"'Calculations M'!LE1566","v":0},{"$f":"'Calculations M'!LF1566","v":0},{"$f":"'Calculations M'!LG1566","v":0},{"$f":"'Calculations M'!LH1566","v":0},{"$f":"'Calculations M'!LI1566","v":0},{"$f":"'Calculations M'!LJ1566","v":0},{"$f":"'Calculations M'!LK1566","v":0},{"$f":"'Calculations M'!LL1566","v":0},{"$f":"'Calculations M'!LM1566","v":0},{"$f":"'Calculations M'!LN1566","v":0},{"$f":"'Calculations M'!LO1566","v":0},{"$f":"'Calculations M'!LP1566","v":0},{"$f":"'Calculations M'!LQ1566","v":0},{"$f":"'Calculations M'!LR1566","v":0},{"$f":"'Calculations M'!LS1566","v":0},{"$f":"'Calculations M'!LT1566","v":0},{"$f":"'Calculations M'!LU1566","v":0},{"$f":"'Calculations M'!LV1566","v":0},{"$f":"'Calculations M'!LW1566","v":0},{"$f":"'Calculations M'!LX1566","v":0},{"$f":"'Calculations M'!LY1566","v":0},{"$f":"'Calculations M'!LZ1566","v":0},{"$f":"'Calculations M'!MA1566","v":0},{"$f":"'Calculations M'!MB1566","v":0},{"$f":"'Calculations M'!MC1566","v":0},{"$f":"'Calculations M'!MD1566","v":0},{"$f":"'Calculations M'!ME1566","v":0},{"$f":"'Calculations M'!MF1566","v":0},{"$f":"'Calculations M'!MG1566","v":0},{"$f":"'Calculations M'!MH1566","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D774","v":"CM Capital Repayments"},null,{"v":-832467.4237706226,"d":"(832,467)"},{"$nulls":11},0,0,0,{"v":-30598.76716004254,"d":"(30,599)"},{"v":-88369.51977673959,"d":"(88,370)"},{"v":-105378.80354226984,"d":"(105,379)"},{"v":-112312.11300175406,"d":"(112,312)"},{"v":-121123.29658800206,"d":"(121,123)"},{"v":-130479.2506619344,"d":"(130,479)"},{"v":-140536.35653121388,"d":"(140,536)"},{"v":-103669.31650866626,"d":"(103,669)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1567","v":0},{"$f":"'Calculations M'!AV1567","v":0},{"$f":"'Calculations M'!AW1567","v":0},{"$f":"'Calculations M'!AX1567","v":0},{"$f":"'Calculations M'!AY1567","v":0},{"$f":"'Calculations M'!AZ1567","v":0},{"$f":"'Calculations M'!BA1567","v":0},{"$f":"'Calculations M'!BB1567","v":0},{"$f":"'Calculations M'!BC1567","v":0},{"$f":"'Calculations M'!BD1567","v":0},{"$f":"'Calculations M'!BE1567","v":0},{"$f":"'Calculations M'!BF1567","v":0},{"$f":"'Calculations M'!BG1567","v":0},{"$f":"'Calculations M'!BH1567","v":0},{"$f":"'Calculations M'!BI1567","v":0},{"$f":"'Calculations M'!BJ1567","v":0},{"$f":"'Calculations M'!BK1567","v":0},{"$f":"'Calculations M'!BL1567","v":0},{"$f":"'Calculations M'!BM1567","v":0},{"$f":"'Calculations M'!BN1567","v":0},{"$f":"'Calculations M'!BO1567","v":0},{"$f":"'Calculations M'!BP1567","v":0},{"$f":"'Calculations M'!BQ1567","v":0},{"$f":"'Calculations M'!BR1567","v":0},{"$f":"'Calculations M'!BS1567","v":0},{"$f":"'Calculations M'!BT1567","v":0},{"$f":"'Calculations M'!BU1567","v":0},{"$f":"'Calculations M'!BV1567","v":0},{"$f":"'Calculations M'!BW1567","v":0},{"$f":"'Calculations M'!BX1567","v":0},{"$f":"'Calculations M'!BY1567","v":0},{"$f":"'Calculations M'!BZ1567","v":0},{"$f":"'Calculations M'!CA1567","v":0},{"$f":"'Calculations M'!CB1567","v":0},{"$f":"'Calculations M'!CC1567","v":0},{"$f":"'Calculations M'!CD1567","v":{"v":-9773.243222498017,"d":"(9,773)"}},{"$f":"'Calculations M'!CE1567","v":0},{"$f":"'Calculations M'!CF1567","v":0},{"$f":"'Calculations M'!CG1567","v":{"v":-20825.523937544524,"d":"(20,826)"}},{"$f":"'Calculations M'!CH1567","v":0},{"$f":"'Calculations M'!CI1567","v":0},{"$f":"'Calculations M'!CJ1567","v":{"v":-21094.863415820102,"d":"(21,095)"}},{"$f":"'Calculations M'!CK1567","v":0},{"$f":"'Calculations M'!CL1567","v":0},{"$f":"'Calculations M'!CM1567","v":{"v":-14451.569537679965,"d":"(14,452)"}},{"$f":"'Calculations M'!CN1567","v":0},{"$f":"'Calculations M'!CO1567","v":0},{"$f":"'Calculations M'!CP1567","v":{"v":-25098.218700550813,"d":"(25,098)"}},{"$f":"'Calculations M'!CQ1567","v":0},{"$f":"'Calculations M'!CR1567","v":0},{"$f":"'Calculations M'!CS1567","v":{"v":-27724.868122688717,"d":"(27,725)"}},{"$f":"'Calculations M'!CT1567","v":0},{"$f":"'Calculations M'!CU1567","v":0},{"$f":"'Calculations M'!CV1567","v":{"v":-28130.62102001753,"d":"(28,131)"}},{"$f":"'Calculations M'!CW1567","v":0},{"$f":"'Calculations M'!CX1567","v":0},{"$f":"'Calculations M'!CY1567","v":{"v":-19409.5330530983,"d":"(19,410)"}},{"$f":"'Calculations M'!CZ1567","v":0},{"$f":"'Calculations M'!DA1567","v":0},{"$f":"'Calculations M'!DB1567","v":{"v":-28497.14782149302,"d":"(28,497)"}},{"$f":"'Calculations M'!DC1567","v":0},{"$f":"'Calculations M'!DD1567","v":0},{"$f":"'Calculations M'!DE1567","v":{"v":-29341.50164766099,"d":"(29,342)"}},{"$f":"'Calculations M'!DF1567","v":0},{"$f":"'Calculations M'!DG1567","v":0},{"$f":"'Calculations M'!DH1567","v":{"v":-29795.522416441894,"d":"(29,796)"}},{"$f":"'Calculations M'!DI1567","v":0},{"$f":"'Calculations M'!DJ1567","v":0},{"$f":"'Calculations M'!DK1567","v":{"v":-20839.143447725048,"d":"(20,839)"}},{"$f":"'Calculations M'!DL1567","v":0},{"$f":"'Calculations M'!DM1567","v":0},{"$f":"'Calculations M'!DN1567","v":{"v":-30236.68840633143,"d":"(30,237)"}},{"$f":"'Calculations M'!DO1567","v":0},{"$f":"'Calculations M'!DP1567","v":0},{"$f":"'Calculations M'!DQ1567","v":{"v":-31440.758731255683,"d":"(31,441)"}},{"$f":"'Calculations M'!DR1567","v":0},{"$f":"'Calculations M'!DS1567","v":0},{"$f":"'Calculations M'!DT1567","v":{"v":-32007.629348069626,"d":"(32,008)"}},{"$f":"'Calculations M'!DU1567","v":0},{"$f":"'Calculations M'!DV1567","v":0},{"$f":"'Calculations M'!DW1567","v":{"v":-22805.461672282378,"d":"(22,805)"}},{"$f":"'Calculations M'!DX1567","v":0},{"$f":"'Calculations M'!DY1567","v":0},{"$f":"'Calculations M'!DZ1567","v":{"v":-32512.278782705293,"d":"(32,512)"}},{"$f":"'Calculations M'!EA1567","v":0},{"$f":"'Calculations M'!EB1567","v":0},{"$f":"'Calculations M'!EC1567","v":{"v":-33797.92678494477,"d":"(33,798)"}},{"$f":"'Calculations M'!ED1567","v":0},{"$f":"'Calculations M'!EE1567","v":0},{"$f":"'Calculations M'!EF1567","v":{"v":-34341.662628604834,"d":"(34,342)"}},{"$f":"'Calculations M'!EG1567","v":0},{"$f":"'Calculations M'!EH1567","v":0},{"$f":"'Calculations M'!EI1567","v":{"v":-25010.50151329639,"d":"(25,011)"}},{"$f":"'Calculations M'!EJ1567","v":0},{"$f":"'Calculations M'!EK1567","v":0},{"$f":"'Calculations M'!EL1567","v":{"v":-34915.30332506952,"d":"(34,915)"}},{"$f":"'Calculations M'!EM1567","v":0},{"$f":"'Calculations M'!EN1567","v":0},{"$f":"'Calculations M'!EO1567","v":{"v":-36211.78319496367,"d":"(36,212)"}},{"$f":"'Calculations M'!EP1567","v":0},{"$f":"'Calculations M'!EQ1567","v":0},{"$f":"'Calculations M'!ER1567","v":{"v":-36804.46731243473,"d":"(36,804)"}},{"$f":"'Calculations M'!ES1567","v":0},{"$f":"'Calculations M'!ET1567","v":0},{"$f":"'Calculations M'!EU1567","v":{"v":-27518.177244557457,"d":"(27,518)"}},{"$f":"'Calculations M'!EV1567","v":0},{"$f":"'Calculations M'!EW1567","v":0},{"$f":"'Calculations M'!EX1567","v":{"v":-37453.53995599141,"d":"(37,454)"}},{"$f":"'Calculations M'!EY1567","v":0},{"$f":"'Calculations M'!EZ1567","v":0},{"$f":"'Calculations M'!FA1567","v":{"v":-38760.17201823028,"d":"(38,760)"}},{"$f":"'Calculations M'!FB1567","v":0},{"$f":"'Calculations M'!FC1567","v":0},{"$f":"'Calculations M'!FD1567","v":{"v":-39404.77750979505,"d":"(39,405)"}},{"$f":"'Calculations M'!FE1567","v":0},{"$f":"'Calculations M'!FF1567","v":0},{"$f":"'Calculations M'!FG1567","v":{"v":-30166.309312435056,"d":"(30,166)"}},{"$f":"'Calculations M'!FH1567","v":0},{"$f":"'Calculations M'!FI1567","v":0},{"$f":"'Calculations M'!FJ1567","v":{"v":-34098.22968643616,"d":"(34,098)"}},{"$f":"'Calculations M'!FK1567","v":0},{"$f":"'Calculations M'!FL1567","v":0},{"$f":"'Calculations M'!FM1567","v":0},{"$f":"'Calculations M'!FN1567","v":0},{"$f":"'Calculations M'!FO1567","v":0},{"$f":"'Calculations M'!FP1567","v":0},{"$f":"'Calculations M'!FQ1567","v":0},{"$f":"'Calculations M'!FR1567","v":0},{"$f":"'Calculations M'!FS1567","v":0},{"$f":"'Calculations M'!FT1567","v":0},{"$f":"'Calculations M'!FU1567","v":0},{"$f":"'Calculations M'!FV1567","v":0},{"$f":"'Calculations M'!FW1567","v":0},{"$f":"'Calculations M'!FX1567","v":0},{"$f":"'Calculations M'!FY1567","v":0},{"$f":"'Calculations M'!FZ1567","v":0},{"$f":"'Calculations M'!GA1567","v":0},{"$f":"'Calculations M'!GB1567","v":0},{"$f":"'Calculations M'!GC1567","v":0},{"$f":"'Calculations M'!GD1567","v":0},{"$f":"'Calculations M'!GE1567","v":0},{"$f":"'Calculations M'!GF1567","v":0},{"$f":"'Calculations M'!GG1567","v":0},{"$f":"'Calculations M'!GH1567","v":0},{"$f":"'Calculations M'!GI1567","v":0},{"$f":"'Calculations M'!GJ1567","v":0},{"$f":"'Calculations M'!GK1567","v":0},{"$f":"'Calculations M'!GL1567","v":0},{"$f":"'Calculations M'!GM1567","v":0},{"$f":"'Calculations M'!GN1567","v":0},{"$f":"'Calculations M'!GO1567","v":0},{"$f":"'Calculations M'!GP1567","v":0},{"$f":"'Calculations M'!GQ1567","v":0},{"$f":"'Calculations M'!GR1567","v":0},{"$f":"'Calculations M'!GS1567","v":0},{"$f":"'Calculations M'!GT1567","v":0},{"$f":"'Calculations M'!GU1567","v":0},{"$f":"'Calculations M'!GV1567","v":0},{"$f":"'Calculations M'!GW1567","v":0},{"$f":"'Calculations M'!GX1567","v":0},{"$f":"'Calculations M'!GY1567","v":0},{"$f":"'Calculations M'!GZ1567","v":0},{"$f":"'Calculations M'!HA1567","v":0},{"$f":"'Calculations M'!HB1567","v":0},{"$f":"'Calculations M'!HC1567","v":0},{"$f":"'Calculations M'!HD1567","v":0},{"$f":"'Calculations M'!HE1567","v":0},{"$f":"'Calculations M'!HF1567","v":0},{"$f":"'Calculations M'!HG1567","v":0},{"$f":"'Calculations M'!HH1567","v":0},{"$f":"'Calculations M'!HI1567","v":0},{"$f":"'Calculations M'!HJ1567","v":0},{"$f":"'Calculations M'!HK1567","v":0},{"$f":"'Calculations M'!HL1567","v":0},{"$f":"'Calculations M'!HM1567","v":0},{"$f":"'Calculations M'!HN1567","v":0},{"$f":"'Calculations M'!HO1567","v":0},{"$f":"'Calculations M'!HP1567","v":0},{"$f":"'Calculations M'!HQ1567","v":0},{"$f":"'Calculations M'!HR1567","v":0},{"$f":"'Calculations M'!HS1567","v":0},{"$f":"'Calculations M'!HT1567","v":0},{"$f":"'Calculations M'!HU1567","v":0},{"$f":"'Calculations M'!HV1567","v":0},{"$f":"'Calculations M'!HW1567","v":0},{"$f":"'Calculations M'!HX1567","v":0},{"$f":"'Calculations M'!HY1567","v":0},{"$f":"'Calculations M'!HZ1567","v":0},{"$f":"'Calculations M'!IA1567","v":0},{"$f":"'Calculations M'!IB1567","v":0},{"$f":"'Calculations M'!IC1567","v":0},{"$f":"'Calculations M'!ID1567","v":0},{"$f":"'Calculations M'!IE1567","v":0},{"$f":"'Calculations M'!IF1567","v":0},{"$f":"'Calculations M'!IG1567","v":0},{"$f":"'Calculations M'!IH1567","v":0},{"$f":"'Calculations M'!II1567","v":0},{"$f":"'Calculations M'!IJ1567","v":0},{"$f":"'Calculations M'!IK1567","v":0},{"$f":"'Calculations M'!IL1567","v":0},{"$f":"'Calculations M'!IM1567","v":0},{"$f":"'Calculations M'!IN1567","v":0},{"$f":"'Calculations M'!IO1567","v":0},{"$f":"'Calculations M'!IP1567","v":0},{"$f":"'Calculations M'!IQ1567","v":0},{"$f":"'Calculations M'!IR1567","v":0},{"$f":"'Calculations M'!IS1567","v":0},{"$f":"'Calculations M'!IT1567","v":0},{"$f":"'Calculations M'!IU1567","v":0},{"$f":"'Calculations M'!IV1567","v":0},{"$f":"'Calculations M'!IW1567","v":0},{"$f":"'Calculations M'!IX1567","v":0},{"$f":"'Calculations M'!IY1567","v":0},{"$f":"'Calculations M'!IZ1567","v":0},{"$f":"'Calculations M'!JA1567","v":0},{"$f":"'Calculations M'!JB1567","v":0},{"$f":"'Calculations M'!JC1567","v":0},{"$f":"'Calculations M'!JD1567","v":0},{"$f":"'Calculations M'!JE1567","v":0},{"$f":"'Calculations M'!JF1567","v":0},{"$f":"'Calculations M'!JG1567","v":0},{"$f":"'Calculations M'!JH1567","v":0},{"$f":"'Calculations M'!JI1567","v":0},{"$f":"'Calculations M'!JJ1567","v":0},{"$f":"'Calculations M'!JK1567","v":0},{"$f":"'Calculations M'!JL1567","v":0},{"$f":"'Calculations M'!JM1567","v":0},{"$f":"'Calculations M'!JN1567","v":0},{"$f":"'Calculations M'!JO1567","v":0},{"$f":"'Calculations M'!JP1567","v":0},{"$f":"'Calculations M'!JQ1567","v":0},{"$f":"'Calculations M'!JR1567","v":0},{"$f":"'Calculations M'!JS1567","v":0},{"$f":"'Calculations M'!JT1567","v":0},{"$f":"'Calculations M'!JU1567","v":0},{"$f":"'Calculations M'!JV1567","v":0},{"$f":"'Calculations M'!JW1567","v":0},{"$f":"'Calculations M'!JX1567","v":0},{"$f":"'Calculations M'!JY1567","v":0},{"$f":"'Calculations M'!JZ1567","v":0},{"$f":"'Calculations M'!KA1567","v":0},{"$f":"'Calculations M'!KB1567","v":0},{"$f":"'Calculations M'!KC1567","v":0},{"$f":"'Calculations M'!KD1567","v":0},{"$f":"'Calculations M'!KE1567","v":0},{"$f":"'Calculations M'!KF1567","v":0},{"$f":"'Calculations M'!KG1567","v":0},{"$f":"'Calculations M'!KH1567","v":0},{"$f":"'Calculations M'!KI1567","v":0},{"$f":"'Calculations M'!KJ1567","v":0},{"$f":"'Calculations M'!KK1567","v":0},{"$f":"'Calculations M'!KL1567","v":0},{"$f":"'Calculations M'!KM1567","v":0},{"$f":"'Calculations M'!KN1567","v":0},{"$f":"'Calculations M'!KO1567","v":0},{"$f":"'Calculations M'!KP1567","v":0},{"$f":"'Calculations M'!KQ1567","v":0},{"$f":"'Calculations M'!KR1567","v":0},{"$f":"'Calculations M'!KS1567","v":0},{"$f":"'Calculations M'!KT1567","v":0},{"$f":"'Calculations M'!KU1567","v":0},{"$f":"'Calculations M'!KV1567","v":0},{"$f":"'Calculations M'!KW1567","v":0},{"$f":"'Calculations M'!KX1567","v":0},{"$f":"'Calculations M'!KY1567","v":0},{"$f":"'Calculations M'!KZ1567","v":0},{"$f":"'Calculations M'!LA1567","v":0},{"$f":"'Calculations M'!LB1567","v":0},{"$f":"'Calculations M'!LC1567","v":0},{"$f":"'Calculations M'!LD1567","v":0},{"$f":"'Calculations M'!LE1567","v":0},{"$f":"'Calculations M'!LF1567","v":0},{"$f":"'Calculations M'!LG1567","v":0},{"$f":"'Calculations M'!LH1567","v":0},{"$f":"'Calculations M'!LI1567","v":0},{"$f":"'Calculations M'!LJ1567","v":0},{"$f":"'Calculations M'!LK1567","v":0},{"$f":"'Calculations M'!LL1567","v":0},{"$f":"'Calculations M'!LM1567","v":0},{"$f":"'Calculations M'!LN1567","v":0},{"$f":"'Calculations M'!LO1567","v":0},{"$f":"'Calculations M'!LP1567","v":0},{"$f":"'Calculations M'!LQ1567","v":0},{"$f":"'Calculations M'!LR1567","v":0},{"$f":"'Calculations M'!LS1567","v":0},{"$f":"'Calculations M'!LT1567","v":0},{"$f":"'Calculations M'!LU1567","v":0},{"$f":"'Calculations M'!LV1567","v":0},{"$f":"'Calculations M'!LW1567","v":0},{"$f":"'Calculations M'!LX1567","v":0},{"$f":"'Calculations M'!LY1567","v":0},{"$f":"'Calculations M'!LZ1567","v":0},{"$f":"'Calculations M'!MA1567","v":0},{"$f":"'Calculations M'!MB1567","v":0},{"$f":"'Calculations M'!MC1567","v":0},{"$f":"'Calculations M'!MD1567","v":0},{"$f":"'Calculations M'!ME1567","v":0},{"$f":"'Calculations M'!MF1567","v":0},{"$f":"'Calculations M'!MG1567","v":0},{"$f":"'Calculations M'!MH1567","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D775","v":"Other Interest Paid"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1570","v":0},{"$f":"'Calculations M'!AV1570","v":0},{"$f":"'Calculations M'!AW1570","v":0},{"$f":"'Calculations M'!AX1570","v":0},{"$f":"'Calculations M'!AY1570","v":0},{"$f":"'Calculations M'!AZ1570","v":0},{"$f":"'Calculations M'!BA1570","v":0},{"$f":"'Calculations M'!BB1570","v":0},{"$f":"'Calculations M'!BC1570","v":0},{"$f":"'Calculations M'!BD1570","v":0},{"$f":"'Calculations M'!BE1570","v":0},{"$f":"'Calculations M'!BF1570","v":0},{"$f":"'Calculations M'!BG1570","v":0},{"$f":"'Calculations M'!BH1570","v":0},{"$f":"'Calculations M'!BI1570","v":0},{"$f":"'Calculations M'!BJ1570","v":0},{"$f":"'Calculations M'!BK1570","v":0},{"$f":"'Calculations M'!BL1570","v":0},{"$f":"'Calculations M'!BM1570","v":0},{"$f":"'Calculations M'!BN1570","v":0},{"$f":"'Calculations M'!BO1570","v":0},{"$f":"'Calculations M'!BP1570","v":0},{"$f":"'Calculations M'!BQ1570","v":0},{"$f":"'Calculations M'!BR1570","v":0},{"$f":"'Calculations M'!BS1570","v":0},{"$f":"'Calculations M'!BT1570","v":0},{"$f":"'Calculations M'!BU1570","v":0},{"$f":"'Calculations M'!BV1570","v":0},{"$f":"'Calculations M'!BW1570","v":0},{"$f":"'Calculations M'!BX1570","v":0},{"$f":"'Calculations M'!BY1570","v":0},{"$f":"'Calculations M'!BZ1570","v":0},{"$f":"'Calculations M'!CA1570","v":0},{"$f":"'Calculations M'!CB1570","v":0},{"$f":"'Calculations M'!CC1570","v":0},{"$f":"'Calculations M'!CD1570","v":0},{"$f":"'Calculations M'!CE1570","v":0},{"$f":"'Calculations M'!CF1570","v":0},{"$f":"'Calculations M'!CG1570","v":0},{"$f":"'Calculations M'!CH1570","v":0},{"$f":"'Calculations M'!CI1570","v":0},{"$f":"'Calculations M'!CJ1570","v":0},{"$f":"'Calculations M'!CK1570","v":0},{"$f":"'Calculations M'!CL1570","v":0},{"$f":"'Calculations M'!CM1570","v":0},{"$f":"'Calculations M'!CN1570","v":0},{"$f":"'Calculations M'!CO1570","v":0},{"$f":"'Calculations M'!CP1570","v":0},{"$f":"'Calculations M'!CQ1570","v":0},{"$f":"'Calculations M'!CR1570","v":0},{"$f":"'Calculations M'!CS1570","v":0},{"$f":"'Calculations M'!CT1570","v":0},{"$f":"'Calculations M'!CU1570","v":0},{"$f":"'Calculations M'!CV1570","v":0},{"$f":"'Calculations M'!CW1570","v":0},{"$f":"'Calculations M'!CX1570","v":0},{"$f":"'Calculations M'!CY1570","v":0},{"$f":"'Calculations M'!CZ1570","v":0},{"$f":"'Calculations M'!DA1570","v":0},{"$f":"'Calculations M'!DB1570","v":0},{"$f":"'Calculations M'!DC1570","v":0},{"$f":"'Calculations M'!DD1570","v":0},{"$f":"'Calculations M'!DE1570","v":0},{"$f":"'Calculations M'!DF1570","v":0},{"$f":"'Calculations M'!DG1570","v":0},{"$f":"'Calculations M'!DH1570","v":0},{"$f":"'Calculations M'!DI1570","v":0},{"$f":"'Calculations M'!DJ1570","v":0},{"$f":"'Calculations M'!DK1570","v":0},{"$f":"'Calculations M'!DL1570","v":0},{"$f":"'Calculations M'!DM1570","v":0},{"$f":"'Calculations M'!DN1570","v":0},{"$f":"'Calculations M'!DO1570","v":0},{"$f":"'Calculations M'!DP1570","v":0},{"$f":"'Calculations M'!DQ1570","v":0},{"$f":"'Calculations M'!DR1570","v":0},{"$f":"'Calculations M'!DS1570","v":0},{"$f":"'Calculations M'!DT1570","v":0},{"$f":"'Calculations M'!DU1570","v":0},{"$f":"'Calculations M'!DV1570","v":0},{"$f":"'Calculations M'!DW1570","v":0},{"$f":"'Calculations M'!DX1570","v":0},{"$f":"'Calculations M'!DY1570","v":0},{"$f":"'Calculations M'!DZ1570","v":0},{"$f":"'Calculations M'!EA1570","v":0},{"$f":"'Calculations M'!EB1570","v":0},{"$f":"'Calculations M'!EC1570","v":0},{"$f":"'Calculations M'!ED1570","v":0},{"$f":"'Calculations M'!EE1570","v":0},{"$f":"'Calculations M'!EF1570","v":0},{"$f":"'Calculations M'!EG1570","v":0},{"$f":"'Calculations M'!EH1570","v":0},{"$f":"'Calculations M'!EI1570","v":0},{"$f":"'Calculations M'!EJ1570","v":0},{"$f":"'Calculations M'!EK1570","v":0},{"$f":"'Calculations M'!EL1570","v":0},{"$f":"'Calculations M'!EM1570","v":0},{"$f":"'Calculations M'!EN1570","v":0},{"$f":"'Calculations M'!EO1570","v":0},{"$f":"'Calculations M'!EP1570","v":0},{"$f":"'Calculations M'!EQ1570","v":0},{"$f":"'Calculations M'!ER1570","v":0},{"$f":"'Calculations M'!ES1570","v":0},{"$f":"'Calculations M'!ET1570","v":0},{"$f":"'Calculations M'!EU1570","v":0},{"$f":"'Calculations M'!EV1570","v":0},{"$f":"'Calculations M'!EW1570","v":0},{"$f":"'Calculations M'!EX1570","v":0},{"$f":"'Calculations M'!EY1570","v":0},{"$f":"'Calculations M'!EZ1570","v":0},{"$f":"'Calculations M'!FA1570","v":0},{"$f":"'Calculations M'!FB1570","v":0},{"$f":"'Calculations M'!FC1570","v":0},{"$f":"'Calculations M'!FD1570","v":0},{"$f":"'Calculations M'!FE1570","v":0},{"$f":"'Calculations M'!FF1570","v":0},{"$f":"'Calculations M'!FG1570","v":0},{"$f":"'Calculations M'!FH1570","v":0},{"$f":"'Calculations M'!FI1570","v":0},{"$f":"'Calculations M'!FJ1570","v":0},{"$f":"'Calculations M'!FK1570","v":0},{"$f":"'Calculations M'!FL1570","v":0},{"$f":"'Calculations M'!FM1570","v":0},{"$f":"'Calculations M'!FN1570","v":0},{"$f":"'Calculations M'!FO1570","v":0},{"$f":"'Calculations M'!FP1570","v":0},{"$f":"'Calculations M'!FQ1570","v":0},{"$f":"'Calculations M'!FR1570","v":0},{"$f":"'Calculations M'!FS1570","v":0},{"$f":"'Calculations M'!FT1570","v":0},{"$f":"'Calculations M'!FU1570","v":0},{"$f":"'Calculations M'!FV1570","v":0},{"$f":"'Calculations M'!FW1570","v":0},{"$f":"'Calculations M'!FX1570","v":0},{"$f":"'Calculations M'!FY1570","v":0},{"$f":"'Calculations M'!FZ1570","v":0},{"$f":"'Calculations M'!GA1570","v":0},{"$f":"'Calculations M'!GB1570","v":0},{"$f":"'Calculations M'!GC1570","v":0},{"$f":"'Calculations M'!GD1570","v":0},{"$f":"'Calculations M'!GE1570","v":0},{"$f":"'Calculations M'!GF1570","v":0},{"$f":"'Calculations M'!GG1570","v":0},{"$f":"'Calculations M'!GH1570","v":0},{"$f":"'Calculations M'!GI1570","v":0},{"$f":"'Calculations M'!GJ1570","v":0},{"$f":"'Calculations M'!GK1570","v":0},{"$f":"'Calculations M'!GL1570","v":0},{"$f":"'Calculations M'!GM1570","v":0},{"$f":"'Calculations M'!GN1570","v":0},{"$f":"'Calculations M'!GO1570","v":0},{"$f":"'Calculations M'!GP1570","v":0},{"$f":"'Calculations M'!GQ1570","v":0},{"$f":"'Calculations M'!GR1570","v":0},{"$f":"'Calculations M'!GS1570","v":0},{"$f":"'Calculations M'!GT1570","v":0},{"$f":"'Calculations M'!GU1570","v":0},{"$f":"'Calculations M'!GV1570","v":0},{"$f":"'Calculations M'!GW1570","v":0},{"$f":"'Calculations M'!GX1570","v":0},{"$f":"'Calculations M'!GY1570","v":0},{"$f":"'Calculations M'!GZ1570","v":0},{"$f":"'Calculations M'!HA1570","v":0},{"$f":"'Calculations M'!HB1570","v":0},{"$f":"'Calculations M'!HC1570","v":0},{"$f":"'Calculations M'!HD1570","v":0},{"$f":"'Calculations M'!HE1570","v":0},{"$f":"'Calculations M'!HF1570","v":0},{"$f":"'Calculations M'!HG1570","v":0},{"$f":"'Calculations M'!HH1570","v":0},{"$f":"'Calculations M'!HI1570","v":0},{"$f":"'Calculations M'!HJ1570","v":0},{"$f":"'Calculations M'!HK1570","v":0},{"$f":"'Calculations M'!HL1570","v":0},{"$f":"'Calculations M'!HM1570","v":0},{"$f":"'Calculations M'!HN1570","v":0},{"$f":"'Calculations M'!HO1570","v":0},{"$f":"'Calculations M'!HP1570","v":0},{"$f":"'Calculations M'!HQ1570","v":0},{"$f":"'Calculations M'!HR1570","v":0},{"$f":"'Calculations M'!HS1570","v":0},{"$f":"'Calculations M'!HT1570","v":0},{"$f":"'Calculations M'!HU1570","v":0},{"$f":"'Calculations M'!HV1570","v":0},{"$f":"'Calculations M'!HW1570","v":0},{"$f":"'Calculations M'!HX1570","v":0},{"$f":"'Calculations M'!HY1570","v":0},{"$f":"'Calculations M'!HZ1570","v":0},{"$f":"'Calculations M'!IA1570","v":0},{"$f":"'Calculations M'!IB1570","v":0},{"$f":"'Calculations M'!IC1570","v":0},{"$f":"'Calculations M'!ID1570","v":0},{"$f":"'Calculations M'!IE1570","v":0},{"$f":"'Calculations M'!IF1570","v":0},{"$f":"'Calculations M'!IG1570","v":0},{"$f":"'Calculations M'!IH1570","v":0},{"$f":"'Calculations M'!II1570","v":0},{"$f":"'Calculations M'!IJ1570","v":0},{"$f":"'Calculations M'!IK1570","v":0},{"$f":"'Calculations M'!IL1570","v":0},{"$f":"'Calculations M'!IM1570","v":0},{"$f":"'Calculations M'!IN1570","v":0},{"$f":"'Calculations M'!IO1570","v":0},{"$f":"'Calculations M'!IP1570","v":0},{"$f":"'Calculations M'!IQ1570","v":0},{"$f":"'Calculations M'!IR1570","v":0},{"$f":"'Calculations M'!IS1570","v":0},{"$f":"'Calculations M'!IT1570","v":0},{"$f":"'Calculations M'!IU1570","v":0},{"$f":"'Calculations M'!IV1570","v":0},{"$f":"'Calculations M'!IW1570","v":0},{"$f":"'Calculations M'!IX1570","v":0},{"$f":"'Calculations M'!IY1570","v":0},{"$f":"'Calculations M'!IZ1570","v":0},{"$f":"'Calculations M'!JA1570","v":0},{"$f":"'Calculations M'!JB1570","v":0},{"$f":"'Calculations M'!JC1570","v":0},{"$f":"'Calculations M'!JD1570","v":0},{"$f":"'Calculations M'!JE1570","v":0},{"$f":"'Calculations M'!JF1570","v":0},{"$f":"'Calculations M'!JG1570","v":0},{"$f":"'Calculations M'!JH1570","v":0},{"$f":"'Calculations M'!JI1570","v":0},{"$f":"'Calculations M'!JJ1570","v":0},{"$f":"'Calculations M'!JK1570","v":0},{"$f":"'Calculations M'!JL1570","v":0},{"$f":"'Calculations M'!JM1570","v":0},{"$f":"'Calculations M'!JN1570","v":0},{"$f":"'Calculations M'!JO1570","v":0},{"$f":"'Calculations M'!JP1570","v":0},{"$f":"'Calculations M'!JQ1570","v":0},{"$f":"'Calculations M'!JR1570","v":0},{"$f":"'Calculations M'!JS1570","v":0},{"$f":"'Calculations M'!JT1570","v":0},{"$f":"'Calculations M'!JU1570","v":0},{"$f":"'Calculations M'!JV1570","v":0},{"$f":"'Calculations M'!JW1570","v":0},{"$f":"'Calculations M'!JX1570","v":0},{"$f":"'Calculations M'!JY1570","v":0},{"$f":"'Calculations M'!JZ1570","v":0},{"$f":"'Calculations M'!KA1570","v":0},{"$f":"'Calculations M'!KB1570","v":0},{"$f":"'Calculations M'!KC1570","v":0},{"$f":"'Calculations M'!KD1570","v":0},{"$f":"'Calculations M'!KE1570","v":0},{"$f":"'Calculations M'!KF1570","v":0},{"$f":"'Calculations M'!KG1570","v":0},{"$f":"'Calculations M'!KH1570","v":0},{"$f":"'Calculations M'!KI1570","v":0},{"$f":"'Calculations M'!KJ1570","v":0},{"$f":"'Calculations M'!KK1570","v":0},{"$f":"'Calculations M'!KL1570","v":0},{"$f":"'Calculations M'!KM1570","v":0},{"$f":"'Calculations M'!KN1570","v":0},{"$f":"'Calculations M'!KO1570","v":0},{"$f":"'Calculations M'!KP1570","v":0},{"$f":"'Calculations M'!KQ1570","v":0},{"$f":"'Calculations M'!KR1570","v":0},{"$f":"'Calculations M'!KS1570","v":0},{"$f":"'Calculations M'!KT1570","v":0},{"$f":"'Calculations M'!KU1570","v":0},{"$f":"'Calculations M'!KV1570","v":0},{"$f":"'Calculations M'!KW1570","v":0},{"$f":"'Calculations M'!KX1570","v":0},{"$f":"'Calculations M'!KY1570","v":0},{"$f":"'Calculations M'!KZ1570","v":0},{"$f":"'Calculations M'!LA1570","v":0},{"$f":"'Calculations M'!LB1570","v":0},{"$f":"'Calculations M'!LC1570","v":0},{"$f":"'Calculations M'!LD1570","v":0},{"$f":"'Calculations M'!LE1570","v":0},{"$f":"'Calculations M'!LF1570","v":0},{"$f":"'Calculations M'!LG1570","v":0},{"$f":"'Calculations M'!LH1570","v":0},{"$f":"'Calculations M'!LI1570","v":0},{"$f":"'Calculations M'!LJ1570","v":0},{"$f":"'Calculations M'!LK1570","v":0},{"$f":"'Calculations M'!LL1570","v":0},{"$f":"'Calculations M'!LM1570","v":0},{"$f":"'Calculations M'!LN1570","v":0},{"$f":"'Calculations M'!LO1570","v":0},{"$f":"'Calculations M'!LP1570","v":0},{"$f":"'Calculations M'!LQ1570","v":0},{"$f":"'Calculations M'!LR1570","v":0},{"$f":"'Calculations M'!LS1570","v":0},{"$f":"'Calculations M'!LT1570","v":0},{"$f":"'Calculations M'!LU1570","v":0},{"$f":"'Calculations M'!LV1570","v":0},{"$f":"'Calculations M'!LW1570","v":0},{"$f":"'Calculations M'!LX1570","v":0},{"$f":"'Calculations M'!LY1570","v":0},{"$f":"'Calculations M'!LZ1570","v":0},{"$f":"'Calculations M'!MA1570","v":0},{"$f":"'Calculations M'!MB1570","v":0},{"$f":"'Calculations M'!MC1570","v":0},{"$f":"'Calculations M'!MD1570","v":0},{"$f":"'Calculations M'!ME1570","v":0},{"$f":"'Calculations M'!MF1570","v":0},{"$f":"'Calculations M'!MG1570","v":0},{"$f":"'Calculations M'!MH1570","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D776","v":"Other Capital Repayments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1571","v":0},{"$f":"'Calculations M'!AV1571","v":0},{"$f":"'Calculations M'!AW1571","v":0},{"$f":"'Calculations M'!AX1571","v":0},{"$f":"'Calculations M'!AY1571","v":0},{"$f":"'Calculations M'!AZ1571","v":0},{"$f":"'Calculations M'!BA1571","v":0},{"$f":"'Calculations M'!BB1571","v":0},{"$f":"'Calculations M'!BC1571","v":0},{"$f":"'Calculations M'!BD1571","v":0},{"$f":"'Calculations M'!BE1571","v":0},{"$f":"'Calculations M'!BF1571","v":0},{"$f":"'Calculations M'!BG1571","v":0},{"$f":"'Calculations M'!BH1571","v":0},{"$f":"'Calculations M'!BI1571","v":0},{"$f":"'Calculations M'!BJ1571","v":0},{"$f":"'Calculations M'!BK1571","v":0},{"$f":"'Calculations M'!BL1571","v":0},{"$f":"'Calculations M'!BM1571","v":0},{"$f":"'Calculations M'!BN1571","v":0},{"$f":"'Calculations M'!BO1571","v":0},{"$f":"'Calculations M'!BP1571","v":0},{"$f":"'Calculations M'!BQ1571","v":0},{"$f":"'Calculations M'!BR1571","v":0},{"$f":"'Calculations M'!BS1571","v":0},{"$f":"'Calculations M'!BT1571","v":0},{"$f":"'Calculations M'!BU1571","v":0},{"$f":"'Calculations M'!BV1571","v":0},{"$f":"'Calculations M'!BW1571","v":0},{"$f":"'Calculations M'!BX1571","v":0},{"$f":"'Calculations M'!BY1571","v":0},{"$f":"'Calculations M'!BZ1571","v":0},{"$f":"'Calculations M'!CA1571","v":0},{"$f":"'Calculations M'!CB1571","v":0},{"$f":"'Calculations M'!CC1571","v":0},{"$f":"'Calculations M'!CD1571","v":0},{"$f":"'Calculations M'!CE1571","v":0},{"$f":"'Calculations M'!CF1571","v":0},{"$f":"'Calculations M'!CG1571","v":0},{"$f":"'Calculations M'!CH1571","v":0},{"$f":"'Calculations M'!CI1571","v":0},{"$f":"'Calculations M'!CJ1571","v":0},{"$f":"'Calculations M'!CK1571","v":0},{"$f":"'Calculations M'!CL1571","v":0},{"$f":"'Calculations M'!CM1571","v":0},{"$f":"'Calculations M'!CN1571","v":0},{"$f":"'Calculations M'!CO1571","v":0},{"$f":"'Calculations M'!CP1571","v":0},{"$f":"'Calculations M'!CQ1571","v":0},{"$f":"'Calculations M'!CR1571","v":0},{"$f":"'Calculations M'!CS1571","v":0},{"$f":"'Calculations M'!CT1571","v":0},{"$f":"'Calculations M'!CU1571","v":0},{"$f":"'Calculations M'!CV1571","v":0},{"$f":"'Calculations M'!CW1571","v":0},{"$f":"'Calculations M'!CX1571","v":0},{"$f":"'Calculations M'!CY1571","v":0},{"$f":"'Calculations M'!CZ1571","v":0},{"$f":"'Calculations M'!DA1571","v":0},{"$f":"'Calculations M'!DB1571","v":0},{"$f":"'Calculations M'!DC1571","v":0},{"$f":"'Calculations M'!DD1571","v":0},{"$f":"'Calculations M'!DE1571","v":0},{"$f":"'Calculations M'!DF1571","v":0},{"$f":"'Calculations M'!DG1571","v":0},{"$f":"'Calculations M'!DH1571","v":0},{"$f":"'Calculations M'!DI1571","v":0},{"$f":"'Calculations M'!DJ1571","v":0},{"$f":"'Calculations M'!DK1571","v":0},{"$f":"'Calculations M'!DL1571","v":0},{"$f":"'Calculations M'!DM1571","v":0},{"$f":"'Calculations M'!DN1571","v":0},{"$f":"'Calculations M'!DO1571","v":0},{"$f":"'Calculations M'!DP1571","v":0},{"$f":"'Calculations M'!DQ1571","v":0},{"$f":"'Calculations M'!DR1571","v":0},{"$f":"'Calculations M'!DS1571","v":0},{"$f":"'Calculations M'!DT1571","v":0},{"$f":"'Calculations M'!DU1571","v":0},{"$f":"'Calculations M'!DV1571","v":0},{"$f":"'Calculations M'!DW1571","v":0},{"$f":"'Calculations M'!DX1571","v":0},{"$f":"'Calculations M'!DY1571","v":0},{"$f":"'Calculations M'!DZ1571","v":0},{"$f":"'Calculations M'!EA1571","v":0},{"$f":"'Calculations M'!EB1571","v":0},{"$f":"'Calculations M'!EC1571","v":0},{"$f":"'Calculations M'!ED1571","v":0},{"$f":"'Calculations M'!EE1571","v":0},{"$f":"'Calculations M'!EF1571","v":0},{"$f":"'Calculations M'!EG1571","v":0},{"$f":"'Calculations M'!EH1571","v":0},{"$f":"'Calculations M'!EI1571","v":0},{"$f":"'Calculations M'!EJ1571","v":0},{"$f":"'Calculations M'!EK1571","v":0},{"$f":"'Calculations M'!EL1571","v":0},{"$f":"'Calculations M'!EM1571","v":0},{"$f":"'Calculations M'!EN1571","v":0},{"$f":"'Calculations M'!EO1571","v":0},{"$f":"'Calculations M'!EP1571","v":0},{"$f":"'Calculations M'!EQ1571","v":0},{"$f":"'Calculations M'!ER1571","v":0},{"$f":"'Calculations M'!ES1571","v":0},{"$f":"'Calculations M'!ET1571","v":0},{"$f":"'Calculations M'!EU1571","v":0},{"$f":"'Calculations M'!EV1571","v":0},{"$f":"'Calculations M'!EW1571","v":0},{"$f":"'Calculations M'!EX1571","v":0},{"$f":"'Calculations M'!EY1571","v":0},{"$f":"'Calculations M'!EZ1571","v":0},{"$f":"'Calculations M'!FA1571","v":0},{"$f":"'Calculations M'!FB1571","v":0},{"$f":"'Calculations M'!FC1571","v":0},{"$f":"'Calculations M'!FD1571","v":0},{"$f":"'Calculations M'!FE1571","v":0},{"$f":"'Calculations M'!FF1571","v":0},{"$f":"'Calculations M'!FG1571","v":0},{"$f":"'Calculations M'!FH1571","v":0},{"$f":"'Calculations M'!FI1571","v":0},{"$f":"'Calculations M'!FJ1571","v":0},{"$f":"'Calculations M'!FK1571","v":0},{"$f":"'Calculations M'!FL1571","v":0},{"$f":"'Calculations M'!FM1571","v":0},{"$f":"'Calculations M'!FN1571","v":0},{"$f":"'Calculations M'!FO1571","v":0},{"$f":"'Calculations M'!FP1571","v":0},{"$f":"'Calculations M'!FQ1571","v":0},{"$f":"'Calculations M'!FR1571","v":0},{"$f":"'Calculations M'!FS1571","v":0},{"$f":"'Calculations M'!FT1571","v":0},{"$f":"'Calculations M'!FU1571","v":0},{"$f":"'Calculations M'!FV1571","v":0},{"$f":"'Calculations M'!FW1571","v":0},{"$f":"'Calculations M'!FX1571","v":0},{"$f":"'Calculations M'!FY1571","v":0},{"$f":"'Calculations M'!FZ1571","v":0},{"$f":"'Calculations M'!GA1571","v":0},{"$f":"'Calculations M'!GB1571","v":0},{"$f":"'Calculations M'!GC1571","v":0},{"$f":"'Calculations M'!GD1571","v":0},{"$f":"'Calculations M'!GE1571","v":0},{"$f":"'Calculations M'!GF1571","v":0},{"$f":"'Calculations M'!GG1571","v":0},{"$f":"'Calculations M'!GH1571","v":0},{"$f":"'Calculations M'!GI1571","v":0},{"$f":"'Calculations M'!GJ1571","v":0},{"$f":"'Calculations M'!GK1571","v":0},{"$f":"'Calculations M'!GL1571","v":0},{"$f":"'Calculations M'!GM1571","v":0},{"$f":"'Calculations M'!GN1571","v":0},{"$f":"'Calculations M'!GO1571","v":0},{"$f":"'Calculations M'!GP1571","v":0},{"$f":"'Calculations M'!GQ1571","v":0},{"$f":"'Calculations M'!GR1571","v":0},{"$f":"'Calculations M'!GS1571","v":0},{"$f":"'Calculations M'!GT1571","v":0},{"$f":"'Calculations M'!GU1571","v":0},{"$f":"'Calculations M'!GV1571","v":0},{"$f":"'Calculations M'!GW1571","v":0},{"$f":"'Calculations M'!GX1571","v":0},{"$f":"'Calculations M'!GY1571","v":0},{"$f":"'Calculations M'!GZ1571","v":0},{"$f":"'Calculations M'!HA1571","v":0},{"$f":"'Calculations M'!HB1571","v":0},{"$f":"'Calculations M'!HC1571","v":0},{"$f":"'Calculations M'!HD1571","v":0},{"$f":"'Calculations M'!HE1571","v":0},{"$f":"'Calculations M'!HF1571","v":0},{"$f":"'Calculations M'!HG1571","v":0},{"$f":"'Calculations M'!HH1571","v":0},{"$f":"'Calculations M'!HI1571","v":0},{"$f":"'Calculations M'!HJ1571","v":0},{"$f":"'Calculations M'!HK1571","v":0},{"$f":"'Calculations M'!HL1571","v":0},{"$f":"'Calculations M'!HM1571","v":0},{"$f":"'Calculations M'!HN1571","v":0},{"$f":"'Calculations M'!HO1571","v":0},{"$f":"'Calculations M'!HP1571","v":0},{"$f":"'Calculations M'!HQ1571","v":0},{"$f":"'Calculations M'!HR1571","v":0},{"$f":"'Calculations M'!HS1571","v":0},{"$f":"'Calculations M'!HT1571","v":0},{"$f":"'Calculations M'!HU1571","v":0},{"$f":"'Calculations M'!HV1571","v":0},{"$f":"'Calculations M'!HW1571","v":0},{"$f":"'Calculations M'!HX1571","v":0},{"$f":"'Calculations M'!HY1571","v":0},{"$f":"'Calculations M'!HZ1571","v":0},{"$f":"'Calculations M'!IA1571","v":0},{"$f":"'Calculations M'!IB1571","v":0},{"$f":"'Calculations M'!IC1571","v":0},{"$f":"'Calculations M'!ID1571","v":0},{"$f":"'Calculations M'!IE1571","v":0},{"$f":"'Calculations M'!IF1571","v":0},{"$f":"'Calculations M'!IG1571","v":0},{"$f":"'Calculations M'!IH1571","v":0},{"$f":"'Calculations M'!II1571","v":0},{"$f":"'Calculations M'!IJ1571","v":0},{"$f":"'Calculations M'!IK1571","v":0},{"$f":"'Calculations M'!IL1571","v":0},{"$f":"'Calculations M'!IM1571","v":0},{"$f":"'Calculations M'!IN1571","v":0},{"$f":"'Calculations M'!IO1571","v":0},{"$f":"'Calculations M'!IP1571","v":0},{"$f":"'Calculations M'!IQ1571","v":0},{"$f":"'Calculations M'!IR1571","v":0},{"$f":"'Calculations M'!IS1571","v":0},{"$f":"'Calculations M'!IT1571","v":0},{"$f":"'Calculations M'!IU1571","v":0},{"$f":"'Calculations M'!IV1571","v":0},{"$f":"'Calculations M'!IW1571","v":0},{"$f":"'Calculations M'!IX1571","v":0},{"$f":"'Calculations M'!IY1571","v":0},{"$f":"'Calculations M'!IZ1571","v":0},{"$f":"'Calculations M'!JA1571","v":0},{"$f":"'Calculations M'!JB1571","v":0},{"$f":"'Calculations M'!JC1571","v":0},{"$f":"'Calculations M'!JD1571","v":0},{"$f":"'Calculations M'!JE1571","v":0},{"$f":"'Calculations M'!JF1571","v":0},{"$f":"'Calculations M'!JG1571","v":0},{"$f":"'Calculations M'!JH1571","v":0},{"$f":"'Calculations M'!JI1571","v":0},{"$f":"'Calculations M'!JJ1571","v":0},{"$f":"'Calculations M'!JK1571","v":0},{"$f":"'Calculations M'!JL1571","v":0},{"$f":"'Calculations M'!JM1571","v":0},{"$f":"'Calculations M'!JN1571","v":0},{"$f":"'Calculations M'!JO1571","v":0},{"$f":"'Calculations M'!JP1571","v":0},{"$f":"'Calculations M'!JQ1571","v":0},{"$f":"'Calculations M'!JR1571","v":0},{"$f":"'Calculations M'!JS1571","v":0},{"$f":"'Calculations M'!JT1571","v":0},{"$f":"'Calculations M'!JU1571","v":0},{"$f":"'Calculations M'!JV1571","v":0},{"$f":"'Calculations M'!JW1571","v":0},{"$f":"'Calculations M'!JX1571","v":0},{"$f":"'Calculations M'!JY1571","v":0},{"$f":"'Calculations M'!JZ1571","v":0},{"$f":"'Calculations M'!KA1571","v":0},{"$f":"'Calculations M'!KB1571","v":0},{"$f":"'Calculations M'!KC1571","v":0},{"$f":"'Calculations M'!KD1571","v":0},{"$f":"'Calculations M'!KE1571","v":0},{"$f":"'Calculations M'!KF1571","v":0},{"$f":"'Calculations M'!KG1571","v":0},{"$f":"'Calculations M'!KH1571","v":0},{"$f":"'Calculations M'!KI1571","v":0},{"$f":"'Calculations M'!KJ1571","v":0},{"$f":"'Calculations M'!KK1571","v":0},{"$f":"'Calculations M'!KL1571","v":0},{"$f":"'Calculations M'!KM1571","v":0},{"$f":"'Calculations M'!KN1571","v":0},{"$f":"'Calculations M'!KO1571","v":0},{"$f":"'Calculations M'!KP1571","v":0},{"$f":"'Calculations M'!KQ1571","v":0},{"$f":"'Calculations M'!KR1571","v":0},{"$f":"'Calculations M'!KS1571","v":0},{"$f":"'Calculations M'!KT1571","v":0},{"$f":"'Calculations M'!KU1571","v":0},{"$f":"'Calculations M'!KV1571","v":0},{"$f":"'Calculations M'!KW1571","v":0},{"$f":"'Calculations M'!KX1571","v":0},{"$f":"'Calculations M'!KY1571","v":0},{"$f":"'Calculations M'!KZ1571","v":0},{"$f":"'Calculations M'!LA1571","v":0},{"$f":"'Calculations M'!LB1571","v":0},{"$f":"'Calculations M'!LC1571","v":0},{"$f":"'Calculations M'!LD1571","v":0},{"$f":"'Calculations M'!LE1571","v":0},{"$f":"'Calculations M'!LF1571","v":0},{"$f":"'Calculations M'!LG1571","v":0},{"$f":"'Calculations M'!LH1571","v":0},{"$f":"'Calculations M'!LI1571","v":0},{"$f":"'Calculations M'!LJ1571","v":0},{"$f":"'Calculations M'!LK1571","v":0},{"$f":"'Calculations M'!LL1571","v":0},{"$f":"'Calculations M'!LM1571","v":0},{"$f":"'Calculations M'!LN1571","v":0},{"$f":"'Calculations M'!LO1571","v":0},{"$f":"'Calculations M'!LP1571","v":0},{"$f":"'Calculations M'!LQ1571","v":0},{"$f":"'Calculations M'!LR1571","v":0},{"$f":"'Calculations M'!LS1571","v":0},{"$f":"'Calculations M'!LT1571","v":0},{"$f":"'Calculations M'!LU1571","v":0},{"$f":"'Calculations M'!LV1571","v":0},{"$f":"'Calculations M'!LW1571","v":0},{"$f":"'Calculations M'!LX1571","v":0},{"$f":"'Calculations M'!LY1571","v":0},{"$f":"'Calculations M'!LZ1571","v":0},{"$f":"'Calculations M'!MA1571","v":0},{"$f":"'Calculations M'!MB1571","v":0},{"$f":"'Calculations M'!MC1571","v":0},{"$f":"'Calculations M'!MD1571","v":0},{"$f":"'Calculations M'!ME1571","v":0},{"$f":"'Calculations M'!MF1571","v":0},{"$f":"'Calculations M'!MG1571","v":0},{"$f":"'Calculations M'!MH1571","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D777","v":"Scheduled debt service"},null,{"$f":"SUM(G218:G223)","v":{"v":-1608132.468774926,"d":"(1,608,132)"}},{"$nulls":11},{"$f":"SUM(S218:S223)","v":0},{"v":-175025.31583092513,"d":"(175,025)"},{"v":-517360.46007780125,"d":"(517,360)"},{"v":-33684.100493375874,"d":"(33,684)"},{"v":-100710.85311007293,"d":"(100,711)"},{"v":-117720.13687560317,"d":"(117,720)"},{"v":-124653.44633508738,"d":"(124,653)"},{"v":-133464.6299213354,"d":"(133,465)"},{"v":-142820.58399526775,"d":"(142,821)"},{"v":-152744.01277487268,"d":"(152,744)"},{"v":-109948.92936058453,"d":"(109,949)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU218:AU223)","v":0},{"$f":"SUM(AV218:AV223)","v":0},0,0,0,0,0,0,0,0,0,{"v":-5613.203257032978,"d":"(5,613)"},0,0,{"v":-169412.11257389217,"d":"(169,412)"},0,0,{"v":-202644.4954338462,"d":"(202,644)"},0,0,{"v":-200947.47138769232,"d":"(200,947)"},0,0,{"v":-113768.49325626272,"d":"(113,768)"},0,0,0,0,0,0,0,0,0,0,0,{"v":-9773.243222498017,"d":"(9,773)"},0,0,{"v":-23910.85727087786,"d":"(23,911)"},0,0,{"v":-24180.196749153438,"d":"(24,180)"},0,0,{"v":-17536.9028710133,"d":"(17,537)"},0,0,{"v":-28183.552033884145,"d":"(28,184)"},0,0,{"v":-30810.20145602205,"d":"(30,810)"},0,0,{"v":-31215.954353350862,"d":"(31,216)"},0,0,{"v":-22494.866386431633,"d":"(22,495)"},0,0,{"v":-31582.481154826353,"d":"(31,582)"},0,0,{"v":-32426.834980994325,"d":"(32,427)"},0,0,{"$f":"SUM(DH218:DH223)","v":{"v":-32880.855749775226,"d":"(32,881)"}},0,0,{"v":-23924.47678105838,"d":"(23,924)"},0,0,{"v":-33322.021739664764,"d":"(33,322)"},0,0,{"v":-34526.092064589015,"d":"(34,526)"},0,0,{"v":-35092.96268140296,"d":"(35,093)"},0,0,{"v":-25890.795005615713,"d":"(25,891)"},0,0,{"v":-35597.612116038625,"d":"(35,598)"},0,0,{"v":-36883.26011827811,"d":"(36,883)"},0,0,{"v":-37426.99596193817,"d":"(37,427)"},0,0,{"v":-28095.834846629725,"d":"(28,096)"},0,0,{"v":-38000.63665840286,"d":"(38,001)"},0,0,{"v":-39297.116528297,"d":"(39,297)"},0,0,{"v":-39889.80064576807,"d":"(39,890)"},0,0,{"v":-30603.51057789079,"d":"(30,604)"},0,0,{"v":-40538.87328932474,"d":"(40,539)"},0,0,{"v":-41711.82826188908,"d":"(41,712)"},0,0,{"v":-41922.15930786684,"d":"(41,922)"},0,0,{"v":-32231.2424349551,"d":"(32,231)"},0,0,{"v":-35795.5276177626,"d":"(35,796)"},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT218:FT223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF218:IF223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR218:KR223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"NTBInputs!D779","v":"Senior Debt Service"},null,{"$f":"SUM(G224:G225)","v":{"v":-1608132.468774926,"d":"(1,608,132)"}},{"$nulls":11},{"$f":"SUM(S224:S225)","v":0},{"v":-175025.31583092513,"d":"(175,025)"},{"v":-517360.46007780125,"d":"(517,360)"},{"v":-33684.100493375874,"d":"(33,684)"},{"v":-100710.85311007293,"d":"(100,711)"},{"v":-117720.13687560317,"d":"(117,720)"},{"v":-124653.44633508738,"d":"(124,653)"},{"v":-133464.6299213354,"d":"(133,465)"},{"v":-142820.58399526775,"d":"(142,821)"},{"v":-152744.01277487268,"d":"(152,744)"},{"v":-109948.92936058453,"d":"(109,949)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU224:AU225)","v":0},{"$f":"SUM(AV224:AV225)","v":0},0,0,0,0,0,0,0,0,0,{"v":-5613.203257032978,"d":"(5,613)"},0,0,{"v":-169412.11257389217,"d":"(169,412)"},0,0,{"v":-202644.4954338462,"d":"(202,644)"},0,0,{"v":-200947.47138769232,"d":"(200,947)"},0,0,{"v":-113768.49325626272,"d":"(113,768)"},0,0,0,0,0,0,0,0,0,0,0,{"v":-9773.243222498017,"d":"(9,773)"},0,0,{"v":-23910.85727087786,"d":"(23,911)"},0,0,{"v":-24180.196749153438,"d":"(24,180)"},0,0,{"v":-17536.9028710133,"d":"(17,537)"},0,0,{"v":-28183.552033884145,"d":"(28,184)"},0,0,{"v":-30810.20145602205,"d":"(30,810)"},0,0,{"v":-31215.954353350862,"d":"(31,216)"},0,0,{"v":-22494.866386431633,"d":"(22,495)"},0,0,{"v":-31582.481154826353,"d":"(31,582)"},0,0,{"v":-32426.834980994325,"d":"(32,427)"},0,0,{"$f":"SUM(DH224:DH225)","v":{"v":-32880.855749775226,"d":"(32,881)"}},0,0,{"v":-23924.47678105838,"d":"(23,924)"},0,0,{"v":-33322.021739664764,"d":"(33,322)"},0,0,{"v":-34526.092064589015,"d":"(34,526)"},0,0,{"v":-35092.96268140296,"d":"(35,093)"},0,0,{"v":-25890.795005615713,"d":"(25,891)"},0,0,{"v":-35597.612116038625,"d":"(35,598)"},0,0,{"v":-36883.26011827811,"d":"(36,883)"},0,0,{"v":-37426.99596193817,"d":"(37,427)"},0,0,{"v":-28095.834846629725,"d":"(28,096)"},0,0,{"v":-38000.63665840286,"d":"(38,001)"},0,0,{"v":-39297.116528297,"d":"(39,297)"},0,0,{"v":-39889.80064576807,"d":"(39,890)"},0,0,{"v":-30603.51057789079,"d":"(30,604)"},0,0,{"v":-40538.87328932474,"d":"(40,539)"},0,0,{"v":-41711.82826188908,"d":"(41,712)"},0,0,{"v":-41922.15930786684,"d":"(41,922)"},0,0,{"v":-32231.2424349551,"d":"(32,231)"},0,0,{"v":-35795.5276177626,"d":"(35,796)"},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT224:FT225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF224:IF225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR224:KR225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"$f":"NTBInputs!C780","v":"CASHFLOW AVAILABLE AFTER DEBT SERVICE"},null,null,{"$f":"SUM(G215,G226)","v":{"v":1349146.9135354431,"d":"1,349,147"}},{"$nulls":11},{"$f":"SUM(S215,S226)","v":0},{"v":-190074.22954307703,"d":"(190,074)"},{"v":-284589.6635752815,"d":"(284,590)"},{"v":-100793.78857337587,"d":"(100,794)"},{"v":-229314.36703007287,"d":"(229,314)"},{"v":124156.08872439683,"d":"124,156"},{"v":102445.3331849126,"d":"102,445"},{"v":80119.94815866454,"d":"80,120"},{"v":63677.75712473231,"d":"63,678"},{"v":47487.07650512722,"d":"47,487"},{"v":86865.52823941543,"d":"86,866"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.6859199999,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000002,"d":"180,913"},{"v":169104.09399999998,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU215,AU226)","v":0},{"$f":"SUM(AV215,AV226)","v":0},0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-1584428.6425189744,"d":"(1,584,429)"},{"v":21887.519522051298,"d":"21,888"},{"v":15817.320890659346,"d":"15,817"},{"v":37277.10285538464,"d":"37,277"},{"v":37277.10285538464,"d":"37,277"},{"v":-146744.74584158446,"d":"(146,745)"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":-174267.39257846156,"d":"(174,267)"},{"v":56782.26359175044,"d":"56,782"},{"v":32827.10285538464,"d":"32,827"},{"v":-181470.36853230768,"d":"(181,470)"},{"v":29440.524147692326,"d":"29,441"},{"v":32827.10285538464,"d":"32,827"},{"v":-84327.9691085704,"d":"(84,328)"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.5195220513,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333346,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.5979466667,"d":"(317,154)"},{"v":9496.402053333344,"d":"9,496"},{"v":21276.612933333345,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":17362.536377501994,"d":"17,363"},{"v":33155.56872000001,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":-3574.9268708778473,"d":"(3,575)"},{"v":-375378.39920000004,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":-4008.5959491534377,"d":"(4,009)"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":-6265.3020710133005,"d":"(6,265)"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":-4990.5080338841435,"d":"(4,991)"},{"v":29071.6008,"d":"29,072"},{"v":26348.95552000001,"d":"26,349"},{"v":-12914.451696022043,"d":"(12,914)"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":-13766.998833350852,"d":"(13,767)"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":-13945.910866431625,"d":"(13,946)"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":-11017.927554826354,"d":"(11,018)"},{"v":26348.95552000001,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":-15793.247620994327,"d":"(15,793)"},{"v":20490.690720000006,"d":"20,491"},{"v":19204.9896,"d":"19,205"},{"$f":"SUM(DH215,DH226)","v":{"v":-16840.16502977522,"d":"(16,840)"}},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":-16783.786061058374,"d":"(16,784)"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":-14117.032139664763,"d":"(14,117)"},{"v":24940.690720000006,"d":"24,941"},{"v":23814.078879999994,"d":"23,814"},{"v":-17655.494144589014,"d":"(17,655)"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":-20178.883801402968,"d":"(20,179)"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":-19876.71612561572,"d":"(19,877)"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":-17480.273716038624,"d":"(17,480)"},{"v":23814.078879999994,"d":"23,814"},{"v":23203.830800000003,"d":"23,204"},{"v":-21806.339718278105,"d":"(21,806)"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":-23123.165161938166,"d":"(23,123)"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":-22692.00404662972,"d":"(22,692)"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":-20472.442658402855,"d":"(20,472)"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.524879999997,"d":"22,641"},{"v":-24725.061088297,"d":"(24,725)"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":-26149.27576576807,"d":"(26,149)"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":-25762.985697890792,"d":"(25,763)"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":-23554.504889324744,"d":"(23,555)"},{"v":22640.524879999997,"d":"22,641"},{"v":22264.9876,"d":"22,265"},{"v":-27476.349461889076,"d":"(27,476)"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":-28557.171707866837,"d":"(28,557)"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":-27766.2548349551,"d":"(27,766)"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":-19173.7096177626,"d":"(19,174)"},{"v":22264.9876,"d":"22,265"},{"v":21795.566000000006,"d":"21,796"},{"v":14991.694000000001,"d":"14,992"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":3995.5660000000044,"d":"3,996"},{"$f":"SUM(FT215,FT226)","v":{"v":16168.630000000003,"d":"16,169"}},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":21795.566000000006,"d":"21,796"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21466.970879999993,"d":"21,467"},{"v":13520.253439999999,"d":"13,520"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.9708799999917,"d":"3,667"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":21466.970879999993,"d":"21,467"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21560.855200000005,"d":"21,561"},{"v":14773.216800000007,"d":"14,773"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":12660.855200000004,"d":"12,661"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.8552000000036,"d":"3,761"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":21560.855200000005,"d":"21,561"},{"v":21373.086560000003,"d":"21,373"},{"v":13436.109280000002,"d":"13,436"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.0865600000016,"d":"3,573"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":21373.086560000003,"d":"21,373"},{"$f":"SUM(IF215,IF226)","v":{"v":20997.549280000007,"d":"20,998"}},{"v":13099.532640000003,"d":"13,100"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.549280000005,"d":"12,098"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000047,"d":"3,198"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":20997.549280000007,"d":"20,998"},{"v":20622.012000000002,"d":"20,622"},{"v":12762.956000000004,"d":"12,763"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":11722.012,"d":"11,722"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.0120000000006,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":20622.012000000002,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333337,"d":"7,822"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333338,"d":"6,609"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333338,"d":"14,434"},{"v":14340.365893333334,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.6341066666664,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333334,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"$f":"SUM(KR215,KR226)","v":{"v":5346.481573333336,"d":"5,346"}},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333332,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333332,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C782","v":"EQUITY CASHFLOWS"}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D783","v":"Shareholder loan interest"},null,{"$f":"SUM(S230:AQ230)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU230:$MH230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU230:$MH230)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1488","v":0},{"$f":"'Calculations M'!AV1488","v":0},{"$f":"'Calculations M'!AW1488","v":0},{"$f":"'Calculations M'!AX1488","v":0},{"$f":"'Calculations M'!AY1488","v":0},{"$f":"'Calculations M'!AZ1488","v":0},{"$f":"'Calculations M'!BA1488","v":0},{"$f":"'Calculations M'!BB1488","v":0},{"$f":"'Calculations M'!BC1488","v":0},{"$f":"'Calculations M'!BD1488","v":0},{"$f":"'Calculations M'!BE1488","v":0},{"$f":"'Calculations M'!BF1488","v":0},{"$f":"'Calculations M'!BG1488","v":0},{"$f":"'Calculations M'!BH1488","v":0},{"$f":"'Calculations M'!BI1488","v":0},{"$f":"'Calculations M'!BJ1488","v":0},{"$f":"'Calculations M'!BK1488","v":0},{"$f":"'Calculations M'!BL1488","v":0},{"$f":"'Calculations M'!BM1488","v":0},{"$f":"'Calculations M'!BN1488","v":0},{"$f":"'Calculations M'!BO1488","v":0},{"$f":"'Calculations M'!BP1488","v":0},{"$f":"'Calculations M'!BQ1488","v":0},{"$f":"'Calculations M'!BR1488","v":0},{"$f":"'Calculations M'!BS1488","v":0},{"$f":"'Calculations M'!BT1488","v":0},{"$f":"'Calculations M'!BU1488","v":0},{"$f":"'Calculations M'!BV1488","v":0},{"$f":"'Calculations M'!BW1488","v":0},{"$f":"'Calculations M'!BX1488","v":0},{"$f":"'Calculations M'!BY1488","v":0},{"$f":"'Calculations M'!BZ1488","v":0},{"$f":"'Calculations M'!CA1488","v":0},{"$f":"'Calculations M'!CB1488","v":0},{"$f":"'Calculations M'!CC1488","v":0},{"$f":"'Calculations M'!CD1488","v":0},{"$f":"'Calculations M'!CE1488","v":0},{"$f":"'Calculations M'!CF1488","v":0},{"$f":"'Calculations M'!CG1488","v":0},{"$f":"'Calculations M'!CH1488","v":0},{"$f":"'Calculations M'!CI1488","v":0},{"$f":"'Calculations M'!CJ1488","v":0},{"$f":"'Calculations M'!CK1488","v":0},{"$f":"'Calculations M'!CL1488","v":0},{"$f":"'Calculations M'!CM1488","v":0},{"$f":"'Calculations M'!CN1488","v":0},{"$f":"'Calculations M'!CO1488","v":0},{"$f":"'Calculations M'!CP1488","v":0},{"$f":"'Calculations M'!CQ1488","v":0},{"$f":"'Calculations M'!CR1488","v":0},{"$f":"'Calculations M'!CS1488","v":0},{"$f":"'Calculations M'!CT1488","v":0},{"$f":"'Calculations M'!CU1488","v":0},{"$f":"'Calculations M'!CV1488","v":0},{"$f":"'Calculations M'!CW1488","v":0},{"$f":"'Calculations M'!CX1488","v":0},{"$f":"'Calculations M'!CY1488","v":0},{"$f":"'Calculations M'!CZ1488","v":0},{"$f":"'Calculations M'!DA1488","v":0},{"$f":"'Calculations M'!DB1488","v":0},{"$f":"'Calculations M'!DC1488","v":0},{"$f":"'Calculations M'!DD1488","v":0},{"$f":"'Calculations M'!DE1488","v":0},{"$f":"'Calculations M'!DF1488","v":0},{"$f":"'Calculations M'!DG1488","v":0},{"$f":"'Calculations M'!DH1488","v":0},{"$f":"'Calculations M'!DI1488","v":0},{"$f":"'Calculations M'!DJ1488","v":0},{"$f":"'Calculations M'!DK1488","v":0},{"$f":"'Calculations M'!DL1488","v":0},{"$f":"'Calculations M'!DM1488","v":0},{"$f":"'Calculations M'!DN1488","v":0},{"$f":"'Calculations M'!DO1488","v":0},{"$f":"'Calculations M'!DP1488","v":0},{"$f":"'Calculations M'!DQ1488","v":0},{"$f":"'Calculations M'!DR1488","v":0},{"$f":"'Calculations M'!DS1488","v":0},{"$f":"'Calculations M'!DT1488","v":0},{"$f":"'Calculations M'!DU1488","v":0},{"$f":"'Calculations M'!DV1488","v":0},{"$f":"'Calculations M'!DW1488","v":0},{"$f":"'Calculations M'!DX1488","v":0},{"$f":"'Calculations M'!DY1488","v":0},{"$f":"'Calculations M'!DZ1488","v":0},{"$f":"'Calculations M'!EA1488","v":0},{"$f":"'Calculations M'!EB1488","v":0},{"$f":"'Calculations M'!EC1488","v":0},{"$f":"'Calculations M'!ED1488","v":0},{"$f":"'Calculations M'!EE1488","v":0},{"$f":"'Calculations M'!EF1488","v":0},{"$f":"'Calculations M'!EG1488","v":0},{"$f":"'Calculations M'!EH1488","v":0},{"$f":"'Calculations M'!EI1488","v":0},{"$f":"'Calculations M'!EJ1488","v":0},{"$f":"'Calculations M'!EK1488","v":0},{"$f":"'Calculations M'!EL1488","v":0},{"$f":"'Calculations M'!EM1488","v":0},{"$f":"'Calculations M'!EN1488","v":0},{"$f":"'Calculations M'!EO1488","v":0},{"$f":"'Calculations M'!EP1488","v":0},{"$f":"'Calculations M'!EQ1488","v":0},{"$f":"'Calculations M'!ER1488","v":0},{"$f":"'Calculations M'!ES1488","v":0},{"$f":"'Calculations M'!ET1488","v":0},{"$f":"'Calculations M'!EU1488","v":0},{"$f":"'Calculations M'!EV1488","v":0},{"$f":"'Calculations M'!EW1488","v":0},{"$f":"'Calculations M'!EX1488","v":0},{"$f":"'Calculations M'!EY1488","v":0},{"$f":"'Calculations M'!EZ1488","v":0},{"$f":"'Calculations M'!FA1488","v":0},{"$f":"'Calculations M'!FB1488","v":0},{"$f":"'Calculations M'!FC1488","v":0},{"$f":"'Calculations M'!FD1488","v":0},{"$f":"'Calculations M'!FE1488","v":0},{"$f":"'Calculations M'!FF1488","v":0},{"$f":"'Calculations M'!FG1488","v":0},{"$f":"'Calculations M'!FH1488","v":0},{"$f":"'Calculations M'!FI1488","v":0},{"$f":"'Calculations M'!FJ1488","v":0},{"$f":"'Calculations M'!FK1488","v":0},{"$f":"'Calculations M'!FL1488","v":0},{"$f":"'Calculations M'!FM1488","v":0},{"$f":"'Calculations M'!FN1488","v":0},{"$f":"'Calculations M'!FO1488","v":0},{"$f":"'Calculations M'!FP1488","v":0},{"$f":"'Calculations M'!FQ1488","v":0},{"$f":"'Calculations M'!FR1488","v":0},{"$f":"'Calculations M'!FS1488","v":0},{"$f":"'Calculations M'!FT1488","v":0},{"$f":"'Calculations M'!FU1488","v":0},{"$f":"'Calculations M'!FV1488","v":0},{"$f":"'Calculations M'!FW1488","v":0},{"$f":"'Calculations M'!FX1488","v":0},{"$f":"'Calculations M'!FY1488","v":0},{"$f":"'Calculations M'!FZ1488","v":0},{"$f":"'Calculations M'!GA1488","v":0},{"$f":"'Calculations M'!GB1488","v":0},{"$f":"'Calculations M'!GC1488","v":0},{"$f":"'Calculations M'!GD1488","v":0},{"$f":"'Calculations M'!GE1488","v":0},{"$f":"'Calculations M'!GF1488","v":0},{"$f":"'Calculations M'!GG1488","v":0},{"$f":"'Calculations M'!GH1488","v":0},{"$f":"'Calculations M'!GI1488","v":0},{"$f":"'Calculations M'!GJ1488","v":0},{"$f":"'Calculations M'!GK1488","v":0},{"$f":"'Calculations M'!GL1488","v":0},{"$f":"'Calculations M'!GM1488","v":0},{"$f":"'Calculations M'!GN1488","v":0},{"$f":"'Calculations M'!GO1488","v":0},{"$f":"'Calculations M'!GP1488","v":0},{"$f":"'Calculations M'!GQ1488","v":0},{"$f":"'Calculations M'!GR1488","v":0},{"$f":"'Calculations M'!GS1488","v":0},{"$f":"'Calculations M'!GT1488","v":0},{"$f":"'Calculations M'!GU1488","v":0},{"$f":"'Calculations M'!GV1488","v":0},{"$f":"'Calculations M'!GW1488","v":0},{"$f":"'Calculations M'!GX1488","v":0},{"$f":"'Calculations M'!GY1488","v":0},{"$f":"'Calculations M'!GZ1488","v":0},{"$f":"'Calculations M'!HA1488","v":0},{"$f":"'Calculations M'!HB1488","v":0},{"$f":"'Calculations M'!HC1488","v":0},{"$f":"'Calculations M'!HD1488","v":0},{"$f":"'Calculations M'!HE1488","v":0},{"$f":"'Calculations M'!HF1488","v":0},{"$f":"'Calculations M'!HG1488","v":0},{"$f":"'Calculations M'!HH1488","v":0},{"$f":"'Calculations M'!HI1488","v":0},{"$f":"'Calculations M'!HJ1488","v":0},{"$f":"'Calculations M'!HK1488","v":0},{"$f":"'Calculations M'!HL1488","v":0},{"$f":"'Calculations M'!HM1488","v":0},{"$f":"'Calculations M'!HN1488","v":0},{"$f":"'Calculations M'!HO1488","v":0},{"$f":"'Calculations M'!HP1488","v":0},{"$f":"'Calculations M'!HQ1488","v":0},{"$f":"'Calculations M'!HR1488","v":0},{"$f":"'Calculations M'!HS1488","v":0},{"$f":"'Calculations M'!HT1488","v":0},{"$f":"'Calculations M'!HU1488","v":0},{"$f":"'Calculations M'!HV1488","v":0},{"$f":"'Calculations M'!HW1488","v":0},{"$f":"'Calculations M'!HX1488","v":0},{"$f":"'Calculations M'!HY1488","v":0},{"$f":"'Calculations M'!HZ1488","v":0},{"$f":"'Calculations M'!IA1488","v":0},{"$f":"'Calculations M'!IB1488","v":0},{"$f":"'Calculations M'!IC1488","v":0},{"$f":"'Calculations M'!ID1488","v":0},{"$f":"'Calculations M'!IE1488","v":0},{"$f":"'Calculations M'!IF1488","v":0},{"$f":"'Calculations M'!IG1488","v":0},{"$f":"'Calculations M'!IH1488","v":0},{"$f":"'Calculations M'!II1488","v":0},{"$f":"'Calculations M'!IJ1488","v":0},{"$f":"'Calculations M'!IK1488","v":0},{"$f":"'Calculations M'!IL1488","v":0},{"$f":"'Calculations M'!IM1488","v":0},{"$f":"'Calculations M'!IN1488","v":0},{"$f":"'Calculations M'!IO1488","v":0},{"$f":"'Calculations M'!IP1488","v":0},{"$f":"'Calculations M'!IQ1488","v":0},{"$f":"'Calculations M'!IR1488","v":0},{"$f":"'Calculations M'!IS1488","v":0},{"$f":"'Calculations M'!IT1488","v":0},{"$f":"'Calculations M'!IU1488","v":0},{"$f":"'Calculations M'!IV1488","v":0},{"$f":"'Calculations M'!IW1488","v":0},{"$f":"'Calculations M'!IX1488","v":0},{"$f":"'Calculations M'!IY1488","v":0},{"$f":"'Calculations M'!IZ1488","v":0},{"$f":"'Calculations M'!JA1488","v":0},{"$f":"'Calculations M'!JB1488","v":0},{"$f":"'Calculations M'!JC1488","v":0},{"$f":"'Calculations M'!JD1488","v":0},{"$f":"'Calculations M'!JE1488","v":0},{"$f":"'Calculations M'!JF1488","v":0},{"$f":"'Calculations M'!JG1488","v":0},{"$f":"'Calculations M'!JH1488","v":0},{"$f":"'Calculations M'!JI1488","v":0},{"$f":"'Calculations M'!JJ1488","v":0},{"$f":"'Calculations M'!JK1488","v":0},{"$f":"'Calculations M'!JL1488","v":0},{"$f":"'Calculations M'!JM1488","v":0},{"$f":"'Calculations M'!JN1488","v":0},{"$f":"'Calculations M'!JO1488","v":0},{"$f":"'Calculations M'!JP1488","v":0},{"$f":"'Calculations M'!JQ1488","v":0},{"$f":"'Calculations M'!JR1488","v":0},{"$f":"'Calculations M'!JS1488","v":0},{"$f":"'Calculations M'!JT1488","v":0},{"$f":"'Calculations M'!JU1488","v":0},{"$f":"'Calculations M'!JV1488","v":0},{"$f":"'Calculations M'!JW1488","v":0},{"$f":"'Calculations M'!JX1488","v":0},{"$f":"'Calculations M'!JY1488","v":0},{"$f":"'Calculations M'!JZ1488","v":0},{"$f":"'Calculations M'!KA1488","v":0},{"$f":"'Calculations M'!KB1488","v":0},{"$f":"'Calculations M'!KC1488","v":0},{"$f":"'Calculations M'!KD1488","v":0},{"$f":"'Calculations M'!KE1488","v":0},{"$f":"'Calculations M'!KF1488","v":0},{"$f":"'Calculations M'!KG1488","v":0},{"$f":"'Calculations M'!KH1488","v":0},{"$f":"'Calculations M'!KI1488","v":0},{"$f":"'Calculations M'!KJ1488","v":0},{"$f":"'Calculations M'!KK1488","v":0},{"$f":"'Calculations M'!KL1488","v":0},{"$f":"'Calculations M'!KM1488","v":0},{"$f":"'Calculations M'!KN1488","v":0},{"$f":"'Calculations M'!KO1488","v":0},{"$f":"'Calculations M'!KP1488","v":0},{"$f":"'Calculations M'!KQ1488","v":0},{"$f":"'Calculations M'!KR1488","v":0},{"$f":"'Calculations M'!KS1488","v":0},{"$f":"'Calculations M'!KT1488","v":0},{"$f":"'Calculations M'!KU1488","v":0},{"$f":"'Calculations M'!KV1488","v":0},{"$f":"'Calculations M'!KW1488","v":0},{"$f":"'Calculations M'!KX1488","v":0},{"$f":"'Calculations M'!KY1488","v":0},{"$f":"'Calculations M'!KZ1488","v":0},{"$f":"'Calculations M'!LA1488","v":0},{"$f":"'Calculations M'!LB1488","v":0},{"$f":"'Calculations M'!LC1488","v":0},{"$f":"'Calculations M'!LD1488","v":0},{"$f":"'Calculations M'!LE1488","v":0},{"$f":"'Calculations M'!LF1488","v":0},{"$f":"'Calculations M'!LG1488","v":0},{"$f":"'Calculations M'!LH1488","v":0},{"$f":"'Calculations M'!LI1488","v":0},{"$f":"'Calculations M'!LJ1488","v":0},{"$f":"'Calculations M'!LK1488","v":0},{"$f":"'Calculations M'!LL1488","v":0},{"$f":"'Calculations M'!LM1488","v":0},{"$f":"'Calculations M'!LN1488","v":0},{"$f":"'Calculations M'!LO1488","v":0},{"$f":"'Calculations M'!LP1488","v":0},{"$f":"'Calculations M'!LQ1488","v":0},{"$f":"'Calculations M'!LR1488","v":0},{"$f":"'Calculations M'!LS1488","v":0},{"$f":"'Calculations M'!LT1488","v":0},{"$f":"'Calculations M'!LU1488","v":0},{"$f":"'Calculations M'!LV1488","v":0},{"$f":"'Calculations M'!LW1488","v":0},{"$f":"'Calculations M'!LX1488","v":0},{"$f":"'Calculations M'!LY1488","v":0},{"$f":"'Calculations M'!LZ1488","v":0},{"$f":"'Calculations M'!MA1488","v":0},{"$f":"'Calculations M'!MB1488","v":0},{"$f":"'Calculations M'!MC1488","v":0},{"$f":"'Calculations M'!MD1488","v":0},{"$f":"'Calculations M'!ME1488","v":0},{"$f":"'Calculations M'!MF1488","v":0},{"$f":"'Calculations M'!MG1488","v":0},{"$f":"'Calculations M'!MH1488","v":0}]
[null,"Immaterial",null,null,{"$f":"NTBInputs!D784","v":"Shareholder loan repayments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1489","v":0},{"$f":"'Calculations M'!AV1489","v":0},{"$f":"'Calculations M'!AW1489","v":0},{"$f":"'Calculations M'!AX1489","v":0},{"$f":"'Calculations M'!AY1489","v":0},{"$f":"'Calculations M'!AZ1489","v":0},{"$f":"'Calculations M'!BA1489","v":0},{"$f":"'Calculations M'!BB1489","v":0},{"$f":"'Calculations M'!BC1489","v":0},{"$f":"'Calculations M'!BD1489","v":0},{"$f":"'Calculations M'!BE1489","v":0},{"$f":"'Calculations M'!BF1489","v":0},{"$f":"'Calculations M'!BG1489","v":0},{"$f":"'Calculations M'!BH1489","v":0},{"$f":"'Calculations M'!BI1489","v":0},{"$f":"'Calculations M'!BJ1489","v":0},{"$f":"'Calculations M'!BK1489","v":0},{"$f":"'Calculations M'!BL1489","v":0},{"$f":"'Calculations M'!BM1489","v":0},{"$f":"'Calculations M'!BN1489","v":0},{"$f":"'Calculations M'!BO1489","v":0},{"$f":"'Calculations M'!BP1489","v":0},{"$f":"'Calculations M'!BQ1489","v":0},{"$f":"'Calculations M'!BR1489","v":0},{"$f":"'Calculations M'!BS1489","v":0},{"$f":"'Calculations M'!BT1489","v":0},{"$f":"'Calculations M'!BU1489","v":0},{"$f":"'Calculations M'!BV1489","v":0},{"$f":"'Calculations M'!BW1489","v":0},{"$f":"'Calculations M'!BX1489","v":0},{"$f":"'Calculations M'!BY1489","v":0},{"$f":"'Calculations M'!BZ1489","v":0},{"$f":"'Calculations M'!CA1489","v":0},{"$f":"'Calculations M'!CB1489","v":0},{"$f":"'Calculations M'!CC1489","v":0},{"$f":"'Calculations M'!CD1489","v":0},{"$f":"'Calculations M'!CE1489","v":0},{"$f":"'Calculations M'!CF1489","v":0},{"$f":"'Calculations M'!CG1489","v":0},{"$f":"'Calculations M'!CH1489","v":0},{"$f":"'Calculations M'!CI1489","v":0},{"$f":"'Calculations M'!CJ1489","v":0},{"$f":"'Calculations M'!CK1489","v":0},{"$f":"'Calculations M'!CL1489","v":0},{"$f":"'Calculations M'!CM1489","v":0},{"$f":"'Calculations M'!CN1489","v":0},{"$f":"'Calculations M'!CO1489","v":0},{"$f":"'Calculations M'!CP1489","v":0},{"$f":"'Calculations M'!CQ1489","v":0},{"$f":"'Calculations M'!CR1489","v":0},{"$f":"'Calculations M'!CS1489","v":0},{"$f":"'Calculations M'!CT1489","v":0},{"$f":"'Calculations M'!CU1489","v":0},{"$f":"'Calculations M'!CV1489","v":0},{"$f":"'Calculations M'!CW1489","v":0},{"$f":"'Calculations M'!CX1489","v":0},{"$f":"'Calculations M'!CY1489","v":0},{"$f":"'Calculations M'!CZ1489","v":0},{"$f":"'Calculations M'!DA1489","v":0},{"$f":"'Calculations M'!DB1489","v":0},{"$f":"'Calculations M'!DC1489","v":0},{"$f":"'Calculations M'!DD1489","v":0},{"$f":"'Calculations M'!DE1489","v":0},{"$f":"'Calculations M'!DF1489","v":0},{"$f":"'Calculations M'!DG1489","v":0},{"$f":"'Calculations M'!DH1489","v":0},{"$f":"'Calculations M'!DI1489","v":0},{"$f":"'Calculations M'!DJ1489","v":0},{"$f":"'Calculations M'!DK1489","v":0},{"$f":"'Calculations M'!DL1489","v":0},{"$f":"'Calculations M'!DM1489","v":0},{"$f":"'Calculations M'!DN1489","v":0},{"$f":"'Calculations M'!DO1489","v":0},{"$f":"'Calculations M'!DP1489","v":0},{"$f":"'Calculations M'!DQ1489","v":0},{"$f":"'Calculations M'!DR1489","v":0},{"$f":"'Calculations M'!DS1489","v":0},{"$f":"'Calculations M'!DT1489","v":0},{"$f":"'Calculations M'!DU1489","v":0},{"$f":"'Calculations M'!DV1489","v":0},{"$f":"'Calculations M'!DW1489","v":0},{"$f":"'Calculations M'!DX1489","v":0},{"$f":"'Calculations M'!DY1489","v":0},{"$f":"'Calculations M'!DZ1489","v":0},{"$f":"'Calculations M'!EA1489","v":0},{"$f":"'Calculations M'!EB1489","v":0},{"$f":"'Calculations M'!EC1489","v":0},{"$f":"'Calculations M'!ED1489","v":0},{"$f":"'Calculations M'!EE1489","v":0},{"$f":"'Calculations M'!EF1489","v":0},{"$f":"'Calculations M'!EG1489","v":0},{"$f":"'Calculations M'!EH1489","v":0},{"$f":"'Calculations M'!EI1489","v":0},{"$f":"'Calculations M'!EJ1489","v":0},{"$f":"'Calculations M'!EK1489","v":0},{"$f":"'Calculations M'!EL1489","v":0},{"$f":"'Calculations M'!EM1489","v":0},{"$f":"'Calculations M'!EN1489","v":0},{"$f":"'Calculations M'!EO1489","v":0},{"$f":"'Calculations M'!EP1489","v":0},{"$f":"'Calculations M'!EQ1489","v":0},{"$f":"'Calculations M'!ER1489","v":0},{"$f":"'Calculations M'!ES1489","v":0},{"$f":"'Calculations M'!ET1489","v":0},{"$f":"'Calculations M'!EU1489","v":0},{"$f":"'Calculations M'!EV1489","v":0},{"$f":"'Calculations M'!EW1489","v":0},{"$f":"'Calculations M'!EX1489","v":0},{"$f":"'Calculations M'!EY1489","v":0},{"$f":"'Calculations M'!EZ1489","v":0},{"$f":"'Calculations M'!FA1489","v":0},{"$f":"'Calculations M'!FB1489","v":0},{"$f":"'Calculations M'!FC1489","v":0},{"$f":"'Calculations M'!FD1489","v":0},{"$f":"'Calculations M'!FE1489","v":0},{"$f":"'Calculations M'!FF1489","v":0},{"$f":"'Calculations M'!FG1489","v":0},{"$f":"'Calculations M'!FH1489","v":0},{"$f":"'Calculations M'!FI1489","v":0},{"$f":"'Calculations M'!FJ1489","v":0},{"$f":"'Calculations M'!FK1489","v":0},{"$f":"'Calculations M'!FL1489","v":0},{"$f":"'Calculations M'!FM1489","v":0},{"$f":"'Calculations M'!FN1489","v":0},{"$f":"'Calculations M'!FO1489","v":0},{"$f":"'Calculations M'!FP1489","v":0},{"$f":"'Calculations M'!FQ1489","v":0},{"$f":"'Calculations M'!FR1489","v":0},{"$f":"'Calculations M'!FS1489","v":0},{"$f":"'Calculations M'!FT1489","v":0},{"$f":"'Calculations M'!FU1489","v":0},{"$f":"'Calculations M'!FV1489","v":0},{"$f":"'Calculations M'!FW1489","v":0},{"$f":"'Calculations M'!FX1489","v":0},{"$f":"'Calculations M'!FY1489","v":0},{"$f":"'Calculations M'!FZ1489","v":0},{"$f":"'Calculations M'!GA1489","v":0},{"$f":"'Calculations M'!GB1489","v":0},{"$f":"'Calculations M'!GC1489","v":0},{"$f":"'Calculations M'!GD1489","v":0},{"$f":"'Calculations M'!GE1489","v":0},{"$f":"'Calculations M'!GF1489","v":0},{"$f":"'Calculations M'!GG1489","v":0},{"$f":"'Calculations M'!GH1489","v":0},{"$f":"'Calculations M'!GI1489","v":0},{"$f":"'Calculations M'!GJ1489","v":0},{"$f":"'Calculations M'!GK1489","v":0},{"$f":"'Calculations M'!GL1489","v":0},{"$f":"'Calculations M'!GM1489","v":0},{"$f":"'Calculations M'!GN1489","v":0},{"$f":"'Calculations M'!GO1489","v":0},{"$f":"'Calculations M'!GP1489","v":0},{"$f":"'Calculations M'!GQ1489","v":0},{"$f":"'Calculations M'!GR1489","v":0},{"$f":"'Calculations M'!GS1489","v":0},{"$f":"'Calculations M'!GT1489","v":0},{"$f":"'Calculations M'!GU1489","v":0},{"$f":"'Calculations M'!GV1489","v":0},{"$f":"'Calculations M'!GW1489","v":0},{"$f":"'Calculations M'!GX1489","v":0},{"$f":"'Calculations M'!GY1489","v":0},{"$f":"'Calculations M'!GZ1489","v":0},{"$f":"'Calculations M'!HA1489","v":0},{"$f":"'Calculations M'!HB1489","v":0},{"$f":"'Calculations M'!HC1489","v":0},{"$f":"'Calculations M'!HD1489","v":0},{"$f":"'Calculations M'!HE1489","v":0},{"$f":"'Calculations M'!HF1489","v":0},{"$f":"'Calculations M'!HG1489","v":0},{"$f":"'Calculations M'!HH1489","v":0},{"$f":"'Calculations M'!HI1489","v":0},{"$f":"'Calculations M'!HJ1489","v":0},{"$f":"'Calculations M'!HK1489","v":0},{"$f":"'Calculations M'!HL1489","v":0},{"$f":"'Calculations M'!HM1489","v":0},{"$f":"'Calculations M'!HN1489","v":0},{"$f":"'Calculations M'!HO1489","v":0},{"$f":"'Calculations M'!HP1489","v":0},{"$f":"'Calculations M'!HQ1489","v":0},{"$f":"'Calculations M'!HR1489","v":0},{"$f":"'Calculations M'!HS1489","v":0},{"$f":"'Calculations M'!HT1489","v":0},{"$f":"'Calculations M'!HU1489","v":0},{"$f":"'Calculations M'!HV1489","v":0},{"$f":"'Calculations M'!HW1489","v":0},{"$f":"'Calculations M'!HX1489","v":0},{"$f":"'Calculations M'!HY1489","v":0},{"$f":"'Calculations M'!HZ1489","v":0},{"$f":"'Calculations M'!IA1489","v":0},{"$f":"'Calculations M'!IB1489","v":0},{"$f":"'Calculations M'!IC1489","v":0},{"$f":"'Calculations M'!ID1489","v":0},{"$f":"'Calculations M'!IE1489","v":0},{"$f":"'Calculations M'!IF1489","v":0},{"$f":"'Calculations M'!IG1489","v":0},{"$f":"'Calculations M'!IH1489","v":0},{"$f":"'Calculations M'!II1489","v":0},{"$f":"'Calculations M'!IJ1489","v":0},{"$f":"'Calculations M'!IK1489","v":0},{"$f":"'Calculations M'!IL1489","v":0},{"$f":"'Calculations M'!IM1489","v":0},{"$f":"'Calculations M'!IN1489","v":0},{"$f":"'Calculations M'!IO1489","v":0},{"$f":"'Calculations M'!IP1489","v":0},{"$f":"'Calculations M'!IQ1489","v":0},{"$f":"'Calculations M'!IR1489","v":0},{"$f":"'Calculations M'!IS1489","v":0},{"$f":"'Calculations M'!IT1489","v":0},{"$f":"'Calculations M'!IU1489","v":0},{"$f":"'Calculations M'!IV1489","v":0},{"$f":"'Calculations M'!IW1489","v":0},{"$f":"'Calculations M'!IX1489","v":0},{"$f":"'Calculations M'!IY1489","v":0},{"$f":"'Calculations M'!IZ1489","v":0},{"$f":"'Calculations M'!JA1489","v":0},{"$f":"'Calculations M'!JB1489","v":0},{"$f":"'Calculations M'!JC1489","v":0},{"$f":"'Calculations M'!JD1489","v":0},{"$f":"'Calculations M'!JE1489","v":0},{"$f":"'Calculations M'!JF1489","v":0},{"$f":"'Calculations M'!JG1489","v":0},{"$f":"'Calculations M'!JH1489","v":0},{"$f":"'Calculations M'!JI1489","v":0},{"$f":"'Calculations M'!JJ1489","v":0},{"$f":"'Calculations M'!JK1489","v":0},{"$f":"'Calculations M'!JL1489","v":0},{"$f":"'Calculations M'!JM1489","v":0},{"$f":"'Calculations M'!JN1489","v":0},{"$f":"'Calculations M'!JO1489","v":0},{"$f":"'Calculations M'!JP1489","v":0},{"$f":"'Calculations M'!JQ1489","v":0},{"$f":"'Calculations M'!JR1489","v":0},{"$f":"'Calculations M'!JS1489","v":0},{"$f":"'Calculations M'!JT1489","v":0},{"$f":"'Calculations M'!JU1489","v":0},{"$f":"'Calculations M'!JV1489","v":0},{"$f":"'Calculations M'!JW1489","v":0},{"$f":"'Calculations M'!JX1489","v":0},{"$f":"'Calculations M'!JY1489","v":0},{"$f":"'Calculations M'!JZ1489","v":0},{"$f":"'Calculations M'!KA1489","v":0},{"$f":"'Calculations M'!KB1489","v":0},{"$f":"'Calculations M'!KC1489","v":0},{"$f":"'Calculations M'!KD1489","v":0},{"$f":"'Calculations M'!KE1489","v":0},{"$f":"'Calculations M'!KF1489","v":0},{"$f":"'Calculations M'!KG1489","v":0},{"$f":"'Calculations M'!KH1489","v":0},{"$f":"'Calculations M'!KI1489","v":0},{"$f":"'Calculations M'!KJ1489","v":0},{"$f":"'Calculations M'!KK1489","v":0},{"$f":"'Calculations M'!KL1489","v":0},{"$f":"'Calculations M'!KM1489","v":0},{"$f":"'Calculations M'!KN1489","v":0},{"$f":"'Calculations M'!KO1489","v":0},{"$f":"'Calculations M'!KP1489","v":0},{"$f":"'Calculations M'!KQ1489","v":0},{"$f":"'Calculations M'!KR1489","v":0},{"$f":"'Calculations M'!KS1489","v":0},{"$f":"'Calculations M'!KT1489","v":0},{"$f":"'Calculations M'!KU1489","v":0},{"$f":"'Calculations M'!KV1489","v":0},{"$f":"'Calculations M'!KW1489","v":0},{"$f":"'Calculations M'!KX1489","v":0},{"$f":"'Calculations M'!KY1489","v":0},{"$f":"'Calculations M'!KZ1489","v":0},{"$f":"'Calculations M'!LA1489","v":0},{"$f":"'Calculations M'!LB1489","v":0},{"$f":"'Calculations M'!LC1489","v":0},{"$f":"'Calculations M'!LD1489","v":0},{"$f":"'Calculations M'!LE1489","v":0},{"$f":"'Calculations M'!LF1489","v":0},{"$f":"'Calculations M'!LG1489","v":0},{"$f":"'Calculations M'!LH1489","v":0},{"$f":"'Calculations M'!LI1489","v":0},{"$f":"'Calculations M'!LJ1489","v":0},{"$f":"'Calculations M'!LK1489","v":0},{"$f":"'Calculations M'!LL1489","v":0},{"$f":"'Calculations M'!LM1489","v":0},{"$f":"'Calculations M'!LN1489","v":0},{"$f":"'Calculations M'!LO1489","v":0},{"$f":"'Calculations M'!LP1489","v":0},{"$f":"'Calculations M'!LQ1489","v":0},{"$f":"'Calculations M'!LR1489","v":0},{"$f":"'Calculations M'!LS1489","v":0},{"$f":"'Calculations M'!LT1489","v":0},{"$f":"'Calculations M'!LU1489","v":0},{"$f":"'Calculations M'!LV1489","v":0},{"$f":"'Calculations M'!LW1489","v":0},{"$f":"'Calculations M'!LX1489","v":0},{"$f":"'Calculations M'!LY1489","v":0},{"$f":"'Calculations M'!LZ1489","v":0},{"$f":"'Calculations M'!MA1489","v":0},{"$f":"'Calculations M'!MB1489","v":0},{"$f":"'Calculations M'!MC1489","v":0},{"$f":"'Calculations M'!MD1489","v":0},{"$f":"'Calculations M'!ME1489","v":0},{"$f":"'Calculations M'!MF1489","v":0},{"$f":"'Calculations M'!MG1489","v":0},{"$f":"'Calculations M'!MH1489","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C785","v":"NET SURPLUS/ DEFICIT"},null,null,{"$f":"SUM(G227:G231)","v":{"v":1349146.9135354431,"d":"1,349,147"}},{"$nulls":11},{"$f":"SUM(S227:S231)","v":0},{"v":-190074.22954307703,"d":"(190,074)"},{"v":-284589.6635752815,"d":"(284,590)"},{"v":-100793.78857337587,"d":"(100,794)"},{"v":-229314.36703007287,"d":"(229,314)"},{"v":124156.08872439683,"d":"124,156"},{"v":102445.3331849126,"d":"102,445"},{"v":80119.94815866454,"d":"80,120"},{"v":63677.75712473231,"d":"63,678"},{"v":47487.07650512722,"d":"47,487"},{"v":86865.52823941543,"d":"86,866"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.6859199999,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000002,"d":"180,913"},{"v":169104.09399999998,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU227:AU231)","v":0},0,0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-1584428.6425189744,"d":"(1,584,429)"},{"v":21887.519522051298,"d":"21,888"},{"v":15817.320890659346,"d":"15,817"},{"v":37277.10285538464,"d":"37,277"},{"v":37277.10285538464,"d":"37,277"},{"v":-146744.74584158446,"d":"(146,745)"},{"v":32827.10285538464,"d":"32,827"},{"v":29440.524147692326,"d":"29,441"},{"v":-174267.39257846156,"d":"(174,267)"},{"v":56782.26359175044,"d":"56,782"},{"v":32827.10285538464,"d":"32,827"},{"v":-181470.36853230768,"d":"(181,470)"},{"v":29440.524147692326,"d":"29,441"},{"v":32827.10285538464,"d":"32,827"},{"v":-84327.9691085704,"d":"(84,328)"},{"v":-112722.89714461536,"d":"(112,723)"},{"v":34347.5195220513,"d":"34,348"},{"v":19706.823813333336,"d":"19,707"},{"v":22846.402053333346,"d":"22,846"},{"v":21276.612933333345,"d":"21,277"},{"v":18396.402053333346,"d":"18,396"},{"v":21276.612933333345,"d":"21,277"},{"v":-317153.5979466667,"d":"(317,154)"},{"v":9496.402053333344,"d":"9,496"},{"v":21276.612933333345,"d":"21,277"},{"v":25775.98538666668,"d":"25,776"},{"v":17362.536377501994,"d":"17,363"},{"v":33155.56872000001,"d":"33,156"},{"v":29071.6008,"d":"29,072"},{"v":-3574.9268708778473,"d":"(3,575)"},{"v":-375378.39920000004,"d":"(375,378)"},{"v":23193.044,"d":"23,193"},{"v":-4008.5959491534377,"d":"(4,009)"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":-6265.3020710133005,"d":"(6,265)"},{"v":23193.044,"d":"23,193"},{"v":24621.6008,"d":"24,622"},{"v":-4990.5080338841435,"d":"(4,991)"},{"v":29071.6008,"d":"29,072"},{"v":26348.95552000001,"d":"26,349"},{"v":-12914.451696022043,"d":"(12,914)"},{"v":21898.95552000001,"d":"21,899"},{"v":20564.5536,"d":"20,565"},{"v":-13766.998833350852,"d":"(13,767)"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":-13945.910866431625,"d":"(13,946)"},{"v":20564.5536,"d":"20,565"},{"v":21898.95552000001,"d":"21,899"},{"v":-11017.927554826354,"d":"(11,018)"},{"v":26348.95552000001,"d":"26,349"},{"v":24940.690720000006,"d":"24,941"},{"v":-15793.247620994327,"d":"(15,793)"},{"v":20490.690720000006,"d":"20,491"},{"$f":"SUM(DG227:DG231)","v":{"v":19204.9896,"d":"19,205"}},{"v":-16840.16502977522,"d":"(16,840)"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":-16783.786061058374,"d":"(16,784)"},{"v":19204.9896,"d":"19,205"},{"v":20490.690720000006,"d":"20,491"},{"v":-14117.032139664763,"d":"(14,117)"},{"v":24940.690720000006,"d":"24,941"},{"v":23814.078879999994,"d":"23,814"},{"v":-17655.494144589014,"d":"(17,655)"},{"v":19364.078879999994,"d":"19,364"},{"v":18117.3384,"d":"18,117"},{"v":-20178.883801402968,"d":"(20,179)"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":-19876.71612561572,"d":"(19,877)"},{"v":18117.3384,"d":"18,117"},{"v":19364.078879999994,"d":"19,364"},{"v":-17480.273716038624,"d":"(17,480)"},{"v":23814.078879999994,"d":"23,814"},{"v":23203.830800000003,"d":"23,204"},{"v":-21806.339718278105,"d":"(21,806)"},{"v":18753.830800000003,"d":"18,754"},{"v":17528.194000000003,"d":"17,528"},{"v":-23123.165161938166,"d":"(23,123)"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":-22692.00404662972,"d":"(22,692)"},{"v":17528.194000000003,"d":"17,528"},{"v":18753.830800000003,"d":"18,754"},{"v":-20472.442658402855,"d":"(20,472)"},{"v":23203.830800000003,"d":"23,204"},{"v":22640.524879999997,"d":"22,641"},{"v":-24725.061088297,"d":"(24,725)"},{"v":18190.524879999997,"d":"18,191"},{"v":16984.3684,"d":"16,984"},{"v":-26149.27576576807,"d":"(26,149)"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":-25762.985697890792,"d":"(25,763)"},{"v":16984.3684,"d":"16,984"},{"v":18190.524879999997,"d":"18,191"},{"v":-23554.504889324744,"d":"(23,555)"},{"v":22640.524879999997,"d":"22,641"},{"v":22264.9876,"d":"22,265"},{"v":-27476.349461889076,"d":"(27,476)"},{"v":17814.9876,"d":"17,815"},{"v":16621.818,"d":"16,622"},{"v":-28557.171707866837,"d":"(28,557)"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":-27766.2548349551,"d":"(27,766)"},{"v":16621.818,"d":"16,622"},{"v":17814.9876,"d":"17,815"},{"v":-19173.7096177626,"d":"(19,174)"},{"v":22264.9876,"d":"22,265"},{"v":21795.566000000006,"d":"21,796"},{"v":14991.694000000001,"d":"14,992"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":12895.566000000004,"d":"12,896"},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"$f":"SUM(FS227:FS231)","v":{"v":3995.5660000000044,"d":"3,996"}},{"v":16168.630000000003,"d":"16,169"},{"v":17345.566000000006,"d":"17,346"},{"v":16168.630000000003,"d":"16,169"},{"v":21795.566000000006,"d":"21,796"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21466.970879999993,"d":"21,467"},{"v":13520.253439999999,"d":"13,520"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":12566.970879999992,"d":"12,567"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":3666.9708799999917,"d":"3,667"},{"v":15851.398399999996,"d":"15,851"},{"v":17016.970879999993,"d":"17,017"},{"v":15851.398399999996,"d":"15,851"},{"v":21466.970879999993,"d":"21,467"},{"v":21607.797360000004,"d":"21,608"},{"v":13646.46968,"d":"13,646"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":12707.797360000002,"d":"12,708"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":3807.7973600000023,"d":"3,808"},{"v":15987.3548,"d":"15,987"},{"v":17157.797360000004,"d":"17,158"},{"v":15987.3548,"d":"15,987"},{"v":21607.797360000004,"d":"21,608"},{"v":21560.855200000005,"d":"21,561"},{"v":14773.216800000007,"d":"14,773"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":12660.855200000004,"d":"12,661"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":3760.8552000000036,"d":"3,761"},{"v":15942.036000000006,"d":"15,942"},{"v":17110.855200000005,"d":"17,111"},{"v":15942.036000000006,"d":"15,942"},{"v":21560.855200000005,"d":"21,561"},{"v":21373.086560000003,"d":"21,373"},{"v":13436.109280000002,"d":"13,436"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"v":12473.086560000002,"d":"12,473"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":3573.0865600000016,"d":"3,573"},{"v":15760.760800000002,"d":"15,761"},{"v":16923.086560000003,"d":"16,923"},{"v":15760.760800000002,"d":"15,761"},{"$f":"SUM(IE227:IE231)","v":{"v":21373.086560000003,"d":"21,373"}},{"v":20997.549280000007,"d":"20,998"},{"v":13099.532640000003,"d":"13,100"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":12097.549280000005,"d":"12,098"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":3197.5492800000047,"d":"3,198"},{"v":15398.210400000009,"d":"15,398"},{"v":16547.549280000007,"d":"16,548"},{"v":15398.210400000009,"d":"15,398"},{"v":20997.549280000007,"d":"20,998"},{"v":20622.012000000002,"d":"20,622"},{"v":12762.956000000004,"d":"12,763"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":11722.012,"d":"11,722"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":2822.0120000000006,"d":"2,822"},{"v":15035.660000000002,"d":"15,036"},{"v":16172.012,"d":"16,172"},{"v":15035.660000000002,"d":"15,036"},{"v":20622.012000000002,"d":"20,622"},{"v":17457.717866666673,"d":"17,458"},{"v":7821.664133333337,"d":"7,822"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.899333333336,"d":"8,950"},{"v":5628.134533333339,"d":"5,628"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":-3271.8654666666607,"d":"(3,272)"},{"v":8949.899333333336,"d":"8,950"},{"v":10078.13453333334,"d":"10,078"},{"v":8949.89933333334,"d":"8,950"},{"v":14528.134533333336,"d":"14,528"},{"v":14434.250213333338,"d":"14,434"},{"v":6609.284773333338,"d":"6,609"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333335,"d":"8,859"},{"v":5534.250213333335,"d":"5,534"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":-3365.7497866666654,"d":"(3,366)"},{"v":8859.261733333335,"d":"8,859"},{"v":9984.250213333335,"d":"9,984"},{"v":8859.261733333338,"d":"8,859"},{"v":14434.250213333338,"d":"14,434"},{"v":14340.365893333334,"d":"14,340"},{"v":6525.140613333335,"d":"6,525"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333333,"d":"8,769"},{"v":5440.365893333334,"d":"5,440"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":-3459.6341066666664,"d":"(3,460)"},{"v":8768.624133333333,"d":"8,769"},{"v":9890.365893333334,"d":"9,890"},{"v":8768.624133333336,"d":"8,769"},{"v":14340.365893333334,"d":"14,340"},{"v":14246.481573333336,"d":"14,246"},{"v":6440.996453333339,"d":"6,441"},{"v":9796.481573333336,"d":"9,796"},{"$f":"SUM(KQ227:KQ231)","v":{"v":8677.986533333335,"d":"8,678"}},{"v":5346.481573333336,"d":"5,346"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":-3553.518426666664,"d":"(3,554)"},{"v":8677.986533333335,"d":"8,678"},{"v":9796.481573333336,"d":"9,796"},{"v":8677.986533333335,"d":"8,678"},{"v":14246.481573333336,"d":"14,246"},{"v":14152.597253333332,"d":"14,153"},{"v":7472.100613333334,"d":"7,472"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":5252.5972533333315,"d":"5,253"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":-3647.4027466666685,"d":"(3,647)"},{"v":8587.348933333333,"d":"8,587"},{"v":9702.597253333332,"d":"9,703"},{"v":8587.348933333333,"d":"8,587"},{"v":14152.597253333332,"d":"14,153"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-18096.666666666664,"d":"(18,097)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-26996.666666666664,"d":"(26,997)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-35896.666666666664,"d":"(35,897)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"},{"v":-22546.666666666664,"d":"(22,547)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C787","v":"BALANCE BROUGHT FORWARD"},null,null,{"$f":"F239","v":0},{"$nulls":11},{"$f":"R239","v":"-"},0,{"v":-190074.22954307703,"d":"(190,074)"},{"v":-474663.89311835857,"d":"(474,664)"},{"v":-575457.6816917345,"d":"(575,458)"},{"v":-804772.0487218073,"d":"(804,772)"},{"v":-680615.9599974104,"d":"(680,616)"},{"v":-578170.6268124979,"d":"(578,171)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-300020.3167845584,"d":"(300,020)"},{"v":-109368.13374455838,"d":"(109,368)"},{"v":79165.29393544159,"d":"79,165"},{"v":266576.9798554415,"d":"266,577"},{"v":456457.25521544146,"d":"456,457"},{"v":644349.7262554416,"d":"644,350"},{"v":829678.3707354416,"d":"829,678"},{"v":1010591.4760154416,"d":"1,010,591"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1283657.5095354416,"d":"1,283,658"},{"v":1386515.5642554415,"d":"1,386,516"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1590035.2676154417,"d":"1,590,035"},{"v":1628606.9135354417,"d":"1,628,607"},{"$nulls":3},{"$f":"AT239","v":"-"},{"$f":"AU239","v":0},0,0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.0103029211,"d":"(133,701)"},{"v":-117883.68941226174,"d":"(117,884)"},{"v":-80606.5865568771,"d":"(80,607)"},{"v":-43329.483701492456,"d":"(43,329)"},{"v":-190074.22954307692,"d":"(190,074)"},{"v":-157247.12668769227,"d":"(157,247)"},{"v":-127806.60253999995,"d":"(127,807)"},{"v":-302073.9951184615,"d":"(302,074)"},{"v":-245291.73152671105,"d":"(245,292)"},{"v":-212464.6286713264,"d":"(212,465)"},{"v":-393934.9972036341,"d":"(393,935)"},{"v":-364494.4730559418,"d":"(364,494)"},{"v":-331667.37020055717,"d":"(331,667)"},{"v":-415995.33930912754,"d":"(415,995)"},{"v":-528718.236453743,"d":"(528,718)"},{"v":-494370.7169316916,"d":"(494,371)"},{"v":-474663.8931183583,"d":"(474,664)"},{"v":-451817.4910650249,"d":"(451,817)"},{"v":-430540.8781316916,"d":"(430,541)"},{"v":-412144.47607835825,"d":"(412,144)"},{"v":-390867.8631450249,"d":"(390,868)"},{"v":-708021.4610916916,"d":"(708,021)"},{"v":-698525.0590383583,"d":"(698,525)"},{"v":-677248.4461050249,"d":"(677,248)"},{"v":-651472.4607183582,"d":"(651,472)"},{"v":-634109.9243408561,"d":"(634,110)"},{"v":-600954.3556208562,"d":"(600,954)"},{"v":-571882.7548208561,"d":"(571,883)"},{"v":-575457.681691734,"d":"(575,458)"},{"v":-950836.080891734,"d":"(950,836)"},{"v":-927643.036891734,"d":"(927,643)"},{"v":-931651.6328408874,"d":"(931,652)"},{"v":-908458.5888408874,"d":"(908,459)"},{"v":-883836.9880408874,"d":"(883,837)"},{"v":-890102.2901119007,"d":"(890,102)"},{"v":-866909.2461119007,"d":"(866,909)"},{"v":-842287.6453119006,"d":"(842,288)"},{"v":-847278.1533457848,"d":"(847,278)"},{"v":-818206.5525457847,"d":"(818,207)"},{"v":-791857.5970257848,"d":"(791,858)"},{"v":-804772.0487218068,"d":"(804,772)"},{"v":-782873.0932018069,"d":"(782,873)"},{"v":-762308.5396018069,"d":"(762,309)"},{"v":-776075.5384351577,"d":"(776,076)"},{"v":-755510.9848351578,"d":"(755,511)"},{"v":-733612.0293151578,"d":"(733,612)"},{"v":-747557.9401815895,"d":"(747,558)"},{"v":-726993.3865815895,"d":"(726,993)"},{"v":-705094.4310615895,"d":"(705,094)"},{"v":-716112.3586164159,"d":"(716,112)"},{"v":-689763.4030964159,"d":"(689,763)"},{"v":-664822.712376416,"d":"(664,823)"},{"v":-680615.9599974103,"d":"(680,616)"},{"v":-660125.2692774103,"d":"(660,125)"},{"$f":"DG239","v":{"v":-640920.2796774104,"d":"(640,920)"}},{"v":-657760.4447071856,"d":"(657,760)"},{"v":-638555.4551071856,"d":"(638,555)"},{"v":-618064.7643871857,"d":"(618,065)"},{"v":-634848.5504482441,"d":"(634,849)"},{"v":-615643.5608482441,"d":"(615,644)"},{"v":-595152.8701282442,"d":"(595,153)"},{"v":-609269.9022679089,"d":"(609,270)"},{"v":-584329.211547909,"d":"(584,329)"},{"v":-560515.1326679089,"d":"(560,515)"},{"v":-578170.626812498,"d":"(578,171)"},{"v":-558806.5479324979,"d":"(558,807)"},{"v":-540689.2095324979,"d":"(540,689)"},{"v":-560868.0933339009,"d":"(560,868)"},{"v":-542750.7549339009,"d":"(542,751)"},{"v":-523386.6760539009,"d":"(523,387)"},{"v":-543263.3921795166,"d":"(543,263)"},{"v":-525146.0537795166,"d":"(525,146)"},{"v":-505781.9748995166,"d":"(505,782)"},{"v":-523262.24861555523,"d":"(523,262)"},{"v":-499448.16973555525,"d":"(499,448)"},{"v":-476244.33893555525,"d":"(476,244)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-479296.84785383334,"d":"(479,297)"},{"v":-461768.6538538333,"d":"(461,769)"},{"v":-484891.8190157715,"d":"(484,892)"},{"v":-467363.6250157715,"d":"(467,364)"},{"v":-448609.7942157715,"d":"(448,610)"},{"v":-471301.7982624012,"d":"(471,302)"},{"v":-453773.6042624012,"d":"(453,774)"},{"v":-435019.7734624012,"d":"(435,020)"},{"v":-455492.216120804,"d":"(455,492)"},{"v":-432288.385320804,"d":"(432,288)"},{"v":-409647.86044080404,"d":"(409,648)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-416182.39664910105,"d":"(416,182)"},{"v":-399198.0282491011,"d":"(399,198)"},{"v":-425347.30401486915,"d":"(425,347)"},{"v":-408362.9356148692,"d":"(408,363)"},{"v":-390172.4107348692,"d":"(390,172)"},{"v":-415935.39643276,"d":"(415,935)"},{"v":-398951.02803276,"d":"(398,951)"},{"v":-380760.50315276004,"d":"(380,761)"},{"v":-404315.00804208475,"d":"(404,315)"},{"v":-381674.48316208477,"d":"(381,674)"},{"v":-359409.4955620848,"d":"(359,409)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-369070.85742397385,"d":"(369,071)"},{"v":-352449.0394239739,"d":"(352,449)"},{"v":-381006.2111318407,"d":"(381,006)"},{"v":-364384.39313184074,"d":"(364,384)"},{"v":-346569.40553184075,"d":"(346,569)"},{"v":-374335.66036679584,"d":"(374,336)"},{"v":-357713.84236679587,"d":"(357,714)"},{"v":-339898.8547667959,"d":"(339,899)"},{"v":-359072.5643845585,"d":"(359,073)"},{"v":-336807.5767845585,"d":"(336,808)"},{"v":-315012.0107845585,"d":"(315,012)"},{"v":-300020.31678455847,"d":"(300,020)"},{"v":-282674.7507845585,"d":"(282,675)"},{"v":-266506.1207845585,"d":"(266,506)"},{"v":-253610.55478455848,"d":"(253,611)"},{"v":-237441.92478455848,"d":"(237,442)"},{"v":-220096.35878455848,"d":"(220,096)"},{"$f":"FS239","v":{"v":-216100.7927845585,"d":"(216,101)"}},{"v":-199932.1627845585,"d":"(199,932)"},{"v":-182586.5967845585,"d":"(182,587)"},{"v":-166417.9667845585,"d":"(166,418)"},{"v":-144622.4007845585,"d":"(144,622)"},{"v":-123014.6034245585,"d":"(123,015)"},{"v":-109368.13374455851,"d":"(109,368)"},{"v":-92210.3363845585,"d":"(92,210)"},{"v":-76222.9815845585,"d":"(76,223)"},{"v":-63515.18422455849,"d":"(63,515)"},{"v":-47527.82942455849,"d":"(47,528)"},{"v":-30370.032064558487,"d":"(30,370)"},{"v":-26562.234704558483,"d":"(26,562)"},{"v":-10574.879904558484,"d":"(10,575)"},{"v":6582.91745544152,"d":"6,583"},{"v":22570.27225544152,"d":"22,570"},{"v":44178.06961544152,"d":"44,178"},{"v":65645.04049544151,"d":"65,645"},{"v":79165.29393544151,"d":"79,165"},{"v":96182.26481544151,"d":"96,182"},{"v":112033.6632154415,"d":"112,034"},{"v":124600.63409544149,"d":"124,601"},{"v":140452.0324954415,"d":"140,452"},{"v":157469.00337544148,"d":"157,469"},{"v":161135.97425544146,"d":"161,136"},{"v":176987.37265544146,"d":"176,987"},{"v":194004.34353544144,"d":"194,004"},{"v":209855.74193544145,"d":"209,856"},{"v":231322.71281544142,"d":"231,323"},{"v":252930.51017544142,"d":"252,931"},{"v":266576.97985544143,"d":"266,577"},{"v":283734.77721544146,"d":"283,735"},{"v":299722.1320154414,"d":"299,722"},{"v":312429.92937544145,"d":"312,430"},{"v":328417.2841754414,"d":"328,417"},{"v":345575.08153544145,"d":"345,575"},{"v":349382.8788954415,"d":"349,383"},{"v":365370.23369544145,"d":"365,370"},{"v":382528.0310554415,"d":"382,528"},{"v":398515.38585544145,"d":"398,515"},{"v":420123.1832154415,"d":"420,123"},{"v":441684.03841544146,"d":"441,684"},{"v":456457.25521544146,"d":"456,457"},{"v":473568.11041544145,"d":"473,568"},{"v":489510.1464154415,"d":"489,510"},{"v":502171.00161544146,"d":"502,171"},{"v":518113.0376154415,"d":"518,113"},{"v":535223.8928154415,"d":"535,224"},{"v":538984.7480154415,"d":"538,985"},{"v":554926.7840154414,"d":"554,927"},{"v":572037.6392154414,"d":"572,038"},{"v":587979.6752154414,"d":"587,980"},{"v":609540.5304154414,"d":"609,541"},{"v":630913.6169754413,"d":"630,914"},{"v":644349.7262554413,"d":"644,350"},{"v":661272.8128154413,"d":"661,273"},{"v":677033.5736154413,"d":"677,034"},{"v":689506.6601754413,"d":"689,507"},{"v":705267.4209754413,"d":"705,267"},{"v":722190.5075354413,"d":"722,191"},{"v":725763.5940954413,"d":"725,764"},{"v":741524.3548954413,"d":"741,524"},{"v":758447.4414554413,"d":"758,447"},{"v":774208.2022554413,"d":"774,208"},{"$f":"IE239","v":{"v":795581.2888154413,"d":"795,581"}},{"v":816578.8380954413,"d":"816,579"},{"v":829678.3707354413,"d":"829,678"},{"v":846225.9200154414,"d":"846,226"},{"v":861624.1304154414,"d":"861,624"},{"v":873721.6796954414,"d":"873,722"},{"v":889119.8900954414,"d":"889,120"},{"v":905667.4393754414,"d":"905,667"},{"v":908864.9886554414,"d":"908,865"},{"v":924263.1990554414,"d":"924,263"},{"v":940810.7483354415,"d":"940,811"},{"v":956208.9587354414,"d":"956,209"},{"v":977206.5080154415,"d":"977,207"},{"v":997828.5200154415,"d":"997,829"},{"v":1010591.4760154415,"d":"1,010,591"},{"v":1026763.4880154415,"d":"1,026,763"},{"v":1041799.1480154415,"d":"1,041,799"},{"v":1053521.1600154415,"d":"1,053,521"},{"v":1068556.8200154414,"d":"1,068,557"},{"v":1084728.8320154415,"d":"1,084,729"},{"v":1087550.8440154416,"d":"1,087,551"},{"v":1102586.5040154415,"d":"1,102,587"},{"v":1118758.5160154416,"d":"1,118,759"},{"v":1133794.1760154415,"d":"1,133,794"},{"v":1154416.1880154416,"d":"1,154,416"},{"v":1171873.9058821083,"d":"1,171,874"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1189773.704548775,"d":"1,189,774"},{"v":1198723.6038821083,"d":"1,198,724"},{"v":1204351.7384154417,"d":"1,204,352"},{"v":1213301.637748775,"d":"1,213,302"},{"v":1223379.7722821084,"d":"1,223,380"},{"v":1220107.9068154418,"d":"1,220,108"},{"v":1229057.8061487752,"d":"1,229,058"},{"v":1239135.9406821085,"d":"1,239,136"},{"v":1248085.8400154419,"d":"1,248,086"},{"v":1262613.9745487752,"d":"1,262,614"},{"v":1277048.2247621086,"d":"1,277,048"},{"v":1283657.5095354419,"d":"1,283,658"},{"v":1293641.7597487753,"d":"1,293,642"},{"v":1302501.0214821086,"d":"1,302,501"},{"v":1308035.271695442,"d":"1,308,035"},{"v":1316894.5334287754,"d":"1,316,895"},{"v":1326878.7836421088,"d":"1,326,879"},{"v":1323513.0338554422,"d":"1,323,513"},{"v":1332372.2955887755,"d":"1,332,372"},{"v":1342356.545802109,"d":"1,342,357"},{"v":1351215.8075354423,"d":"1,351,216"},{"v":1365650.0577487757,"d":"1,365,650"},{"v":1379990.423642109,"d":"1,379,990"},{"v":1386515.5642554422,"d":"1,386,516"},{"v":1396405.9301487755,"d":"1,396,406"},{"v":1405174.5542821088,"d":"1,405,175"},{"v":1410614.920175442,"d":"1,410,615"},{"v":1419383.5443087753,"d":"1,419,384"},{"v":1429273.9102021086,"d":"1,429,274"},{"v":1425814.2760954418,"d":"1,425,814"},{"v":1434582.900228775,"d":"1,434,583"},{"v":1444473.2661221083,"d":"1,444,473"},{"v":1453241.8902554417,"d":"1,453,242"},{"v":1467582.2561487749,"d":"1,467,582"},{"v":1481828.7377221081,"d":"1,481,829"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1498066.2157487748,"d":"1,498,066"},{"$f":"KQ239","v":{"v":1506744.2022821081,"d":"1,506,744"}},{"v":1512090.6838554414,"d":"1,512,091"},{"v":1520768.6703887747,"d":"1,520,769"},{"v":1530565.151962108,"d":"1,530,565"},{"v":1527011.6335354412,"d":"1,527,012"},{"v":1535689.6200687746,"d":"1,535,690"},{"v":1545486.1016421078,"d":"1,545,486"},{"v":1554164.0881754411,"d":"1,554,164"},{"v":1568410.5697487744,"d":"1,568,411"},{"v":1582563.1670021077,"d":"1,582,563"},{"v":1590035.267615441,"d":"1,590,035"},{"v":1599737.8648687743,"d":"1,599,738"},{"v":1608325.2138021076,"d":"1,608,325"},{"v":1613577.811055441,"d":"1,613,578"},{"v":1622165.1599887742,"d":"1,622,165"},{"v":1631867.7572421075,"d":"1,631,868"},{"v":1628220.3544954408,"d":"1,628,220"},{"v":1636807.7034287741,"d":"1,636,808"},{"v":1646510.3006821075,"d":"1,646,510"},{"v":1655097.6496154408,"d":"1,655,098"},{"v":1669250.246868774,"d":"1,669,250"},{"v":1651153.5802021073,"d":"1,651,154"},{"v":1628606.9135354406,"d":"1,628,607"},{"v":1606060.2468687738,"d":"1,606,060"},{"v":1583513.580202107,"d":"1,583,514"},{"v":1556516.9135354403,"d":"1,556,517"},{"v":1533970.2468687736,"d":"1,533,970"},{"v":1511423.5802021069,"d":"1,511,424"},{"v":1475526.91353544,"d":"1,475,527"},{"v":1452980.2468687734,"d":"1,452,980"},{"v":1430433.5802021066,"d":"1,430,434"},{"v":1407886.9135354399,"d":"1,407,887"},{"v":1389790.2468687731,"d":"1,389,790"},{"v":1371693.5802021064,"d":"1,371,694"},{"v":1349146.9135354396,"d":"1,349,147"},{"v":1326600.246868773,"d":"1,326,600"},{"v":1304053.5802021062,"d":"1,304,054"},{"v":1277056.9135354394,"d":"1,277,057"},{"v":1254510.2468687727,"d":"1,254,510"},{"v":1231963.580202106,"d":"1,231,964"},{"v":1196066.9135354392,"d":"1,196,067"},{"v":1173520.2468687724,"d":"1,173,520"},{"v":1150973.5802021057,"d":"1,150,974"}]
[]
[null,"Immaterial",null,{"$f":"NTBInputs!C789","v":"DIVIDENDS"},null,null,{"$f":"SUM(S236:AQ236)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU236:$MH236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1577","v":0},{"$f":"'Calculations M'!AV1577","v":0},{"$f":"'Calculations M'!AW1577","v":0},{"$f":"'Calculations M'!AX1577","v":0},{"$f":"'Calculations M'!AY1577","v":0},{"$f":"'Calculations M'!AZ1577","v":0},{"$f":"'Calculations M'!BA1577","v":0},{"$f":"'Calculations M'!BB1577","v":0},{"$f":"'Calculations M'!BC1577","v":0},{"$f":"'Calculations M'!BD1577","v":0},{"$f":"'Calculations M'!BE1577","v":0},{"$f":"'Calculations M'!BF1577","v":0},{"$f":"'Calculations M'!BG1577","v":0},{"$f":"'Calculations M'!BH1577","v":0},{"$f":"'Calculations M'!BI1577","v":0},{"$f":"'Calculations M'!BJ1577","v":0},{"$f":"'Calculations M'!BK1577","v":0},{"$f":"'Calculations M'!BL1577","v":0},{"$f":"'Calculations M'!BM1577","v":0},{"$f":"'Calculations M'!BN1577","v":0},{"$f":"'Calculations M'!BO1577","v":0},{"$f":"'Calculations M'!BP1577","v":0},{"$f":"'Calculations M'!BQ1577","v":0},{"$f":"'Calculations M'!BR1577","v":0},{"$f":"'Calculations M'!BS1577","v":0},{"$f":"'Calculations M'!BT1577","v":0},{"$f":"'Calculations M'!BU1577","v":0},{"$f":"'Calculations M'!BV1577","v":0},{"$f":"'Calculations M'!BW1577","v":0},{"$f":"'Calculations M'!BX1577","v":0},{"$f":"'Calculations M'!BY1577","v":0},{"$f":"'Calculations M'!BZ1577","v":0},{"$f":"'Calculations M'!CA1577","v":0},{"$f":"'Calculations M'!CB1577","v":0},{"$f":"'Calculations M'!CC1577","v":0},{"$f":"'Calculations M'!CD1577","v":0},{"$f":"'Calculations M'!CE1577","v":0},{"$f":"'Calculations M'!CF1577","v":0},{"$f":"'Calculations M'!CG1577","v":0},{"$f":"'Calculations M'!CH1577","v":0},{"$f":"'Calculations M'!CI1577","v":0},{"$f":"'Calculations M'!CJ1577","v":0},{"$f":"'Calculations M'!CK1577","v":0},{"$f":"'Calculations M'!CL1577","v":0},{"$f":"'Calculations M'!CM1577","v":0},{"$f":"'Calculations M'!CN1577","v":0},{"$f":"'Calculations M'!CO1577","v":0},{"$f":"'Calculations M'!CP1577","v":0},{"$f":"'Calculations M'!CQ1577","v":0},{"$f":"'Calculations M'!CR1577","v":0},{"$f":"'Calculations M'!CS1577","v":0},{"$f":"'Calculations M'!CT1577","v":0},{"$f":"'Calculations M'!CU1577","v":0},{"$f":"'Calculations M'!CV1577","v":0},{"$f":"'Calculations M'!CW1577","v":0},{"$f":"'Calculations M'!CX1577","v":0},{"$f":"'Calculations M'!CY1577","v":0},{"$f":"'Calculations M'!CZ1577","v":0},{"$f":"'Calculations M'!DA1577","v":0},{"$f":"'Calculations M'!DB1577","v":0},{"$f":"'Calculations M'!DC1577","v":0},{"$f":"'Calculations M'!DD1577","v":0},{"$f":"'Calculations M'!DE1577","v":0},{"$f":"'Calculations M'!DF1577","v":0},{"$f":"'Calculations M'!DG1577","v":0},{"$f":"'Calculations M'!DH1577","v":0},{"$f":"'Calculations M'!DI1577","v":0},{"$f":"'Calculations M'!DJ1577","v":0},{"$f":"'Calculations M'!DK1577","v":0},{"$f":"'Calculations M'!DL1577","v":0},{"$f":"'Calculations M'!DM1577","v":0},{"$f":"'Calculations M'!DN1577","v":0},{"$f":"'Calculations M'!DO1577","v":0},{"$f":"'Calculations M'!DP1577","v":0},{"$f":"'Calculations M'!DQ1577","v":0},{"$f":"'Calculations M'!DR1577","v":0},{"$f":"'Calculations M'!DS1577","v":0},{"$f":"'Calculations M'!DT1577","v":0},{"$f":"'Calculations M'!DU1577","v":0},{"$f":"'Calculations M'!DV1577","v":0},{"$f":"'Calculations M'!DW1577","v":0},{"$f":"'Calculations M'!DX1577","v":0},{"$f":"'Calculations M'!DY1577","v":0},{"$f":"'Calculations M'!DZ1577","v":0},{"$f":"'Calculations M'!EA1577","v":0},{"$f":"'Calculations M'!EB1577","v":0},{"$f":"'Calculations M'!EC1577","v":0},{"$f":"'Calculations M'!ED1577","v":0},{"$f":"'Calculations M'!EE1577","v":0},{"$f":"'Calculations M'!EF1577","v":0},{"$f":"'Calculations M'!EG1577","v":0},{"$f":"'Calculations M'!EH1577","v":0},{"$f":"'Calculations M'!EI1577","v":0},{"$f":"'Calculations M'!EJ1577","v":0},{"$f":"'Calculations M'!EK1577","v":0},{"$f":"'Calculations M'!EL1577","v":0},{"$f":"'Calculations M'!EM1577","v":0},{"$f":"'Calculations M'!EN1577","v":0},{"$f":"'Calculations M'!EO1577","v":0},{"$f":"'Calculations M'!EP1577","v":0},{"$f":"'Calculations M'!EQ1577","v":0},{"$f":"'Calculations M'!ER1577","v":0},{"$f":"'Calculations M'!ES1577","v":0},{"$f":"'Calculations M'!ET1577","v":0},{"$f":"'Calculations M'!EU1577","v":0},{"$f":"'Calculations M'!EV1577","v":0},{"$f":"'Calculations M'!EW1577","v":0},{"$f":"'Calculations M'!EX1577","v":0},{"$f":"'Calculations M'!EY1577","v":0},{"$f":"'Calculations M'!EZ1577","v":0},{"$f":"'Calculations M'!FA1577","v":0},{"$f":"'Calculations M'!FB1577","v":0},{"$f":"'Calculations M'!FC1577","v":0},{"$f":"'Calculations M'!FD1577","v":0},{"$f":"'Calculations M'!FE1577","v":0},{"$f":"'Calculations M'!FF1577","v":0},{"$f":"'Calculations M'!FG1577","v":0},{"$f":"'Calculations M'!FH1577","v":0},{"$f":"'Calculations M'!FI1577","v":0},{"$f":"'Calculations M'!FJ1577","v":0},{"$f":"'Calculations M'!FK1577","v":0},{"$f":"'Calculations M'!FL1577","v":0},{"$f":"'Calculations M'!FM1577","v":0},{"$f":"'Calculations M'!FN1577","v":0},{"$f":"'Calculations M'!FO1577","v":0},{"$f":"'Calculations M'!FP1577","v":0},{"$f":"'Calculations M'!FQ1577","v":0},{"$f":"'Calculations M'!FR1577","v":0},{"$f":"'Calculations M'!FS1577","v":0},{"$f":"'Calculations M'!FT1577","v":0},{"$f":"'Calculations M'!FU1577","v":0},{"$f":"'Calculations M'!FV1577","v":0},{"$f":"'Calculations M'!FW1577","v":0},{"$f":"'Calculations M'!FX1577","v":0},{"$f":"'Calculations M'!FY1577","v":0},{"$f":"'Calculations M'!FZ1577","v":0},{"$f":"'Calculations M'!GA1577","v":0},{"$f":"'Calculations M'!GB1577","v":0},{"$f":"'Calculations M'!GC1577","v":0},{"$f":"'Calculations M'!GD1577","v":0},{"$f":"'Calculations M'!GE1577","v":0},{"$f":"'Calculations M'!GF1577","v":0},{"$f":"'Calculations M'!GG1577","v":0},{"$f":"'Calculations M'!GH1577","v":0},{"$f":"'Calculations M'!GI1577","v":0},{"$f":"'Calculations M'!GJ1577","v":0},{"$f":"'Calculations M'!GK1577","v":0},{"$f":"'Calculations M'!GL1577","v":0},{"$f":"'Calculations M'!GM1577","v":0},{"$f":"'Calculations M'!GN1577","v":0},{"$f":"'Calculations M'!GO1577","v":0},{"$f":"'Calculations M'!GP1577","v":0},{"$f":"'Calculations M'!GQ1577","v":0},{"$f":"'Calculations M'!GR1577","v":0},{"$f":"'Calculations M'!GS1577","v":0},{"$f":"'Calculations M'!GT1577","v":0},{"$f":"'Calculations M'!GU1577","v":0},{"$f":"'Calculations M'!GV1577","v":0},{"$f":"'Calculations M'!GW1577","v":0},{"$f":"'Calculations M'!GX1577","v":0},{"$f":"'Calculations M'!GY1577","v":0},{"$f":"'Calculations M'!GZ1577","v":0},{"$f":"'Calculations M'!HA1577","v":0},{"$f":"'Calculations M'!HB1577","v":0},{"$f":"'Calculations M'!HC1577","v":0},{"$f":"'Calculations M'!HD1577","v":0},{"$f":"'Calculations M'!HE1577","v":0},{"$f":"'Calculations M'!HF1577","v":0},{"$f":"'Calculations M'!HG1577","v":0},{"$f":"'Calculations M'!HH1577","v":0},{"$f":"'Calculations M'!HI1577","v":0},{"$f":"'Calculations M'!HJ1577","v":0},{"$f":"'Calculations M'!HK1577","v":0},{"$f":"'Calculations M'!HL1577","v":0},{"$f":"'Calculations M'!HM1577","v":0},{"$f":"'Calculations M'!HN1577","v":0},{"$f":"'Calculations M'!HO1577","v":0},{"$f":"'Calculations M'!HP1577","v":0},{"$f":"'Calculations M'!HQ1577","v":0},{"$f":"'Calculations M'!HR1577","v":0},{"$f":"'Calculations M'!HS1577","v":0},{"$f":"'Calculations M'!HT1577","v":0},{"$f":"'Calculations M'!HU1577","v":0},{"$f":"'Calculations M'!HV1577","v":0},{"$f":"'Calculations M'!HW1577","v":0},{"$f":"'Calculations M'!HX1577","v":0},{"$f":"'Calculations M'!HY1577","v":0},{"$f":"'Calculations M'!HZ1577","v":0},{"$f":"'Calculations M'!IA1577","v":0},{"$f":"'Calculations M'!IB1577","v":0},{"$f":"'Calculations M'!IC1577","v":0},{"$f":"'Calculations M'!ID1577","v":0},{"$f":"'Calculations M'!IE1577","v":0},{"$f":"'Calculations M'!IF1577","v":0},{"$f":"'Calculations M'!IG1577","v":0},{"$f":"'Calculations M'!IH1577","v":0},{"$f":"'Calculations M'!II1577","v":0},{"$f":"'Calculations M'!IJ1577","v":0},{"$f":"'Calculations M'!IK1577","v":0},{"$f":"'Calculations M'!IL1577","v":0},{"$f":"'Calculations M'!IM1577","v":0},{"$f":"'Calculations M'!IN1577","v":0},{"$f":"'Calculations M'!IO1577","v":0},{"$f":"'Calculations M'!IP1577","v":0},{"$f":"'Calculations M'!IQ1577","v":0},{"$f":"'Calculations M'!IR1577","v":0},{"$f":"'Calculations M'!IS1577","v":0},{"$f":"'Calculations M'!IT1577","v":0},{"$f":"'Calculations M'!IU1577","v":0},{"$f":"'Calculations M'!IV1577","v":0},{"$f":"'Calculations M'!IW1577","v":0},{"$f":"'Calculations M'!IX1577","v":0},{"$f":"'Calculations M'!IY1577","v":0},{"$f":"'Calculations M'!IZ1577","v":0},{"$f":"'Calculations M'!JA1577","v":0},{"$f":"'Calculations M'!JB1577","v":0},{"$f":"'Calculations M'!JC1577","v":0},{"$f":"'Calculations M'!JD1577","v":0},{"$f":"'Calculations M'!JE1577","v":0},{"$f":"'Calculations M'!JF1577","v":0},{"$f":"'Calculations M'!JG1577","v":0},{"$f":"'Calculations M'!JH1577","v":0},{"$f":"'Calculations M'!JI1577","v":0},{"$f":"'Calculations M'!JJ1577","v":0},{"$f":"'Calculations M'!JK1577","v":0},{"$f":"'Calculations M'!JL1577","v":0},{"$f":"'Calculations M'!JM1577","v":0},{"$f":"'Calculations M'!JN1577","v":0},{"$f":"'Calculations M'!JO1577","v":0},{"$f":"'Calculations M'!JP1577","v":0},{"$f":"'Calculations M'!JQ1577","v":0},{"$f":"'Calculations M'!JR1577","v":0},{"$f":"'Calculations M'!JS1577","v":0},{"$f":"'Calculations M'!JT1577","v":0},{"$f":"'Calculations M'!JU1577","v":0},{"$f":"'Calculations M'!JV1577","v":0},{"$f":"'Calculations M'!JW1577","v":0},{"$f":"'Calculations M'!JX1577","v":0},{"$f":"'Calculations M'!JY1577","v":0},{"$f":"'Calculations M'!JZ1577","v":0},{"$f":"'Calculations M'!KA1577","v":0},{"$f":"'Calculations M'!KB1577","v":0},{"$f":"'Calculations M'!KC1577","v":0},{"$f":"'Calculations M'!KD1577","v":0},{"$f":"'Calculations M'!KE1577","v":0},{"$f":"'Calculations M'!KF1577","v":0},{"$f":"'Calculations M'!KG1577","v":0},{"$f":"'Calculations M'!KH1577","v":0},{"$f":"'Calculations M'!KI1577","v":0},{"$f":"'Calculations M'!KJ1577","v":0},{"$f":"'Calculations M'!KK1577","v":0},{"$f":"'Calculations M'!KL1577","v":0},{"$f":"'Calculations M'!KM1577","v":0},{"$f":"'Calculations M'!KN1577","v":0},{"$f":"'Calculations M'!KO1577","v":0},{"$f":"'Calculations M'!KP1577","v":0},{"$f":"'Calculations M'!KQ1577","v":0},{"$f":"'Calculations M'!KR1577","v":0},{"$f":"'Calculations M'!KS1577","v":0},{"$f":"'Calculations M'!KT1577","v":0},{"$f":"'Calculations M'!KU1577","v":0},{"$f":"'Calculations M'!KV1577","v":0},{"$f":"'Calculations M'!KW1577","v":0},{"$f":"'Calculations M'!KX1577","v":0},{"$f":"'Calculations M'!KY1577","v":0},{"$f":"'Calculations M'!KZ1577","v":0},{"$f":"'Calculations M'!LA1577","v":0},{"$f":"'Calculations M'!LB1577","v":0},{"$f":"'Calculations M'!LC1577","v":0},{"$f":"'Calculations M'!LD1577","v":0},{"$f":"'Calculations M'!LE1577","v":0},{"$f":"'Calculations M'!LF1577","v":0},{"$f":"'Calculations M'!LG1577","v":0},{"$f":"'Calculations M'!LH1577","v":0},{"$f":"'Calculations M'!LI1577","v":0},{"$f":"'Calculations M'!LJ1577","v":0},{"$f":"'Calculations M'!LK1577","v":0},{"$f":"'Calculations M'!LL1577","v":0},{"$f":"'Calculations M'!LM1577","v":0},{"$f":"'Calculations M'!LN1577","v":0},{"$f":"'Calculations M'!LO1577","v":0},{"$f":"'Calculations M'!LP1577","v":0},{"$f":"'Calculations M'!LQ1577","v":0},{"$f":"'Calculations M'!LR1577","v":0},{"$f":"'Calculations M'!LS1577","v":0},{"$f":"'Calculations M'!LT1577","v":0},{"$f":"'Calculations M'!LU1577","v":0},{"$f":"'Calculations M'!LV1577","v":0},{"$f":"'Calculations M'!LW1577","v":0},{"$f":"'Calculations M'!LX1577","v":0},{"$f":"'Calculations M'!LY1577","v":0},{"$f":"'Calculations M'!LZ1577","v":0},{"$f":"'Calculations M'!MA1577","v":0},{"$f":"'Calculations M'!MB1577","v":0},{"$f":"'Calculations M'!MC1577","v":0},{"$f":"'Calculations M'!MD1577","v":0},{"$f":"'Calculations M'!ME1577","v":0},{"$f":"'Calculations M'!MF1577","v":0},{"$f":"'Calculations M'!MG1577","v":0},{"$f":"'Calculations M'!MH1577","v":0}]
[null,"Immaterial",null,{"$f":"NTBInputs!C790","v":"RETURN OF SHARE CAPITAL"},null,null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU1573","v":0},{"$f":"'Calculations M'!AV1573","v":0},{"$f":"'Calculations M'!AW1573","v":0},{"$f":"'Calculations M'!AX1573","v":0},{"$f":"'Calculations M'!AY1573","v":0},{"$f":"'Calculations M'!AZ1573","v":0},{"$f":"'Calculations M'!BA1573","v":0},{"$f":"'Calculations M'!BB1573","v":0},{"$f":"'Calculations M'!BC1573","v":0},{"$f":"'Calculations M'!BD1573","v":0},{"$f":"'Calculations M'!BE1573","v":0},{"$f":"'Calculations M'!BF1573","v":0},{"$f":"'Calculations M'!BG1573","v":0},{"$f":"'Calculations M'!BH1573","v":0},{"$f":"'Calculations M'!BI1573","v":0},{"$f":"'Calculations M'!BJ1573","v":0},{"$f":"'Calculations M'!BK1573","v":0},{"$f":"'Calculations M'!BL1573","v":0},{"$f":"'Calculations M'!BM1573","v":0},{"$f":"'Calculations M'!BN1573","v":0},{"$f":"'Calculations M'!BO1573","v":0},{"$f":"'Calculations M'!BP1573","v":0},{"$f":"'Calculations M'!BQ1573","v":0},{"$f":"'Calculations M'!BR1573","v":0},{"$f":"'Calculations M'!BS1573","v":0},{"$f":"'Calculations M'!BT1573","v":0},{"$f":"'Calculations M'!BU1573","v":0},{"$f":"'Calculations M'!BV1573","v":0},{"$f":"'Calculations M'!BW1573","v":0},{"$f":"'Calculations M'!BX1573","v":0},{"$f":"'Calculations M'!BY1573","v":0},{"$f":"'Calculations M'!BZ1573","v":0},{"$f":"'Calculations M'!CA1573","v":0},{"$f":"'Calculations M'!CB1573","v":0},{"$f":"'Calculations M'!CC1573","v":0},{"$f":"'Calculations M'!CD1573","v":0},{"$f":"'Calculations M'!CE1573","v":0},{"$f":"'Calculations M'!CF1573","v":0},{"$f":"'Calculations M'!CG1573","v":0},{"$f":"'Calculations M'!CH1573","v":0},{"$f":"'Calculations M'!CI1573","v":0},{"$f":"'Calculations M'!CJ1573","v":0},{"$f":"'Calculations M'!CK1573","v":0},{"$f":"'Calculations M'!CL1573","v":0},{"$f":"'Calculations M'!CM1573","v":0},{"$f":"'Calculations M'!CN1573","v":0},{"$f":"'Calculations M'!CO1573","v":0},{"$f":"'Calculations M'!CP1573","v":0},{"$f":"'Calculations M'!CQ1573","v":0},{"$f":"'Calculations M'!CR1573","v":0},{"$f":"'Calculations M'!CS1573","v":0},{"$f":"'Calculations M'!CT1573","v":0},{"$f":"'Calculations M'!CU1573","v":0},{"$f":"'Calculations M'!CV1573","v":0},{"$f":"'Calculations M'!CW1573","v":0},{"$f":"'Calculations M'!CX1573","v":0},{"$f":"'Calculations M'!CY1573","v":0},{"$f":"'Calculations M'!CZ1573","v":0},{"$f":"'Calculations M'!DA1573","v":0},{"$f":"'Calculations M'!DB1573","v":0},{"$f":"'Calculations M'!DC1573","v":0},{"$f":"'Calculations M'!DD1573","v":0},{"$f":"'Calculations M'!DE1573","v":0},{"$f":"'Calculations M'!DF1573","v":0},{"$f":"'Calculations M'!DG1573","v":0},{"$f":"'Calculations M'!DH1573","v":0},{"$f":"'Calculations M'!DI1573","v":0},{"$f":"'Calculations M'!DJ1573","v":0},{"$f":"'Calculations M'!DK1573","v":0},{"$f":"'Calculations M'!DL1573","v":0},{"$f":"'Calculations M'!DM1573","v":0},{"$f":"'Calculations M'!DN1573","v":0},{"$f":"'Calculations M'!DO1573","v":0},{"$f":"'Calculations M'!DP1573","v":0},{"$f":"'Calculations M'!DQ1573","v":0},{"$f":"'Calculations M'!DR1573","v":0},{"$f":"'Calculations M'!DS1573","v":0},{"$f":"'Calculations M'!DT1573","v":0},{"$f":"'Calculations M'!DU1573","v":0},{"$f":"'Calculations M'!DV1573","v":0},{"$f":"'Calculations M'!DW1573","v":0},{"$f":"'Calculations M'!DX1573","v":0},{"$f":"'Calculations M'!DY1573","v":0},{"$f":"'Calculations M'!DZ1573","v":0},{"$f":"'Calculations M'!EA1573","v":0},{"$f":"'Calculations M'!EB1573","v":0},{"$f":"'Calculations M'!EC1573","v":0},{"$f":"'Calculations M'!ED1573","v":0},{"$f":"'Calculations M'!EE1573","v":0},{"$f":"'Calculations M'!EF1573","v":0},{"$f":"'Calculations M'!EG1573","v":0},{"$f":"'Calculations M'!EH1573","v":0},{"$f":"'Calculations M'!EI1573","v":0},{"$f":"'Calculations M'!EJ1573","v":0},{"$f":"'Calculations M'!EK1573","v":0},{"$f":"'Calculations M'!EL1573","v":0},{"$f":"'Calculations M'!EM1573","v":0},{"$f":"'Calculations M'!EN1573","v":0},{"$f":"'Calculations M'!EO1573","v":0},{"$f":"'Calculations M'!EP1573","v":0},{"$f":"'Calculations M'!EQ1573","v":0},{"$f":"'Calculations M'!ER1573","v":0},{"$f":"'Calculations M'!ES1573","v":0},{"$f":"'Calculations M'!ET1573","v":0},{"$f":"'Calculations M'!EU1573","v":0},{"$f":"'Calculations M'!EV1573","v":0},{"$f":"'Calculations M'!EW1573","v":0},{"$f":"'Calculations M'!EX1573","v":0},{"$f":"'Calculations M'!EY1573","v":0},{"$f":"'Calculations M'!EZ1573","v":0},{"$f":"'Calculations M'!FA1573","v":0},{"$f":"'Calculations M'!FB1573","v":0},{"$f":"'Calculations M'!FC1573","v":0},{"$f":"'Calculations M'!FD1573","v":0},{"$f":"'Calculations M'!FE1573","v":0},{"$f":"'Calculations M'!FF1573","v":0},{"$f":"'Calculations M'!FG1573","v":0},{"$f":"'Calculations M'!FH1573","v":0},{"$f":"'Calculations M'!FI1573","v":0},{"$f":"'Calculations M'!FJ1573","v":0},{"$f":"'Calculations M'!FK1573","v":0},{"$f":"'Calculations M'!FL1573","v":0},{"$f":"'Calculations M'!FM1573","v":0},{"$f":"'Calculations M'!FN1573","v":0},{"$f":"'Calculations M'!FO1573","v":0},{"$f":"'Calculations M'!FP1573","v":0},{"$f":"'Calculations M'!FQ1573","v":0},{"$f":"'Calculations M'!FR1573","v":0},{"$f":"'Calculations M'!FS1573","v":0},{"$f":"'Calculations M'!FT1573","v":0},{"$f":"'Calculations M'!FU1573","v":0},{"$f":"'Calculations M'!FV1573","v":0},{"$f":"'Calculations M'!FW1573","v":0},{"$f":"'Calculations M'!FX1573","v":0},{"$f":"'Calculations M'!FY1573","v":0},{"$f":"'Calculations M'!FZ1573","v":0},{"$f":"'Calculations M'!GA1573","v":0},{"$f":"'Calculations M'!GB1573","v":0},{"$f":"'Calculations M'!GC1573","v":0},{"$f":"'Calculations M'!GD1573","v":0},{"$f":"'Calculations M'!GE1573","v":0},{"$f":"'Calculations M'!GF1573","v":0},{"$f":"'Calculations M'!GG1573","v":0},{"$f":"'Calculations M'!GH1573","v":0},{"$f":"'Calculations M'!GI1573","v":0},{"$f":"'Calculations M'!GJ1573","v":0},{"$f":"'Calculations M'!GK1573","v":0},{"$f":"'Calculations M'!GL1573","v":0},{"$f":"'Calculations M'!GM1573","v":0},{"$f":"'Calculations M'!GN1573","v":0},{"$f":"'Calculations M'!GO1573","v":0},{"$f":"'Calculations M'!GP1573","v":0},{"$f":"'Calculations M'!GQ1573","v":0},{"$f":"'Calculations M'!GR1573","v":0},{"$f":"'Calculations M'!GS1573","v":0},{"$f":"'Calculations M'!GT1573","v":0},{"$f":"'Calculations M'!GU1573","v":0},{"$f":"'Calculations M'!GV1573","v":0},{"$f":"'Calculations M'!GW1573","v":0},{"$f":"'Calculations M'!GX1573","v":0},{"$f":"'Calculations M'!GY1573","v":0},{"$f":"'Calculations M'!GZ1573","v":0},{"$f":"'Calculations M'!HA1573","v":0},{"$f":"'Calculations M'!HB1573","v":0},{"$f":"'Calculations M'!HC1573","v":0},{"$f":"'Calculations M'!HD1573","v":0},{"$f":"'Calculations M'!HE1573","v":0},{"$f":"'Calculations M'!HF1573","v":0},{"$f":"'Calculations M'!HG1573","v":0},{"$f":"'Calculations M'!HH1573","v":0},{"$f":"'Calculations M'!HI1573","v":0},{"$f":"'Calculations M'!HJ1573","v":0},{"$f":"'Calculations M'!HK1573","v":0},{"$f":"'Calculations M'!HL1573","v":0},{"$f":"'Calculations M'!HM1573","v":0},{"$f":"'Calculations M'!HN1573","v":0},{"$f":"'Calculations M'!HO1573","v":0},{"$f":"'Calculations M'!HP1573","v":0},{"$f":"'Calculations M'!HQ1573","v":0},{"$f":"'Calculations M'!HR1573","v":0},{"$f":"'Calculations M'!HS1573","v":0},{"$f":"'Calculations M'!HT1573","v":0},{"$f":"'Calculations M'!HU1573","v":0},{"$f":"'Calculations M'!HV1573","v":0},{"$f":"'Calculations M'!HW1573","v":0},{"$f":"'Calculations M'!HX1573","v":0},{"$f":"'Calculations M'!HY1573","v":0},{"$f":"'Calculations M'!HZ1573","v":0},{"$f":"'Calculations M'!IA1573","v":0},{"$f":"'Calculations M'!IB1573","v":0},{"$f":"'Calculations M'!IC1573","v":0},{"$f":"'Calculations M'!ID1573","v":0},{"$f":"'Calculations M'!IE1573","v":0},{"$f":"'Calculations M'!IF1573","v":0},{"$f":"'Calculations M'!IG1573","v":0},{"$f":"'Calculations M'!IH1573","v":0},{"$f":"'Calculations M'!II1573","v":0},{"$f":"'Calculations M'!IJ1573","v":0},{"$f":"'Calculations M'!IK1573","v":0},{"$f":"'Calculations M'!IL1573","v":0},{"$f":"'Calculations M'!IM1573","v":0},{"$f":"'Calculations M'!IN1573","v":0},{"$f":"'Calculations M'!IO1573","v":0},{"$f":"'Calculations M'!IP1573","v":0},{"$f":"'Calculations M'!IQ1573","v":0},{"$f":"'Calculations M'!IR1573","v":0},{"$f":"'Calculations M'!IS1573","v":0},{"$f":"'Calculations M'!IT1573","v":0},{"$f":"'Calculations M'!IU1573","v":0},{"$f":"'Calculations M'!IV1573","v":0},{"$f":"'Calculations M'!IW1573","v":0},{"$f":"'Calculations M'!IX1573","v":0},{"$f":"'Calculations M'!IY1573","v":0},{"$f":"'Calculations M'!IZ1573","v":0},{"$f":"'Calculations M'!JA1573","v":0},{"$f":"'Calculations M'!JB1573","v":0},{"$f":"'Calculations M'!JC1573","v":0},{"$f":"'Calculations M'!JD1573","v":0},{"$f":"'Calculations M'!JE1573","v":0},{"$f":"'Calculations M'!JF1573","v":0},{"$f":"'Calculations M'!JG1573","v":0},{"$f":"'Calculations M'!JH1573","v":0},{"$f":"'Calculations M'!JI1573","v":0},{"$f":"'Calculations M'!JJ1573","v":0},{"$f":"'Calculations M'!JK1573","v":0},{"$f":"'Calculations M'!JL1573","v":0},{"$f":"'Calculations M'!JM1573","v":0},{"$f":"'Calculations M'!JN1573","v":0},{"$f":"'Calculations M'!JO1573","v":0},{"$f":"'Calculations M'!JP1573","v":0},{"$f":"'Calculations M'!JQ1573","v":0},{"$f":"'Calculations M'!JR1573","v":0},{"$f":"'Calculations M'!JS1573","v":0},{"$f":"'Calculations M'!JT1573","v":0},{"$f":"'Calculations M'!JU1573","v":0},{"$f":"'Calculations M'!JV1573","v":0},{"$f":"'Calculations M'!JW1573","v":0},{"$f":"'Calculations M'!JX1573","v":0},{"$f":"'Calculations M'!JY1573","v":0},{"$f":"'Calculations M'!JZ1573","v":0},{"$f":"'Calculations M'!KA1573","v":0},{"$f":"'Calculations M'!KB1573","v":0},{"$f":"'Calculations M'!KC1573","v":0},{"$f":"'Calculations M'!KD1573","v":0},{"$f":"'Calculations M'!KE1573","v":0},{"$f":"'Calculations M'!KF1573","v":0},{"$f":"'Calculations M'!KG1573","v":0},{"$f":"'Calculations M'!KH1573","v":0},{"$f":"'Calculations M'!KI1573","v":0},{"$f":"'Calculations M'!KJ1573","v":0},{"$f":"'Calculations M'!KK1573","v":0},{"$f":"'Calculations M'!KL1573","v":0},{"$f":"'Calculations M'!KM1573","v":0},{"$f":"'Calculations M'!KN1573","v":0},{"$f":"'Calculations M'!KO1573","v":0},{"$f":"'Calculations M'!KP1573","v":0},{"$f":"'Calculations M'!KQ1573","v":0},{"$f":"'Calculations M'!KR1573","v":0},{"$f":"'Calculations M'!KS1573","v":0},{"$f":"'Calculations M'!KT1573","v":0},{"$f":"'Calculations M'!KU1573","v":0},{"$f":"'Calculations M'!KV1573","v":0},{"$f":"'Calculations M'!KW1573","v":0},{"$f":"'Calculations M'!KX1573","v":0},{"$f":"'Calculations M'!KY1573","v":0},{"$f":"'Calculations M'!KZ1573","v":0},{"$f":"'Calculations M'!LA1573","v":0},{"$f":"'Calculations M'!LB1573","v":0},{"$f":"'Calculations M'!LC1573","v":0},{"$f":"'Calculations M'!LD1573","v":0},{"$f":"'Calculations M'!LE1573","v":0},{"$f":"'Calculations M'!LF1573","v":0},{"$f":"'Calculations M'!LG1573","v":0},{"$f":"'Calculations M'!LH1573","v":0},{"$f":"'Calculations M'!LI1573","v":0},{"$f":"'Calculations M'!LJ1573","v":0},{"$f":"'Calculations M'!LK1573","v":0},{"$f":"'Calculations M'!LL1573","v":0},{"$f":"'Calculations M'!LM1573","v":0},{"$f":"'Calculations M'!LN1573","v":0},{"$f":"'Calculations M'!LO1573","v":0},{"$f":"'Calculations M'!LP1573","v":0},{"$f":"'Calculations M'!LQ1573","v":0},{"$f":"'Calculations M'!LR1573","v":0},{"$f":"'Calculations M'!LS1573","v":0},{"$f":"'Calculations M'!LT1573","v":0},{"$f":"'Calculations M'!LU1573","v":0},{"$f":"'Calculations M'!LV1573","v":0},{"$f":"'Calculations M'!LW1573","v":0},{"$f":"'Calculations M'!LX1573","v":0},{"$f":"'Calculations M'!LY1573","v":0},{"$f":"'Calculations M'!LZ1573","v":0},{"$f":"'Calculations M'!MA1573","v":0},{"$f":"'Calculations M'!MB1573","v":0},{"$f":"'Calculations M'!MC1573","v":0},{"$f":"'Calculations M'!MD1573","v":0},{"$f":"'Calculations M'!ME1573","v":0},{"$f":"'Calculations M'!MF1573","v":0},{"$f":"'Calculations M'!MG1573","v":0},{"$f":"'Calculations M'!MH1573","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C792","v":"BALANCE CARRIED FORWARD"},null,null,{"$f":"SUM(G232:G238)","v":{"v":1349146.9135354431,"d":"1,349,147"}},{"$nulls":4},"Actuals",{"$f":"$M$152","v":"-"},{"$nulls":4},{"$f":"AT239","v":"-"},{"$f":"SUM(S232:S238)","v":0},{"v":-190074.22954307703,"d":"(190,074)"},{"v":-474663.89311835857,"d":"(474,664)"},{"v":-575457.6816917345,"d":"(575,458)"},{"v":-804772.0487218073,"d":"(804,772)"},{"v":-680615.9599974104,"d":"(680,616)"},{"v":-578170.6268124979,"d":"(578,171)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-300020.3167845584,"d":"(300,020)"},{"v":-109368.13374455838,"d":"(109,368)"},{"v":79165.29393544159,"d":"79,165"},{"v":266576.9798554415,"d":"266,577"},{"v":456457.25521544146,"d":"456,457"},{"v":644349.7262554416,"d":"644,350"},{"v":829678.3707354416,"d":"829,678"},{"v":1010591.4760154416,"d":"1,010,591"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1283657.5095354416,"d":"1,283,658"},{"v":1386515.5642554415,"d":"1,386,516"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1590035.2676154417,"d":"1,590,035"},{"v":1628606.9135354417,"d":"1,628,607"},{"v":1349146.9135354417,"d":"1,349,147"},null,null,{"$f":"M239","v":"-"},{"$f":"SUM(AU232:AU238)","v":0},{"$f":"SUM(AV232:AV238)","v":0},0,0,0,0,0,0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-155588.5298249724,"d":"(155,589)"},{"v":-133701.0103029211,"d":"(133,701)"},{"v":-117883.68941226174,"d":"(117,884)"},{"v":-80606.5865568771,"d":"(80,607)"},{"v":-43329.483701492456,"d":"(43,329)"},{"v":-190074.22954307692,"d":"(190,074)"},{"v":-157247.12668769227,"d":"(157,247)"},{"v":-127806.60253999995,"d":"(127,807)"},{"v":-302073.9951184615,"d":"(302,074)"},{"v":-245291.73152671105,"d":"(245,292)"},{"v":-212464.6286713264,"d":"(212,465)"},{"v":-393934.9972036341,"d":"(393,935)"},{"v":-364494.4730559418,"d":"(364,494)"},{"v":-331667.37020055717,"d":"(331,667)"},{"v":-415995.33930912754,"d":"(415,995)"},{"v":-528718.236453743,"d":"(528,718)"},{"v":-494370.7169316916,"d":"(494,371)"},{"v":-474663.8931183583,"d":"(474,664)"},{"v":-451817.4910650249,"d":"(451,817)"},{"v":-430540.8781316916,"d":"(430,541)"},{"v":-412144.47607835825,"d":"(412,144)"},{"v":-390867.8631450249,"d":"(390,868)"},{"v":-708021.4610916916,"d":"(708,021)"},{"v":-698525.0590383583,"d":"(698,525)"},{"v":-677248.4461050249,"d":"(677,248)"},{"v":-651472.4607183582,"d":"(651,472)"},{"v":-634109.9243408561,"d":"(634,110)"},{"v":-600954.3556208562,"d":"(600,954)"},{"v":-571882.7548208561,"d":"(571,883)"},{"v":-575457.681691734,"d":"(575,458)"},{"v":-950836.080891734,"d":"(950,836)"},{"v":-927643.036891734,"d":"(927,643)"},{"v":-931651.6328408874,"d":"(931,652)"},{"v":-908458.5888408874,"d":"(908,459)"},{"v":-883836.9880408874,"d":"(883,837)"},{"v":-890102.2901119007,"d":"(890,102)"},{"v":-866909.2461119007,"d":"(866,909)"},{"v":-842287.6453119006,"d":"(842,288)"},{"v":-847278.1533457848,"d":"(847,278)"},{"v":-818206.5525457847,"d":"(818,207)"},{"v":-791857.5970257848,"d":"(791,858)"},{"v":-804772.0487218068,"d":"(804,772)"},{"v":-782873.0932018069,"d":"(782,873)"},{"v":-762308.5396018069,"d":"(762,309)"},{"v":-776075.5384351577,"d":"(776,076)"},{"v":-755510.9848351578,"d":"(755,511)"},{"v":-733612.0293151578,"d":"(733,612)"},{"v":-747557.9401815895,"d":"(747,558)"},{"v":-726993.3865815895,"d":"(726,993)"},{"v":-705094.4310615895,"d":"(705,094)"},{"v":-716112.3586164159,"d":"(716,112)"},{"v":-689763.4030964159,"d":"(689,763)"},{"v":-664822.712376416,"d":"(664,823)"},{"v":-680615.9599974103,"d":"(680,616)"},{"v":-660125.2692774103,"d":"(660,125)"},{"v":-640920.2796774104,"d":"(640,920)"},{"$f":"SUM(DH232:DH238)","v":{"v":-657760.4447071856,"d":"(657,760)"}},{"v":-638555.4551071856,"d":"(638,555)"},{"v":-618064.7643871857,"d":"(618,065)"},{"v":-634848.5504482441,"d":"(634,849)"},{"v":-615643.5608482441,"d":"(615,644)"},{"v":-595152.8701282442,"d":"(595,153)"},{"v":-609269.9022679089,"d":"(609,270)"},{"v":-584329.211547909,"d":"(584,329)"},{"v":-560515.1326679089,"d":"(560,515)"},{"v":-578170.626812498,"d":"(578,171)"},{"v":-558806.5479324979,"d":"(558,807)"},{"v":-540689.2095324979,"d":"(540,689)"},{"v":-560868.0933339009,"d":"(560,868)"},{"v":-542750.7549339009,"d":"(542,751)"},{"v":-523386.6760539009,"d":"(523,387)"},{"v":-543263.3921795166,"d":"(543,263)"},{"v":-525146.0537795166,"d":"(525,146)"},{"v":-505781.9748995166,"d":"(505,782)"},{"v":-523262.24861555523,"d":"(523,262)"},{"v":-499448.16973555525,"d":"(499,448)"},{"v":-476244.33893555525,"d":"(476,244)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-479296.84785383334,"d":"(479,297)"},{"v":-461768.6538538333,"d":"(461,769)"},{"v":-484891.8190157715,"d":"(484,892)"},{"v":-467363.6250157715,"d":"(467,364)"},{"v":-448609.7942157715,"d":"(448,610)"},{"v":-471301.7982624012,"d":"(471,302)"},{"v":-453773.6042624012,"d":"(453,774)"},{"v":-435019.7734624012,"d":"(435,020)"},{"v":-455492.216120804,"d":"(455,492)"},{"v":-432288.385320804,"d":"(432,288)"},{"v":-409647.86044080404,"d":"(409,648)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-416182.39664910105,"d":"(416,182)"},{"v":-399198.0282491011,"d":"(399,198)"},{"v":-425347.30401486915,"d":"(425,347)"},{"v":-408362.9356148692,"d":"(408,363)"},{"v":-390172.4107348692,"d":"(390,172)"},{"v":-415935.39643276,"d":"(415,935)"},{"v":-398951.02803276,"d":"(398,951)"},{"v":-380760.50315276004,"d":"(380,761)"},{"v":-404315.00804208475,"d":"(404,315)"},{"v":-381674.48316208477,"d":"(381,674)"},{"v":-359409.4955620848,"d":"(359,409)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-369070.85742397385,"d":"(369,071)"},{"v":-352449.0394239739,"d":"(352,449)"},{"v":-381006.2111318407,"d":"(381,006)"},{"v":-364384.39313184074,"d":"(364,384)"},{"v":-346569.40553184075,"d":"(346,569)"},{"v":-374335.66036679584,"d":"(374,336)"},{"v":-357713.84236679587,"d":"(357,714)"},{"v":-339898.8547667959,"d":"(339,899)"},{"v":-359072.5643845585,"d":"(359,073)"},{"v":-336807.5767845585,"d":"(336,808)"},{"v":-315012.0107845585,"d":"(315,012)"},{"v":-300020.31678455847,"d":"(300,020)"},{"v":-282674.7507845585,"d":"(282,675)"},{"v":-266506.1207845585,"d":"(266,506)"},{"v":-253610.55478455848,"d":"(253,611)"},{"v":-237441.92478455848,"d":"(237,442)"},{"v":-220096.35878455848,"d":"(220,096)"},{"v":-216100.7927845585,"d":"(216,101)"},{"$f":"SUM(FT232:FT238)","v":{"v":-199932.1627845585,"d":"(199,932)"}},{"v":-182586.5967845585,"d":"(182,587)"},{"v":-166417.9667845585,"d":"(166,418)"},{"v":-144622.4007845585,"d":"(144,622)"},{"v":-123014.6034245585,"d":"(123,015)"},{"v":-109368.13374455851,"d":"(109,368)"},{"v":-92210.3363845585,"d":"(92,210)"},{"v":-76222.9815845585,"d":"(76,223)"},{"v":-63515.18422455849,"d":"(63,515)"},{"v":-47527.82942455849,"d":"(47,528)"},{"v":-30370.032064558487,"d":"(30,370)"},{"v":-26562.234704558483,"d":"(26,562)"},{"v":-10574.879904558484,"d":"(10,575)"},{"v":6582.91745544152,"d":"6,583"},{"v":22570.27225544152,"d":"22,570"},{"v":44178.06961544152,"d":"44,178"},{"v":65645.04049544151,"d":"65,645"},{"v":79165.29393544151,"d":"79,165"},{"v":96182.26481544151,"d":"96,182"},{"v":112033.6632154415,"d":"112,034"},{"v":124600.63409544149,"d":"124,601"},{"v":140452.0324954415,"d":"140,452"},{"v":157469.00337544148,"d":"157,469"},{"v":161135.97425544146,"d":"161,136"},{"v":176987.37265544146,"d":"176,987"},{"v":194004.34353544144,"d":"194,004"},{"v":209855.74193544145,"d":"209,856"},{"v":231322.71281544142,"d":"231,323"},{"v":252930.51017544142,"d":"252,931"},{"v":266576.97985544143,"d":"266,577"},{"v":283734.77721544146,"d":"283,735"},{"v":299722.1320154414,"d":"299,722"},{"v":312429.92937544145,"d":"312,430"},{"v":328417.2841754414,"d":"328,417"},{"v":345575.08153544145,"d":"345,575"},{"v":349382.8788954415,"d":"349,383"},{"v":365370.23369544145,"d":"365,370"},{"v":382528.0310554415,"d":"382,528"},{"v":398515.38585544145,"d":"398,515"},{"v":420123.1832154415,"d":"420,123"},{"v":441684.03841544146,"d":"441,684"},{"v":456457.25521544146,"d":"456,457"},{"v":473568.11041544145,"d":"473,568"},{"v":489510.1464154415,"d":"489,510"},{"v":502171.00161544146,"d":"502,171"},{"v":518113.0376154415,"d":"518,113"},{"v":535223.8928154415,"d":"535,224"},{"v":538984.7480154415,"d":"538,985"},{"v":554926.7840154414,"d":"554,927"},{"v":572037.6392154414,"d":"572,038"},{"v":587979.6752154414,"d":"587,980"},{"v":609540.5304154414,"d":"609,541"},{"v":630913.6169754413,"d":"630,914"},{"v":644349.7262554413,"d":"644,350"},{"v":661272.8128154413,"d":"661,273"},{"v":677033.5736154413,"d":"677,034"},{"v":689506.6601754413,"d":"689,507"},{"v":705267.4209754413,"d":"705,267"},{"v":722190.5075354413,"d":"722,191"},{"v":725763.5940954413,"d":"725,764"},{"v":741524.3548954413,"d":"741,524"},{"v":758447.4414554413,"d":"758,447"},{"v":774208.2022554413,"d":"774,208"},{"v":795581.2888154413,"d":"795,581"},{"$f":"SUM(IF232:IF238)","v":{"v":816578.8380954413,"d":"816,579"}},{"v":829678.3707354413,"d":"829,678"},{"v":846225.9200154414,"d":"846,226"},{"v":861624.1304154414,"d":"861,624"},{"v":873721.6796954414,"d":"873,722"},{"v":889119.8900954414,"d":"889,120"},{"v":905667.4393754414,"d":"905,667"},{"v":908864.9886554414,"d":"908,865"},{"v":924263.1990554414,"d":"924,263"},{"v":940810.7483354415,"d":"940,811"},{"v":956208.9587354414,"d":"956,209"},{"v":977206.5080154415,"d":"977,207"},{"v":997828.5200154415,"d":"997,829"},{"v":1010591.4760154415,"d":"1,010,591"},{"v":1026763.4880154415,"d":"1,026,763"},{"v":1041799.1480154415,"d":"1,041,799"},{"v":1053521.1600154415,"d":"1,053,521"},{"v":1068556.8200154414,"d":"1,068,557"},{"v":1084728.8320154415,"d":"1,084,729"},{"v":1087550.8440154416,"d":"1,087,551"},{"v":1102586.5040154415,"d":"1,102,587"},{"v":1118758.5160154416,"d":"1,118,759"},{"v":1133794.1760154415,"d":"1,133,794"},{"v":1154416.1880154416,"d":"1,154,416"},{"v":1171873.9058821083,"d":"1,171,874"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1189773.704548775,"d":"1,189,774"},{"v":1198723.6038821083,"d":"1,198,724"},{"v":1204351.7384154417,"d":"1,204,352"},{"v":1213301.637748775,"d":"1,213,302"},{"v":1223379.7722821084,"d":"1,223,380"},{"v":1220107.9068154418,"d":"1,220,108"},{"v":1229057.8061487752,"d":"1,229,058"},{"v":1239135.9406821085,"d":"1,239,136"},{"v":1248085.8400154419,"d":"1,248,086"},{"v":1262613.9745487752,"d":"1,262,614"},{"v":1277048.2247621086,"d":"1,277,048"},{"v":1283657.5095354419,"d":"1,283,658"},{"v":1293641.7597487753,"d":"1,293,642"},{"v":1302501.0214821086,"d":"1,302,501"},{"v":1308035.271695442,"d":"1,308,035"},{"v":1316894.5334287754,"d":"1,316,895"},{"v":1326878.7836421088,"d":"1,326,879"},{"v":1323513.0338554422,"d":"1,323,513"},{"v":1332372.2955887755,"d":"1,332,372"},{"v":1342356.545802109,"d":"1,342,357"},{"v":1351215.8075354423,"d":"1,351,216"},{"v":1365650.0577487757,"d":"1,365,650"},{"v":1379990.423642109,"d":"1,379,990"},{"v":1386515.5642554422,"d":"1,386,516"},{"v":1396405.9301487755,"d":"1,396,406"},{"v":1405174.5542821088,"d":"1,405,175"},{"v":1410614.920175442,"d":"1,410,615"},{"v":1419383.5443087753,"d":"1,419,384"},{"v":1429273.9102021086,"d":"1,429,274"},{"v":1425814.2760954418,"d":"1,425,814"},{"v":1434582.900228775,"d":"1,434,583"},{"v":1444473.2661221083,"d":"1,444,473"},{"v":1453241.8902554417,"d":"1,453,242"},{"v":1467582.2561487749,"d":"1,467,582"},{"v":1481828.7377221081,"d":"1,481,829"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1498066.2157487748,"d":"1,498,066"},{"v":1506744.2022821081,"d":"1,506,744"},{"$f":"SUM(KR232:KR238)","v":{"v":1512090.6838554414,"d":"1,512,091"}},{"v":1520768.6703887747,"d":"1,520,769"},{"v":1530565.151962108,"d":"1,530,565"},{"v":1527011.6335354412,"d":"1,527,012"},{"v":1535689.6200687746,"d":"1,535,690"},{"v":1545486.1016421078,"d":"1,545,486"},{"v":1554164.0881754411,"d":"1,554,164"},{"v":1568410.5697487744,"d":"1,568,411"},{"v":1582563.1670021077,"d":"1,582,563"},{"v":1590035.267615441,"d":"1,590,035"},{"v":1599737.8648687743,"d":"1,599,738"},{"v":1608325.2138021076,"d":"1,608,325"},{"v":1613577.811055441,"d":"1,613,578"},{"v":1622165.1599887742,"d":"1,622,165"},{"v":1631867.7572421075,"d":"1,631,868"},{"v":1628220.3544954408,"d":"1,628,220"},{"v":1636807.7034287741,"d":"1,636,808"},{"v":1646510.3006821075,"d":"1,646,510"},{"v":1655097.6496154408,"d":"1,655,098"},{"v":1669250.246868774,"d":"1,669,250"},{"v":1651153.5802021073,"d":"1,651,154"},{"v":1628606.9135354406,"d":"1,628,607"},{"v":1606060.2468687738,"d":"1,606,060"},{"v":1583513.580202107,"d":"1,583,514"},{"v":1556516.9135354403,"d":"1,556,517"},{"v":1533970.2468687736,"d":"1,533,970"},{"v":1511423.5802021069,"d":"1,511,424"},{"v":1475526.91353544,"d":"1,475,527"},{"v":1452980.2468687734,"d":"1,452,980"},{"v":1430433.5802021066,"d":"1,430,434"},{"v":1407886.9135354399,"d":"1,407,887"},{"v":1389790.2468687731,"d":"1,389,790"},{"v":1371693.5802021064,"d":"1,371,694"},{"v":1349146.9135354396,"d":"1,349,147"},{"v":1326600.246868773,"d":"1,326,600"},{"v":1304053.5802021062,"d":"1,304,054"},{"v":1277056.9135354394,"d":"1,277,057"},{"v":1254510.2468687727,"d":"1,254,510"},{"v":1231963.580202106,"d":"1,231,964"},{"v":1196066.9135354392,"d":"1,196,067"},{"v":1173520.2468687724,"d":"1,173,520"},{"v":1150973.5802021057,"d":"1,150,974"},{"v":1128426.913535439,"d":"1,128,427"}]
[]
[{"$f":"IF(COUNTIF(AU241:MH241,\"=1\")>0,1,0)","v":0},null,null,"Direct / Indirect Check",null,null,{"$f":"IF(ABS(G239-G153)<Tolerance_2,0,1)","v":0},{"$nulls":11},{"$f":"IF(ABS(S239-S153)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(T239-T153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(ABS(AU239-AU153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(DG239-DG153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(FS239-FS153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(IE239-IE153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(KQ239-KQ153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(COUNTIF(AU242:MH242,\"=1\")>0,1,0)","v":0},null,null,"Cash Check",null,null,{"$f":"IF(ABS(G239-G77)<Tolerance_2,0,1)","v":0},{"$nulls":11},{"$f":"IF(ABS(S239-S77)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(ABS(AU239-'Calculations M'!AU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(AV239-'Calculations M'!AV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(AW239-'Calculations M'!AW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(AX239-'Calculations M'!AX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(AY239-'Calculations M'!AY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(AZ239-'Calculations M'!AZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BA239-'Calculations M'!BA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BB239-'Calculations M'!BB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BC239-'Calculations M'!BC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BD239-'Calculations M'!BD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BE239-'Calculations M'!BE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BF239-'Calculations M'!BF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BG239-'Calculations M'!BG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BH239-'Calculations M'!BH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BI239-'Calculations M'!BI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BJ239-'Calculations M'!BJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BK239-'Calculations M'!BK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BL239-'Calculations M'!BL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BM239-'Calculations M'!BM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BN239-'Calculations M'!BN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BO239-'Calculations M'!BO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BP239-'Calculations M'!BP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BQ239-'Calculations M'!BQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BR239-'Calculations M'!BR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BS239-'Calculations M'!BS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BT239-'Calculations M'!BT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BU239-'Calculations M'!BU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BV239-'Calculations M'!BV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BW239-'Calculations M'!BW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BX239-'Calculations M'!BX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BY239-'Calculations M'!BY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(BZ239-'Calculations M'!BZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CA239-'Calculations M'!CA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CB239-'Calculations M'!CB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CC239-'Calculations M'!CC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CD239-'Calculations M'!CD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CE239-'Calculations M'!CE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CF239-'Calculations M'!CF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CG239-'Calculations M'!CG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CH239-'Calculations M'!CH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CI239-'Calculations M'!CI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CJ239-'Calculations M'!CJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CK239-'Calculations M'!CK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CL239-'Calculations M'!CL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CM239-'Calculations M'!CM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CN239-'Calculations M'!CN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CO239-'Calculations M'!CO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CP239-'Calculations M'!CP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CQ239-'Calculations M'!CQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CR239-'Calculations M'!CR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CS239-'Calculations M'!CS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CT239-'Calculations M'!CT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CU239-'Calculations M'!CU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CV239-'Calculations M'!CV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CW239-'Calculations M'!CW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CX239-'Calculations M'!CX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CY239-'Calculations M'!CY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(CZ239-'Calculations M'!CZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DA239-'Calculations M'!DA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DB239-'Calculations M'!DB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DC239-'Calculations M'!DC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DD239-'Calculations M'!DD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DE239-'Calculations M'!DE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DF239-'Calculations M'!DF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DG239-'Calculations M'!DG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DH239-'Calculations M'!DH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DI239-'Calculations M'!DI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DJ239-'Calculations M'!DJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DK239-'Calculations M'!DK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DL239-'Calculations M'!DL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DM239-'Calculations M'!DM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DN239-'Calculations M'!DN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DO239-'Calculations M'!DO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DP239-'Calculations M'!DP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DQ239-'Calculations M'!DQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DR239-'Calculations M'!DR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DS239-'Calculations M'!DS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DT239-'Calculations M'!DT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DU239-'Calculations M'!DU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DV239-'Calculations M'!DV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DW239-'Calculations M'!DW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DX239-'Calculations M'!DX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DY239-'Calculations M'!DY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(DZ239-'Calculations M'!DZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EA239-'Calculations M'!EA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EB239-'Calculations M'!EB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EC239-'Calculations M'!EC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(ED239-'Calculations M'!ED1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EE239-'Calculations M'!EE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EF239-'Calculations M'!EF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EG239-'Calculations M'!EG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EH239-'Calculations M'!EH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EI239-'Calculations M'!EI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EJ239-'Calculations M'!EJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EK239-'Calculations M'!EK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EL239-'Calculations M'!EL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EM239-'Calculations M'!EM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EN239-'Calculations M'!EN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EO239-'Calculations M'!EO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EP239-'Calculations M'!EP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EQ239-'Calculations M'!EQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(ER239-'Calculations M'!ER1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(ES239-'Calculations M'!ES1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(ET239-'Calculations M'!ET1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EU239-'Calculations M'!EU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EV239-'Calculations M'!EV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EW239-'Calculations M'!EW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EX239-'Calculations M'!EX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EY239-'Calculations M'!EY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(EZ239-'Calculations M'!EZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FA239-'Calculations M'!FA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FB239-'Calculations M'!FB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FC239-'Calculations M'!FC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FD239-'Calculations M'!FD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FE239-'Calculations M'!FE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FF239-'Calculations M'!FF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FG239-'Calculations M'!FG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FH239-'Calculations M'!FH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FI239-'Calculations M'!FI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FJ239-'Calculations M'!FJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FK239-'Calculations M'!FK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FL239-'Calculations M'!FL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FM239-'Calculations M'!FM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FN239-'Calculations M'!FN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FO239-'Calculations M'!FO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FP239-'Calculations M'!FP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FQ239-'Calculations M'!FQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FR239-'Calculations M'!FR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FS239-'Calculations M'!FS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FT239-'Calculations M'!FT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FU239-'Calculations M'!FU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FV239-'Calculations M'!FV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FW239-'Calculations M'!FW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FX239-'Calculations M'!FX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FY239-'Calculations M'!FY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(FZ239-'Calculations M'!FZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GA239-'Calculations M'!GA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GB239-'Calculations M'!GB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GC239-'Calculations M'!GC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GD239-'Calculations M'!GD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GE239-'Calculations M'!GE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GF239-'Calculations M'!GF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GG239-'Calculations M'!GG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GH239-'Calculations M'!GH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GI239-'Calculations M'!GI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GJ239-'Calculations M'!GJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GK239-'Calculations M'!GK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GL239-'Calculations M'!GL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GM239-'Calculations M'!GM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GN239-'Calculations M'!GN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GO239-'Calculations M'!GO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GP239-'Calculations M'!GP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GQ239-'Calculations M'!GQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GR239-'Calculations M'!GR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GS239-'Calculations M'!GS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GT239-'Calculations M'!GT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GU239-'Calculations M'!GU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GV239-'Calculations M'!GV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GW239-'Calculations M'!GW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GX239-'Calculations M'!GX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GY239-'Calculations M'!GY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(GZ239-'Calculations M'!GZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HA239-'Calculations M'!HA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HB239-'Calculations M'!HB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HC239-'Calculations M'!HC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HD239-'Calculations M'!HD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HE239-'Calculations M'!HE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HF239-'Calculations M'!HF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HG239-'Calculations M'!HG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HH239-'Calculations M'!HH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HI239-'Calculations M'!HI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HJ239-'Calculations M'!HJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HK239-'Calculations M'!HK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HL239-'Calculations M'!HL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HM239-'Calculations M'!HM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HN239-'Calculations M'!HN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HO239-'Calculations M'!HO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HP239-'Calculations M'!HP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HQ239-'Calculations M'!HQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HR239-'Calculations M'!HR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HS239-'Calculations M'!HS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HT239-'Calculations M'!HT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HU239-'Calculations M'!HU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HV239-'Calculations M'!HV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HW239-'Calculations M'!HW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HX239-'Calculations M'!HX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HY239-'Calculations M'!HY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(HZ239-'Calculations M'!HZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IA239-'Calculations M'!IA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IB239-'Calculations M'!IB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IC239-'Calculations M'!IC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(ID239-'Calculations M'!ID1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IE239-'Calculations M'!IE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IF239-'Calculations M'!IF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IG239-'Calculations M'!IG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IH239-'Calculations M'!IH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(II239-'Calculations M'!II1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IJ239-'Calculations M'!IJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IK239-'Calculations M'!IK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IL239-'Calculations M'!IL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IM239-'Calculations M'!IM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IN239-'Calculations M'!IN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IO239-'Calculations M'!IO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IP239-'Calculations M'!IP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IQ239-'Calculations M'!IQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IR239-'Calculations M'!IR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IS239-'Calculations M'!IS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IT239-'Calculations M'!IT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IU239-'Calculations M'!IU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IV239-'Calculations M'!IV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IW239-'Calculations M'!IW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IX239-'Calculations M'!IX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IY239-'Calculations M'!IY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(IZ239-'Calculations M'!IZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JA239-'Calculations M'!JA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JB239-'Calculations M'!JB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JC239-'Calculations M'!JC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JD239-'Calculations M'!JD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JE239-'Calculations M'!JE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JF239-'Calculations M'!JF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JG239-'Calculations M'!JG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JH239-'Calculations M'!JH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JI239-'Calculations M'!JI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JJ239-'Calculations M'!JJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JK239-'Calculations M'!JK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JL239-'Calculations M'!JL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JM239-'Calculations M'!JM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JN239-'Calculations M'!JN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JO239-'Calculations M'!JO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JP239-'Calculations M'!JP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JQ239-'Calculations M'!JQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JR239-'Calculations M'!JR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JS239-'Calculations M'!JS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JT239-'Calculations M'!JT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JU239-'Calculations M'!JU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JV239-'Calculations M'!JV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JW239-'Calculations M'!JW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JX239-'Calculations M'!JX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JY239-'Calculations M'!JY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(JZ239-'Calculations M'!JZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KA239-'Calculations M'!KA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KB239-'Calculations M'!KB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KC239-'Calculations M'!KC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KD239-'Calculations M'!KD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KE239-'Calculations M'!KE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KF239-'Calculations M'!KF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KG239-'Calculations M'!KG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KH239-'Calculations M'!KH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KI239-'Calculations M'!KI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KJ239-'Calculations M'!KJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KK239-'Calculations M'!KK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KL239-'Calculations M'!KL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KM239-'Calculations M'!KM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KN239-'Calculations M'!KN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KO239-'Calculations M'!KO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KP239-'Calculations M'!KP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KQ239-'Calculations M'!KQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KR239-'Calculations M'!KR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KS239-'Calculations M'!KS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KT239-'Calculations M'!KT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KU239-'Calculations M'!KU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KV239-'Calculations M'!KV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KW239-'Calculations M'!KW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KX239-'Calculations M'!KX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KY239-'Calculations M'!KY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(KZ239-'Calculations M'!KZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LA239-'Calculations M'!LA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LB239-'Calculations M'!LB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LC239-'Calculations M'!LC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LD239-'Calculations M'!LD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LE239-'Calculations M'!LE1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LF239-'Calculations M'!LF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LG239-'Calculations M'!LG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LH239-'Calculations M'!LH1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LI239-'Calculations M'!LI1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LJ239-'Calculations M'!LJ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LK239-'Calculations M'!LK1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LL239-'Calculations M'!LL1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LM239-'Calculations M'!LM1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LN239-'Calculations M'!LN1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LO239-'Calculations M'!LO1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LP239-'Calculations M'!LP1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LQ239-'Calculations M'!LQ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LR239-'Calculations M'!LR1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LS239-'Calculations M'!LS1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LT239-'Calculations M'!LT1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LU239-'Calculations M'!LU1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LV239-'Calculations M'!LV1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LW239-'Calculations M'!LW1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LX239-'Calculations M'!LX1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LY239-'Calculations M'!LY1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(LZ239-'Calculations M'!LZ1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MA239-'Calculations M'!MA1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MB239-'Calculations M'!MB1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MC239-'Calculations M'!MC1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MD239-'Calculations M'!MD1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(ME239-'Calculations M'!ME1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MF239-'Calculations M'!MF1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MG239-'Calculations M'!MG1579)<Tolerance_2,0,1)","v":0},{"$f":"IF(ABS(MH239-'Calculations M'!MH1579)<Tolerance_2,0,1)","v":0}]
[]
[null,"Ratios"]
[null,null,"ADSCR"]
[]
[{"$nulls":4},"FFR"]
[{"$nulls":4},"FFR Flag",{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU248:$MH248)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU806","v":0},{"$f":"'Calculations M'!AV806","v":0},{"$f":"'Calculations M'!AW806","v":0},{"$f":"'Calculations M'!AX806","v":0},{"$f":"'Calculations M'!AY806","v":0},{"$f":"'Calculations M'!AZ806","v":0},{"$f":"'Calculations M'!BA806","v":0},{"$f":"'Calculations M'!BB806","v":0},{"$f":"'Calculations M'!BC806","v":1},{"$f":"'Calculations M'!BD806","v":1},{"$f":"'Calculations M'!BE806","v":1},{"$f":"'Calculations M'!BF806","v":1},{"$f":"'Calculations M'!BG806","v":1},{"$f":"'Calculations M'!BH806","v":1},{"$f":"'Calculations M'!BI806","v":1},{"$f":"'Calculations M'!BJ806","v":1},{"$f":"'Calculations M'!BK806","v":1},{"$f":"'Calculations M'!BL806","v":1},{"$f":"'Calculations M'!BM806","v":1},{"$f":"'Calculations M'!BN806","v":1},{"$f":"'Calculations M'!BO806","v":1},{"$f":"'Calculations M'!BP806","v":1},{"$f":"'Calculations M'!BQ806","v":1},{"$f":"'Calculations M'!BR806","v":1},{"$f":"'Calculations M'!BS806","v":1},{"$f":"'Calculations M'!BT806","v":0},{"$f":"'Calculations M'!BU806","v":0},{"$f":"'Calculations M'!BV806","v":0},{"$f":"'Calculations M'!BW806","v":0},{"$f":"'Calculations M'!BX806","v":0},{"$f":"'Calculations M'!BY806","v":0},{"$f":"'Calculations M'!BZ806","v":0},{"$f":"'Calculations M'!CA806","v":0},{"$f":"'Calculations M'!CB806","v":0},{"$f":"'Calculations M'!CC806","v":0},{"$f":"'Calculations M'!CD806","v":0},{"$f":"'Calculations M'!CE806","v":0},{"$f":"'Calculations M'!CF806","v":0},{"$f":"'Calculations M'!CG806","v":0},{"$f":"'Calculations M'!CH806","v":0},{"$f":"'Calculations M'!CI806","v":0},{"$f":"'Calculations M'!CJ806","v":0},{"$f":"'Calculations M'!CK806","v":0},{"$f":"'Calculations M'!CL806","v":0},{"$f":"'Calculations M'!CM806","v":0},{"$f":"'Calculations M'!CN806","v":0},{"$f":"'Calculations M'!CO806","v":0},{"$f":"'Calculations M'!CP806","v":0},{"$f":"'Calculations M'!CQ806","v":0},{"$f":"'Calculations M'!CR806","v":0},{"$f":"'Calculations M'!CS806","v":0},{"$f":"'Calculations M'!CT806","v":0},{"$f":"'Calculations M'!CU806","v":0},{"$f":"'Calculations M'!CV806","v":0},{"$f":"'Calculations M'!CW806","v":0},{"$f":"'Calculations M'!CX806","v":0},{"$f":"'Calculations M'!CY806","v":0},{"$f":"'Calculations M'!CZ806","v":0},{"$f":"'Calculations M'!DA806","v":0},{"$f":"'Calculations M'!DB806","v":0},{"$f":"'Calculations M'!DC806","v":0},{"$f":"'Calculations M'!DD806","v":0},{"$f":"'Calculations M'!DE806","v":0},{"$f":"'Calculations M'!DF806","v":0},{"$f":"'Calculations M'!DG806","v":0},{"$f":"'Calculations M'!DH806","v":0},{"$f":"'Calculations M'!DI806","v":0},{"$f":"'Calculations M'!DJ806","v":0},{"$f":"'Calculations M'!DK806","v":0},{"$f":"'Calculations M'!DL806","v":0},{"$f":"'Calculations M'!DM806","v":0},{"$f":"'Calculations M'!DN806","v":0},{"$f":"'Calculations M'!DO806","v":0},{"$f":"'Calculations M'!DP806","v":0},{"$f":"'Calculations M'!DQ806","v":0},{"$f":"'Calculations M'!DR806","v":0},{"$f":"'Calculations M'!DS806","v":0},{"$f":"'Calculations M'!DT806","v":0},{"$f":"'Calculations M'!DU806","v":0},{"$f":"'Calculations M'!DV806","v":0},{"$f":"'Calculations M'!DW806","v":0},{"$f":"'Calculations M'!DX806","v":0},{"$f":"'Calculations M'!DY806","v":0},{"$f":"'Calculations M'!DZ806","v":0},{"$f":"'Calculations M'!EA806","v":0},{"$f":"'Calculations M'!EB806","v":0},{"$f":"'Calculations M'!EC806","v":0},{"$f":"'Calculations M'!ED806","v":0},{"$f":"'Calculations M'!EE806","v":0},{"$f":"'Calculations M'!EF806","v":0},{"$f":"'Calculations M'!EG806","v":0},{"$f":"'Calculations M'!EH806","v":0},{"$f":"'Calculations M'!EI806","v":0},{"$f":"'Calculations M'!EJ806","v":0},{"$f":"'Calculations M'!EK806","v":0},{"$f":"'Calculations M'!EL806","v":0},{"$f":"'Calculations M'!EM806","v":0},{"$f":"'Calculations M'!EN806","v":0},{"$f":"'Calculations M'!EO806","v":0},{"$f":"'Calculations M'!EP806","v":0},{"$f":"'Calculations M'!EQ806","v":0},{"$f":"'Calculations M'!ER806","v":0},{"$f":"'Calculations M'!ES806","v":0},{"$f":"'Calculations M'!ET806","v":0},{"$f":"'Calculations M'!EU806","v":0},{"$f":"'Calculations M'!EV806","v":0},{"$f":"'Calculations M'!EW806","v":0},{"$f":"'Calculations M'!EX806","v":0},{"$f":"'Calculations M'!EY806","v":0},{"$f":"'Calculations M'!EZ806","v":0},{"$f":"'Calculations M'!FA806","v":0},{"$f":"'Calculations M'!FB806","v":0},{"$f":"'Calculations M'!FC806","v":0},{"$f":"'Calculations M'!FD806","v":0},{"$f":"'Calculations M'!FE806","v":0},{"$f":"'Calculations M'!FF806","v":0},{"$f":"'Calculations M'!FG806","v":0},{"$f":"'Calculations M'!FH806","v":0},{"$f":"'Calculations M'!FI806","v":0},{"$f":"'Calculations M'!FJ806","v":0},{"$f":"'Calculations M'!FK806","v":0},{"$f":"'Calculations M'!FL806","v":0},{"$f":"'Calculations M'!FM806","v":0},{"$f":"'Calculations M'!FN806","v":0},{"$f":"'Calculations M'!FO806","v":0},{"$f":"'Calculations M'!FP806","v":0},{"$f":"'Calculations M'!FQ806","v":0},{"$f":"'Calculations M'!FR806","v":0},{"$f":"'Calculations M'!FS806","v":0},{"$f":"'Calculations M'!FT806","v":0},{"$f":"'Calculations M'!FU806","v":0},{"$f":"'Calculations M'!FV806","v":0},{"$f":"'Calculations M'!FW806","v":0},{"$f":"'Calculations M'!FX806","v":0},{"$f":"'Calculations M'!FY806","v":0},{"$f":"'Calculations M'!FZ806","v":0},{"$f":"'Calculations M'!GA806","v":0},{"$f":"'Calculations M'!GB806","v":0},{"$f":"'Calculations M'!GC806","v":0},{"$f":"'Calculations M'!GD806","v":0},{"$f":"'Calculations M'!GE806","v":0},{"$f":"'Calculations M'!GF806","v":0},{"$f":"'Calculations M'!GG806","v":0},{"$f":"'Calculations M'!GH806","v":0},{"$f":"'Calculations M'!GI806","v":0},{"$f":"'Calculations M'!GJ806","v":0},{"$f":"'Calculations M'!GK806","v":0},{"$f":"'Calculations M'!GL806","v":0},{"$f":"'Calculations M'!GM806","v":0},{"$f":"'Calculations M'!GN806","v":0},{"$f":"'Calculations M'!GO806","v":0},{"$f":"'Calculations M'!GP806","v":0},{"$f":"'Calculations M'!GQ806","v":0},{"$f":"'Calculations M'!GR806","v":0},{"$f":"'Calculations M'!GS806","v":0},{"$f":"'Calculations M'!GT806","v":0},{"$f":"'Calculations M'!GU806","v":0},{"$f":"'Calculations M'!GV806","v":0},{"$f":"'Calculations M'!GW806","v":0},{"$f":"'Calculations M'!GX806","v":0},{"$f":"'Calculations M'!GY806","v":0},{"$f":"'Calculations M'!GZ806","v":0},{"$f":"'Calculations M'!HA806","v":0},{"$f":"'Calculations M'!HB806","v":0},{"$f":"'Calculations M'!HC806","v":0},{"$f":"'Calculations M'!HD806","v":0},{"$f":"'Calculations M'!HE806","v":0},{"$f":"'Calculations M'!HF806","v":0},{"$f":"'Calculations M'!HG806","v":0},{"$f":"'Calculations M'!HH806","v":0},{"$f":"'Calculations M'!HI806","v":0},{"$f":"'Calculations M'!HJ806","v":0},{"$f":"'Calculations M'!HK806","v":0},{"$f":"'Calculations M'!HL806","v":0},{"$f":"'Calculations M'!HM806","v":0},{"$f":"'Calculations M'!HN806","v":0},{"$f":"'Calculations M'!HO806","v":0},{"$f":"'Calculations M'!HP806","v":0},{"$f":"'Calculations M'!HQ806","v":0},{"$f":"'Calculations M'!HR806","v":0},{"$f":"'Calculations M'!HS806","v":0},{"$f":"'Calculations M'!HT806","v":0},{"$f":"'Calculations M'!HU806","v":0},{"$f":"'Calculations M'!HV806","v":0},{"$f":"'Calculations M'!HW806","v":0},{"$f":"'Calculations M'!HX806","v":0},{"$f":"'Calculations M'!HY806","v":0},{"$f":"'Calculations M'!HZ806","v":0},{"$f":"'Calculations M'!IA806","v":0},{"$f":"'Calculations M'!IB806","v":0},{"$f":"'Calculations M'!IC806","v":0},{"$f":"'Calculations M'!ID806","v":0},{"$f":"'Calculations M'!IE806","v":0},{"$f":"'Calculations M'!IF806","v":0},{"$f":"'Calculations M'!IG806","v":0},{"$f":"'Calculations M'!IH806","v":0},{"$f":"'Calculations M'!II806","v":0},{"$f":"'Calculations M'!IJ806","v":0},{"$f":"'Calculations M'!IK806","v":0},{"$f":"'Calculations M'!IL806","v":0},{"$f":"'Calculations M'!IM806","v":0},{"$f":"'Calculations M'!IN806","v":0},{"$f":"'Calculations M'!IO806","v":0},{"$f":"'Calculations M'!IP806","v":0},{"$f":"'Calculations M'!IQ806","v":0},{"$f":"'Calculations M'!IR806","v":0},{"$f":"'Calculations M'!IS806","v":0},{"$f":"'Calculations M'!IT806","v":0},{"$f":"'Calculations M'!IU806","v":0},{"$f":"'Calculations M'!IV806","v":0},{"$f":"'Calculations M'!IW806","v":0},{"$f":"'Calculations M'!IX806","v":0},{"$f":"'Calculations M'!IY806","v":0},{"$f":"'Calculations M'!IZ806","v":0},{"$f":"'Calculations M'!JA806","v":0},{"$f":"'Calculations M'!JB806","v":0},{"$f":"'Calculations M'!JC806","v":0},{"$f":"'Calculations M'!JD806","v":0},{"$f":"'Calculations M'!JE806","v":0},{"$f":"'Calculations M'!JF806","v":0},{"$f":"'Calculations M'!JG806","v":0},{"$f":"'Calculations M'!JH806","v":0},{"$f":"'Calculations M'!JI806","v":0},{"$f":"'Calculations M'!JJ806","v":0},{"$f":"'Calculations M'!JK806","v":0},{"$f":"'Calculations M'!JL806","v":0},{"$f":"'Calculations M'!JM806","v":0},{"$f":"'Calculations M'!JN806","v":0},{"$f":"'Calculations M'!JO806","v":0},{"$f":"'Calculations M'!JP806","v":0},{"$f":"'Calculations M'!JQ806","v":0},{"$f":"'Calculations M'!JR806","v":0},{"$f":"'Calculations M'!JS806","v":0},{"$f":"'Calculations M'!JT806","v":0},{"$f":"'Calculations M'!JU806","v":0},{"$f":"'Calculations M'!JV806","v":0},{"$f":"'Calculations M'!JW806","v":0},{"$f":"'Calculations M'!JX806","v":0},{"$f":"'Calculations M'!JY806","v":0},{"$f":"'Calculations M'!JZ806","v":0},{"$f":"'Calculations M'!KA806","v":0},{"$f":"'Calculations M'!KB806","v":0},{"$f":"'Calculations M'!KC806","v":0},{"$f":"'Calculations M'!KD806","v":0},{"$f":"'Calculations M'!KE806","v":0},{"$f":"'Calculations M'!KF806","v":0},{"$f":"'Calculations M'!KG806","v":0},{"$f":"'Calculations M'!KH806","v":0},{"$f":"'Calculations M'!KI806","v":0},{"$f":"'Calculations M'!KJ806","v":0},{"$f":"'Calculations M'!KK806","v":0},{"$f":"'Calculations M'!KL806","v":0},{"$f":"'Calculations M'!KM806","v":0},{"$f":"'Calculations M'!KN806","v":0},{"$f":"'Calculations M'!KO806","v":0},{"$f":"'Calculations M'!KP806","v":0},{"$f":"'Calculations M'!KQ806","v":0},{"$f":"'Calculations M'!KR806","v":0},{"$f":"'Calculations M'!KS806","v":0},{"$f":"'Calculations M'!KT806","v":0},{"$f":"'Calculations M'!KU806","v":0},{"$f":"'Calculations M'!KV806","v":0},{"$f":"'Calculations M'!KW806","v":0},{"$f":"'Calculations M'!KX806","v":0},{"$f":"'Calculations M'!KY806","v":0},{"$f":"'Calculations M'!KZ806","v":0},{"$f":"'Calculations M'!LA806","v":0},{"$f":"'Calculations M'!LB806","v":0},{"$f":"'Calculations M'!LC806","v":0},{"$f":"'Calculations M'!LD806","v":0},{"$f":"'Calculations M'!LE806","v":0},{"$f":"'Calculations M'!LF806","v":0},{"$f":"'Calculations M'!LG806","v":0},{"$f":"'Calculations M'!LH806","v":0},{"$f":"'Calculations M'!LI806","v":0},{"$f":"'Calculations M'!LJ806","v":0},{"$f":"'Calculations M'!LK806","v":0},{"$f":"'Calculations M'!LL806","v":0},{"$f":"'Calculations M'!LM806","v":0},{"$f":"'Calculations M'!LN806","v":0},{"$f":"'Calculations M'!LO806","v":0},{"$f":"'Calculations M'!LP806","v":0},{"$f":"'Calculations M'!LQ806","v":0},{"$f":"'Calculations M'!LR806","v":0},{"$f":"'Calculations M'!LS806","v":0},{"$f":"'Calculations M'!LT806","v":0},{"$f":"'Calculations M'!LU806","v":0},{"$f":"'Calculations M'!LV806","v":0},{"$f":"'Calculations M'!LW806","v":0},{"$f":"'Calculations M'!LX806","v":0},{"$f":"'Calculations M'!LY806","v":0},{"$f":"'Calculations M'!LZ806","v":0},{"$f":"'Calculations M'!MA806","v":0},{"$f":"'Calculations M'!MB806","v":0},{"$f":"'Calculations M'!MC806","v":0},{"$f":"'Calculations M'!MD806","v":0},{"$f":"'Calculations M'!ME806","v":0},{"$f":"'Calculations M'!MF806","v":0},{"$f":"'Calculations M'!MG806","v":0},{"$f":"'Calculations M'!MH806","v":0}]
[{"$nulls":4},"FFR CFADS",{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU249:$MH249)","v":0},{"$f":"SUMIF($AU$7:$MH$7,T$7,$AU249:$MH249)","v":{"v":230328.86018953854,"d":"230,329"}},{"v":429409.94138256426,"d":"429,410"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU987*AU248","v":0},{"$f":"'Calculations M'!AV987*AV248","v":0},{"$f":"'Calculations M'!AW987*AW248","v":0},{"$f":"'Calculations M'!AX987*AX248","v":0},{"$f":"'Calculations M'!AY987*AY248","v":0},{"$f":"'Calculations M'!AZ987*AZ248","v":0},{"$f":"'Calculations M'!BA987*BA248","v":0},{"$f":"'Calculations M'!BB987*BB248","v":0},{"$f":"'Calculations M'!BC987*BC248","v":0},{"$f":"'Calculations M'!BD987*BD248","v":{"v":35257.54691364103,"d":"35,258"}},{"$f":"'Calculations M'!BE987*BE248","v":{"v":38644.12562133335,"d":"38,644"}},{"$f":"'Calculations M'!BF987*BF248","v":{"v":32142.546913641036,"d":"32,143"}},{"$f":"'Calculations M'!BG987*BG248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BH987*BH248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BI987*BI248","v":{"v":32578.389498256434,"d":"32,578"}},{"$f":"'Calculations M'!BJ987*BJ248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BK987*BK248","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"'Calculations M'!BL987*BL248","v":{"v":42738.12562133335,"d":"42,738"}},{"$f":"'Calculations M'!BM987*BM248","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"'Calculations M'!BN987*BN248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BO987*BO248","v":{"v":36508.12562133335,"d":"36,508"}},{"$f":"'Calculations M'!BP987*BP248","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"'Calculations M'!BQ987*BQ248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BR987*BR248","v":{"v":39351.54691364103,"d":"39,352"}},{"$f":"'Calculations M'!BS987*BS248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BT987*BT248","v":0},{"$f":"'Calculations M'!BU987*BU248","v":0},{"$f":"'Calculations M'!BV987*BV248","v":0},{"$f":"'Calculations M'!BW987*BW248","v":0},{"$f":"'Calculations M'!BX987*BX248","v":0},{"$f":"'Calculations M'!BY987*BY248","v":0},{"$f":"'Calculations M'!BZ987*BZ248","v":0},{"$f":"'Calculations M'!CA987*CA248","v":0},{"$f":"'Calculations M'!CB987*CB248","v":0},{"$f":"'Calculations M'!CC987*CC248","v":0},{"$f":"'Calculations M'!CD987*CD248","v":0},{"$f":"'Calculations M'!CE987*CE248","v":0},{"$f":"'Calculations M'!CF987*CF248","v":0},{"$f":"'Calculations M'!CG987*CG248","v":0},{"$f":"'Calculations M'!CH987*CH248","v":0},{"$f":"'Calculations M'!CI987*CI248","v":0},{"$f":"'Calculations M'!CJ987*CJ248","v":0},{"$f":"'Calculations M'!CK987*CK248","v":0},{"$f":"'Calculations M'!CL987*CL248","v":0},{"$f":"'Calculations M'!CM987*CM248","v":0},{"$f":"'Calculations M'!CN987*CN248","v":0},{"$f":"'Calculations M'!CO987*CO248","v":0},{"$f":"'Calculations M'!CP987*CP248","v":0},{"$f":"'Calculations M'!CQ987*CQ248","v":0},{"$f":"'Calculations M'!CR987*CR248","v":0},{"$f":"'Calculations M'!CS987*CS248","v":0},{"$f":"'Calculations M'!CT987*CT248","v":0},{"$f":"'Calculations M'!CU987*CU248","v":0},{"$f":"'Calculations M'!CV987*CV248","v":0},{"$f":"'Calculations M'!CW987*CW248","v":0},{"$f":"'Calculations M'!CX987*CX248","v":0},{"$f":"'Calculations M'!CY987*CY248","v":0},{"$f":"'Calculations M'!CZ987*CZ248","v":0},{"$f":"'Calculations M'!DA987*DA248","v":0},{"$f":"'Calculations M'!DB987*DB248","v":0},{"$f":"'Calculations M'!DC987*DC248","v":0},{"$f":"'Calculations M'!DD987*DD248","v":0},{"$f":"'Calculations M'!DE987*DE248","v":0},{"$f":"'Calculations M'!DF987*DF248","v":0},{"$f":"'Calculations M'!DG987*DG248","v":0},{"$f":"'Calculations M'!DH987*DH248","v":0},{"$f":"'Calculations M'!DI987*DI248","v":0},{"$f":"'Calculations M'!DJ987*DJ248","v":0},{"$f":"'Calculations M'!DK987*DK248","v":0},{"$f":"'Calculations M'!DL987*DL248","v":0},{"$f":"'Calculations M'!DM987*DM248","v":0},{"$f":"'Calculations M'!DN987*DN248","v":0},{"$f":"'Calculations M'!DO987*DO248","v":0},{"$f":"'Calculations M'!DP987*DP248","v":0},{"$f":"'Calculations M'!DQ987*DQ248","v":0},{"$f":"'Calculations M'!DR987*DR248","v":0},{"$f":"'Calculations M'!DS987*DS248","v":0},{"$f":"'Calculations M'!DT987*DT248","v":0},{"$f":"'Calculations M'!DU987*DU248","v":0},{"$f":"'Calculations M'!DV987*DV248","v":0},{"$f":"'Calculations M'!DW987*DW248","v":0},{"$f":"'Calculations M'!DX987*DX248","v":0},{"$f":"'Calculations M'!DY987*DY248","v":0},{"$f":"'Calculations M'!DZ987*DZ248","v":0},{"$f":"'Calculations M'!EA987*EA248","v":0},{"$f":"'Calculations M'!EB987*EB248","v":0},{"$f":"'Calculations M'!EC987*EC248","v":0},{"$f":"'Calculations M'!ED987*ED248","v":0},{"$f":"'Calculations M'!EE987*EE248","v":0},{"$f":"'Calculations M'!EF987*EF248","v":0},{"$f":"'Calculations M'!EG987*EG248","v":0},{"$f":"'Calculations M'!EH987*EH248","v":0},{"$f":"'Calculations M'!EI987*EI248","v":0},{"$f":"'Calculations M'!EJ987*EJ248","v":0},{"$f":"'Calculations M'!EK987*EK248","v":0},{"$f":"'Calculations M'!EL987*EL248","v":0},{"$f":"'Calculations M'!EM987*EM248","v":0},{"$f":"'Calculations M'!EN987*EN248","v":0},{"$f":"'Calculations M'!EO987*EO248","v":0},{"$f":"'Calculations M'!EP987*EP248","v":0},{"$f":"'Calculations M'!EQ987*EQ248","v":0},{"$f":"'Calculations M'!ER987*ER248","v":0},{"$f":"'Calculations M'!ES987*ES248","v":0},{"$f":"'Calculations M'!ET987*ET248","v":0},{"$f":"'Calculations M'!EU987*EU248","v":0},{"$f":"'Calculations M'!EV987*EV248","v":0},{"$f":"'Calculations M'!EW987*EW248","v":0},{"$f":"'Calculations M'!EX987*EX248","v":0},{"$f":"'Calculations M'!EY987*EY248","v":0},{"$f":"'Calculations M'!EZ987*EZ248","v":0},{"$f":"'Calculations M'!FA987*FA248","v":0},{"$f":"'Calculations M'!FB987*FB248","v":0},{"$f":"'Calculations M'!FC987*FC248","v":0},{"$f":"'Calculations M'!FD987*FD248","v":0},{"$f":"'Calculations M'!FE987*FE248","v":0},{"$f":"'Calculations M'!FF987*FF248","v":0},{"$f":"'Calculations M'!FG987*FG248","v":0},{"$f":"'Calculations M'!FH987*FH248","v":0},{"$f":"'Calculations M'!FI987*FI248","v":0},{"$f":"'Calculations M'!FJ987*FJ248","v":0},{"$f":"'Calculations M'!FK987*FK248","v":0},{"$f":"'Calculations M'!FL987*FL248","v":0},{"$f":"'Calculations M'!FM987*FM248","v":0},{"$f":"'Calculations M'!FN987*FN248","v":0},{"$f":"'Calculations M'!FO987*FO248","v":0},{"$f":"'Calculations M'!FP987*FP248","v":0},{"$f":"'Calculations M'!FQ987*FQ248","v":0},{"$f":"'Calculations M'!FR987*FR248","v":0},{"$f":"'Calculations M'!FS987*FS248","v":0},{"$f":"'Calculations M'!FT987*FT248","v":0},{"$f":"'Calculations M'!FU987*FU248","v":0},{"$f":"'Calculations M'!FV987*FV248","v":0},{"$f":"'Calculations M'!FW987*FW248","v":0},{"$f":"'Calculations M'!FX987*FX248","v":0},{"$f":"'Calculations M'!FY987*FY248","v":0},{"$f":"'Calculations M'!FZ987*FZ248","v":0},{"$f":"'Calculations M'!GA987*GA248","v":0},{"$f":"'Calculations M'!GB987*GB248","v":0},{"$f":"'Calculations M'!GC987*GC248","v":0},{"$f":"'Calculations M'!GD987*GD248","v":0},{"$f":"'Calculations M'!GE987*GE248","v":0},{"$f":"'Calculations M'!GF987*GF248","v":0},{"$f":"'Calculations M'!GG987*GG248","v":0},{"$f":"'Calculations M'!GH987*GH248","v":0},{"$f":"'Calculations M'!GI987*GI248","v":0},{"$f":"'Calculations M'!GJ987*GJ248","v":0},{"$f":"'Calculations M'!GK987*GK248","v":0},{"$f":"'Calculations M'!GL987*GL248","v":0},{"$f":"'Calculations M'!GM987*GM248","v":0},{"$f":"'Calculations M'!GN987*GN248","v":0},{"$f":"'Calculations M'!GO987*GO248","v":0},{"$f":"'Calculations M'!GP987*GP248","v":0},{"$f":"'Calculations M'!GQ987*GQ248","v":0},{"$f":"'Calculations M'!GR987*GR248","v":0},{"$f":"'Calculations M'!GS987*GS248","v":0},{"$f":"'Calculations M'!GT987*GT248","v":0},{"$f":"'Calculations M'!GU987*GU248","v":0},{"$f":"'Calculations M'!GV987*GV248","v":0},{"$f":"'Calculations M'!GW987*GW248","v":0},{"$f":"'Calculations M'!GX987*GX248","v":0},{"$f":"'Calculations M'!GY987*GY248","v":0},{"$f":"'Calculations M'!GZ987*GZ248","v":0},{"$f":"'Calculations M'!HA987*HA248","v":0},{"$f":"'Calculations M'!HB987*HB248","v":0},{"$f":"'Calculations M'!HC987*HC248","v":0},{"$f":"'Calculations M'!HD987*HD248","v":0},{"$f":"'Calculations M'!HE987*HE248","v":0},{"$f":"'Calculations M'!HF987*HF248","v":0},{"$f":"'Calculations M'!HG987*HG248","v":0},{"$f":"'Calculations M'!HH987*HH248","v":0},{"$f":"'Calculations M'!HI987*HI248","v":0},{"$f":"'Calculations M'!HJ987*HJ248","v":0},{"$f":"'Calculations M'!HK987*HK248","v":0},{"$f":"'Calculations M'!HL987*HL248","v":0},{"$f":"'Calculations M'!HM987*HM248","v":0},{"$f":"'Calculations M'!HN987*HN248","v":0},{"$f":"'Calculations M'!HO987*HO248","v":0},{"$f":"'Calculations M'!HP987*HP248","v":0},{"$f":"'Calculations M'!HQ987*HQ248","v":0},{"$f":"'Calculations M'!HR987*HR248","v":0},{"$f":"'Calculations M'!HS987*HS248","v":0},{"$f":"'Calculations M'!HT987*HT248","v":0},{"$f":"'Calculations M'!HU987*HU248","v":0},{"$f":"'Calculations M'!HV987*HV248","v":0},{"$f":"'Calculations M'!HW987*HW248","v":0},{"$f":"'Calculations M'!HX987*HX248","v":0},{"$f":"'Calculations M'!HY987*HY248","v":0},{"$f":"'Calculations M'!HZ987*HZ248","v":0},{"$f":"'Calculations M'!IA987*IA248","v":0},{"$f":"'Calculations M'!IB987*IB248","v":0},{"$f":"'Calculations M'!IC987*IC248","v":0},{"$f":"'Calculations M'!ID987*ID248","v":0},{"$f":"'Calculations M'!IE987*IE248","v":0},{"$f":"'Calculations M'!IF987*IF248","v":0},{"$f":"'Calculations M'!IG987*IG248","v":0},{"$f":"'Calculations M'!IH987*IH248","v":0},{"$f":"'Calculations M'!II987*II248","v":0},{"$f":"'Calculations M'!IJ987*IJ248","v":0},{"$f":"'Calculations M'!IK987*IK248","v":0},{"$f":"'Calculations M'!IL987*IL248","v":0},{"$f":"'Calculations M'!IM987*IM248","v":0},{"$f":"'Calculations M'!IN987*IN248","v":0},{"$f":"'Calculations M'!IO987*IO248","v":0},{"$f":"'Calculations M'!IP987*IP248","v":0},{"$f":"'Calculations M'!IQ987*IQ248","v":0},{"$f":"'Calculations M'!IR987*IR248","v":0},{"$f":"'Calculations M'!IS987*IS248","v":0},{"$f":"'Calculations M'!IT987*IT248","v":0},{"$f":"'Calculations M'!IU987*IU248","v":0},{"$f":"'Calculations M'!IV987*IV248","v":0},{"$f":"'Calculations M'!IW987*IW248","v":0},{"$f":"'Calculations M'!IX987*IX248","v":0},{"$f":"'Calculations M'!IY987*IY248","v":0},{"$f":"'Calculations M'!IZ987*IZ248","v":0},{"$f":"'Calculations M'!JA987*JA248","v":0},{"$f":"'Calculations M'!JB987*JB248","v":0},{"$f":"'Calculations M'!JC987*JC248","v":0},{"$f":"'Calculations M'!JD987*JD248","v":0},{"$f":"'Calculations M'!JE987*JE248","v":0},{"$f":"'Calculations M'!JF987*JF248","v":0},{"$f":"'Calculations M'!JG987*JG248","v":0},{"$f":"'Calculations M'!JH987*JH248","v":0},{"$f":"'Calculations M'!JI987*JI248","v":0},{"$f":"'Calculations M'!JJ987*JJ248","v":0},{"$f":"'Calculations M'!JK987*JK248","v":0},{"$f":"'Calculations M'!JL987*JL248","v":0},{"$f":"'Calculations M'!JM987*JM248","v":0},{"$f":"'Calculations M'!JN987*JN248","v":0},{"$f":"'Calculations M'!JO987*JO248","v":0},{"$f":"'Calculations M'!JP987*JP248","v":0},{"$f":"'Calculations M'!JQ987*JQ248","v":0},{"$f":"'Calculations M'!JR987*JR248","v":0},{"$f":"'Calculations M'!JS987*JS248","v":0},{"$f":"'Calculations M'!JT987*JT248","v":0},{"$f":"'Calculations M'!JU987*JU248","v":0},{"$f":"'Calculations M'!JV987*JV248","v":0},{"$f":"'Calculations M'!JW987*JW248","v":0},{"$f":"'Calculations M'!JX987*JX248","v":0},{"$f":"'Calculations M'!JY987*JY248","v":0},{"$f":"'Calculations M'!JZ987*JZ248","v":0},{"$f":"'Calculations M'!KA987*KA248","v":0},{"$f":"'Calculations M'!KB987*KB248","v":0},{"$f":"'Calculations M'!KC987*KC248","v":0},{"$f":"'Calculations M'!KD987*KD248","v":0},{"$f":"'Calculations M'!KE987*KE248","v":0},{"$f":"'Calculations M'!KF987*KF248","v":0},{"$f":"'Calculations M'!KG987*KG248","v":0},{"$f":"'Calculations M'!KH987*KH248","v":0},{"$f":"'Calculations M'!KI987*KI248","v":0},{"$f":"'Calculations M'!KJ987*KJ248","v":0},{"$f":"'Calculations M'!KK987*KK248","v":0},{"$f":"'Calculations M'!KL987*KL248","v":0},{"$f":"'Calculations M'!KM987*KM248","v":0},{"$f":"'Calculations M'!KN987*KN248","v":0},{"$f":"'Calculations M'!KO987*KO248","v":0},{"$f":"'Calculations M'!KP987*KP248","v":0},{"$f":"'Calculations M'!KQ987*KQ248","v":0},{"$f":"'Calculations M'!KR987*KR248","v":0},{"$f":"'Calculations M'!KS987*KS248","v":0},{"$f":"'Calculations M'!KT987*KT248","v":0},{"$f":"'Calculations M'!KU987*KU248","v":0},{"$f":"'Calculations M'!KV987*KV248","v":0},{"$f":"'Calculations M'!KW987*KW248","v":0},{"$f":"'Calculations M'!KX987*KX248","v":0},{"$f":"'Calculations M'!KY987*KY248","v":0},{"$f":"'Calculations M'!KZ987*KZ248","v":0},{"$f":"'Calculations M'!LA987*LA248","v":0},{"$f":"'Calculations M'!LB987*LB248","v":0},{"$f":"'Calculations M'!LC987*LC248","v":0},{"$f":"'Calculations M'!LD987*LD248","v":0},{"$f":"'Calculations M'!LE987*LE248","v":0},{"$f":"'Calculations M'!LF987*LF248","v":0},{"$f":"'Calculations M'!LG987*LG248","v":0},{"$f":"'Calculations M'!LH987*LH248","v":0},{"$f":"'Calculations M'!LI987*LI248","v":0},{"$f":"'Calculations M'!LJ987*LJ248","v":0},{"$f":"'Calculations M'!LK987*LK248","v":0},{"$f":"'Calculations M'!LL987*LL248","v":0},{"$f":"'Calculations M'!LM987*LM248","v":0},{"$f":"'Calculations M'!LN987*LN248","v":0},{"$f":"'Calculations M'!LO987*LO248","v":0},{"$f":"'Calculations M'!LP987*LP248","v":0},{"$f":"'Calculations M'!LQ987*LQ248","v":0},{"$f":"'Calculations M'!LR987*LR248","v":0},{"$f":"'Calculations M'!LS987*LS248","v":0},{"$f":"'Calculations M'!LT987*LT248","v":0},{"$f":"'Calculations M'!LU987*LU248","v":0},{"$f":"'Calculations M'!LV987*LV248","v":0},{"$f":"'Calculations M'!LW987*LW248","v":0},{"$f":"'Calculations M'!LX987*LX248","v":0},{"$f":"'Calculations M'!LY987*LY248","v":0},{"$f":"'Calculations M'!LZ987*LZ248","v":0},{"$f":"'Calculations M'!MA987*MA248","v":0},{"$f":"'Calculations M'!MB987*MB248","v":0},{"$f":"'Calculations M'!MC987*MC248","v":0},{"$f":"'Calculations M'!MD987*MD248","v":0},{"$f":"'Calculations M'!ME987*ME248","v":0},{"$f":"'Calculations M'!MF987*MF248","v":0},{"$f":"'Calculations M'!MG987*MG248","v":0},{"$f":"'Calculations M'!MH987*MH248","v":0}]
[{"$nulls":4},{"$f":"E249&\" - incl negative values\"","v":"FFR CFADS - incl negative values"},{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU250:$MH250)","v":0},{"v":220983.86018953854,"d":"220,984"},{"v":429409.94138256426,"d":"429,410"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU993*AU248","v":0},{"$f":"'Calculations M'!AV993*AV248","v":0},{"$f":"'Calculations M'!AW993*AW248","v":0},{"$f":"'Calculations M'!AX993*AX248","v":0},{"$f":"'Calculations M'!AY993*AY248","v":0},{"$f":"'Calculations M'!AZ993*AZ248","v":0},{"$f":"'Calculations M'!BA993*BA248","v":0},{"$f":"'Calculations M'!BB993*BB248","v":0},{"$f":"'Calculations M'!BC993*BC248","v":{"v":-9345,"d":"(9,345)"}},{"$f":"'Calculations M'!BD993*BD248","v":{"v":35257.54691364103,"d":"35,258"}},{"$f":"'Calculations M'!BE993*BE248","v":{"v":38644.12562133335,"d":"38,644"}},{"$f":"'Calculations M'!BF993*BF248","v":{"v":32142.546913641036,"d":"32,143"}},{"$f":"'Calculations M'!BG993*BG248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BH993*BH248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BI993*BI248","v":{"v":32578.389498256434,"d":"32,578"}},{"$f":"'Calculations M'!BJ993*BJ248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BK993*BK248","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"'Calculations M'!BL993*BL248","v":{"v":42738.12562133335,"d":"42,738"}},{"$f":"'Calculations M'!BM993*BM248","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"'Calculations M'!BN993*BN248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BO993*BO248","v":{"v":36508.12562133335,"d":"36,508"}},{"$f":"'Calculations M'!BP993*BP248","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"'Calculations M'!BQ993*BQ248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BR993*BR248","v":{"v":39351.54691364103,"d":"39,352"}},{"$f":"'Calculations M'!BS993*BS248","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"'Calculations M'!BT993*BT248","v":0},{"$f":"'Calculations M'!BU993*BU248","v":0},{"$f":"'Calculations M'!BV993*BV248","v":0},{"$f":"'Calculations M'!BW993*BW248","v":0},{"$f":"'Calculations M'!BX993*BX248","v":0},{"$f":"'Calculations M'!BY993*BY248","v":0},{"$f":"'Calculations M'!BZ993*BZ248","v":0},{"$f":"'Calculations M'!CA993*CA248","v":0},{"$f":"'Calculations M'!CB993*CB248","v":0},{"$f":"'Calculations M'!CC993*CC248","v":0},{"$f":"'Calculations M'!CD993*CD248","v":0},{"$f":"'Calculations M'!CE993*CE248","v":0},{"$f":"'Calculations M'!CF993*CF248","v":0},{"$f":"'Calculations M'!CG993*CG248","v":0},{"$f":"'Calculations M'!CH993*CH248","v":0},{"$f":"'Calculations M'!CI993*CI248","v":0},{"$f":"'Calculations M'!CJ993*CJ248","v":0},{"$f":"'Calculations M'!CK993*CK248","v":0},{"$f":"'Calculations M'!CL993*CL248","v":0},{"$f":"'Calculations M'!CM993*CM248","v":0},{"$f":"'Calculations M'!CN993*CN248","v":0},{"$f":"'Calculations M'!CO993*CO248","v":0},{"$f":"'Calculations M'!CP993*CP248","v":0},{"$f":"'Calculations M'!CQ993*CQ248","v":0},{"$f":"'Calculations M'!CR993*CR248","v":0},{"$f":"'Calculations M'!CS993*CS248","v":0},{"$f":"'Calculations M'!CT993*CT248","v":0},{"$f":"'Calculations M'!CU993*CU248","v":0},{"$f":"'Calculations M'!CV993*CV248","v":0},{"$f":"'Calculations M'!CW993*CW248","v":0},{"$f":"'Calculations M'!CX993*CX248","v":0},{"$f":"'Calculations M'!CY993*CY248","v":0},{"$f":"'Calculations M'!CZ993*CZ248","v":0},{"$f":"'Calculations M'!DA993*DA248","v":0},{"$f":"'Calculations M'!DB993*DB248","v":0},{"$f":"'Calculations M'!DC993*DC248","v":0},{"$f":"'Calculations M'!DD993*DD248","v":0},{"$f":"'Calculations M'!DE993*DE248","v":0},{"$f":"'Calculations M'!DF993*DF248","v":0},{"$f":"'Calculations M'!DG993*DG248","v":0},{"$f":"'Calculations M'!DH993*DH248","v":0},{"$f":"'Calculations M'!DI993*DI248","v":0},{"$f":"'Calculations M'!DJ993*DJ248","v":0},{"$f":"'Calculations M'!DK993*DK248","v":0},{"$f":"'Calculations M'!DL993*DL248","v":0},{"$f":"'Calculations M'!DM993*DM248","v":0},{"$f":"'Calculations M'!DN993*DN248","v":0},{"$f":"'Calculations M'!DO993*DO248","v":0},{"$f":"'Calculations M'!DP993*DP248","v":0},{"$f":"'Calculations M'!DQ993*DQ248","v":0},{"$f":"'Calculations M'!DR993*DR248","v":0},{"$f":"'Calculations M'!DS993*DS248","v":0},{"$f":"'Calculations M'!DT993*DT248","v":0},{"$f":"'Calculations M'!DU993*DU248","v":0},{"$f":"'Calculations M'!DV993*DV248","v":0},{"$f":"'Calculations M'!DW993*DW248","v":0},{"$f":"'Calculations M'!DX993*DX248","v":0},{"$f":"'Calculations M'!DY993*DY248","v":0},{"$f":"'Calculations M'!DZ993*DZ248","v":0},{"$f":"'Calculations M'!EA993*EA248","v":0},{"$f":"'Calculations M'!EB993*EB248","v":0},{"$f":"'Calculations M'!EC993*EC248","v":0},{"$f":"'Calculations M'!ED993*ED248","v":0},{"$f":"'Calculations M'!EE993*EE248","v":0},{"$f":"'Calculations M'!EF993*EF248","v":0},{"$f":"'Calculations M'!EG993*EG248","v":0},{"$f":"'Calculations M'!EH993*EH248","v":0},{"$f":"'Calculations M'!EI993*EI248","v":0},{"$f":"'Calculations M'!EJ993*EJ248","v":0},{"$f":"'Calculations M'!EK993*EK248","v":0},{"$f":"'Calculations M'!EL993*EL248","v":0},{"$f":"'Calculations M'!EM993*EM248","v":0},{"$f":"'Calculations M'!EN993*EN248","v":0},{"$f":"'Calculations M'!EO993*EO248","v":0},{"$f":"'Calculations M'!EP993*EP248","v":0},{"$f":"'Calculations M'!EQ993*EQ248","v":0},{"$f":"'Calculations M'!ER993*ER248","v":0},{"$f":"'Calculations M'!ES993*ES248","v":0},{"$f":"'Calculations M'!ET993*ET248","v":0},{"$f":"'Calculations M'!EU993*EU248","v":0},{"$f":"'Calculations M'!EV993*EV248","v":0},{"$f":"'Calculations M'!EW993*EW248","v":0},{"$f":"'Calculations M'!EX993*EX248","v":0},{"$f":"'Calculations M'!EY993*EY248","v":0},{"$f":"'Calculations M'!EZ993*EZ248","v":0},{"$f":"'Calculations M'!FA993*FA248","v":0},{"$f":"'Calculations M'!FB993*FB248","v":0},{"$f":"'Calculations M'!FC993*FC248","v":0},{"$f":"'Calculations M'!FD993*FD248","v":0},{"$f":"'Calculations M'!FE993*FE248","v":0},{"$f":"'Calculations M'!FF993*FF248","v":0},{"$f":"'Calculations M'!FG993*FG248","v":0},{"$f":"'Calculations M'!FH993*FH248","v":0},{"$f":"'Calculations M'!FI993*FI248","v":0},{"$f":"'Calculations M'!FJ993*FJ248","v":0},{"$f":"'Calculations M'!FK993*FK248","v":0},{"$f":"'Calculations M'!FL993*FL248","v":0},{"$f":"'Calculations M'!FM993*FM248","v":0},{"$f":"'Calculations M'!FN993*FN248","v":0},{"$f":"'Calculations M'!FO993*FO248","v":0},{"$f":"'Calculations M'!FP993*FP248","v":0},{"$f":"'Calculations M'!FQ993*FQ248","v":0},{"$f":"'Calculations M'!FR993*FR248","v":0},{"$f":"'Calculations M'!FS993*FS248","v":0},{"$f":"'Calculations M'!FT993*FT248","v":0},{"$f":"'Calculations M'!FU993*FU248","v":0},{"$f":"'Calculations M'!FV993*FV248","v":0},{"$f":"'Calculations M'!FW993*FW248","v":0},{"$f":"'Calculations M'!FX993*FX248","v":0},{"$f":"'Calculations M'!FY993*FY248","v":0},{"$f":"'Calculations M'!FZ993*FZ248","v":0},{"$f":"'Calculations M'!GA993*GA248","v":0},{"$f":"'Calculations M'!GB993*GB248","v":0},{"$f":"'Calculations M'!GC993*GC248","v":0},{"$f":"'Calculations M'!GD993*GD248","v":0},{"$f":"'Calculations M'!GE993*GE248","v":0},{"$f":"'Calculations M'!GF993*GF248","v":0},{"$f":"'Calculations M'!GG993*GG248","v":0},{"$f":"'Calculations M'!GH993*GH248","v":0},{"$f":"'Calculations M'!GI993*GI248","v":0},{"$f":"'Calculations M'!GJ993*GJ248","v":0},{"$f":"'Calculations M'!GK993*GK248","v":0},{"$f":"'Calculations M'!GL993*GL248","v":0},{"$f":"'Calculations M'!GM993*GM248","v":0},{"$f":"'Calculations M'!GN993*GN248","v":0},{"$f":"'Calculations M'!GO993*GO248","v":0},{"$f":"'Calculations M'!GP993*GP248","v":0},{"$f":"'Calculations M'!GQ993*GQ248","v":0},{"$f":"'Calculations M'!GR993*GR248","v":0},{"$f":"'Calculations M'!GS993*GS248","v":0},{"$f":"'Calculations M'!GT993*GT248","v":0},{"$f":"'Calculations M'!GU993*GU248","v":0},{"$f":"'Calculations M'!GV993*GV248","v":0},{"$f":"'Calculations M'!GW993*GW248","v":0},{"$f":"'Calculations M'!GX993*GX248","v":0},{"$f":"'Calculations M'!GY993*GY248","v":0},{"$f":"'Calculations M'!GZ993*GZ248","v":0},{"$f":"'Calculations M'!HA993*HA248","v":0},{"$f":"'Calculations M'!HB993*HB248","v":0},{"$f":"'Calculations M'!HC993*HC248","v":0},{"$f":"'Calculations M'!HD993*HD248","v":0},{"$f":"'Calculations M'!HE993*HE248","v":0},{"$f":"'Calculations M'!HF993*HF248","v":0},{"$f":"'Calculations M'!HG993*HG248","v":0},{"$f":"'Calculations M'!HH993*HH248","v":0},{"$f":"'Calculations M'!HI993*HI248","v":0},{"$f":"'Calculations M'!HJ993*HJ248","v":0},{"$f":"'Calculations M'!HK993*HK248","v":0},{"$f":"'Calculations M'!HL993*HL248","v":0},{"$f":"'Calculations M'!HM993*HM248","v":0},{"$f":"'Calculations M'!HN993*HN248","v":0},{"$f":"'Calculations M'!HO993*HO248","v":0},{"$f":"'Calculations M'!HP993*HP248","v":0},{"$f":"'Calculations M'!HQ993*HQ248","v":0},{"$f":"'Calculations M'!HR993*HR248","v":0},{"$f":"'Calculations M'!HS993*HS248","v":0},{"$f":"'Calculations M'!HT993*HT248","v":0},{"$f":"'Calculations M'!HU993*HU248","v":0},{"$f":"'Calculations M'!HV993*HV248","v":0},{"$f":"'Calculations M'!HW993*HW248","v":0},{"$f":"'Calculations M'!HX993*HX248","v":0},{"$f":"'Calculations M'!HY993*HY248","v":0},{"$f":"'Calculations M'!HZ993*HZ248","v":0},{"$f":"'Calculations M'!IA993*IA248","v":0},{"$f":"'Calculations M'!IB993*IB248","v":0},{"$f":"'Calculations M'!IC993*IC248","v":0},{"$f":"'Calculations M'!ID993*ID248","v":0},{"$f":"'Calculations M'!IE993*IE248","v":0},{"$f":"'Calculations M'!IF993*IF248","v":0},{"$f":"'Calculations M'!IG993*IG248","v":0},{"$f":"'Calculations M'!IH993*IH248","v":0},{"$f":"'Calculations M'!II993*II248","v":0},{"$f":"'Calculations M'!IJ993*IJ248","v":0},{"$f":"'Calculations M'!IK993*IK248","v":0},{"$f":"'Calculations M'!IL993*IL248","v":0},{"$f":"'Calculations M'!IM993*IM248","v":0},{"$f":"'Calculations M'!IN993*IN248","v":0},{"$f":"'Calculations M'!IO993*IO248","v":0},{"$f":"'Calculations M'!IP993*IP248","v":0},{"$f":"'Calculations M'!IQ993*IQ248","v":0},{"$f":"'Calculations M'!IR993*IR248","v":0},{"$f":"'Calculations M'!IS993*IS248","v":0},{"$f":"'Calculations M'!IT993*IT248","v":0},{"$f":"'Calculations M'!IU993*IU248","v":0},{"$f":"'Calculations M'!IV993*IV248","v":0},{"$f":"'Calculations M'!IW993*IW248","v":0},{"$f":"'Calculations M'!IX993*IX248","v":0},{"$f":"'Calculations M'!IY993*IY248","v":0},{"$f":"'Calculations M'!IZ993*IZ248","v":0},{"$f":"'Calculations M'!JA993*JA248","v":0},{"$f":"'Calculations M'!JB993*JB248","v":0},{"$f":"'Calculations M'!JC993*JC248","v":0},{"$f":"'Calculations M'!JD993*JD248","v":0},{"$f":"'Calculations M'!JE993*JE248","v":0},{"$f":"'Calculations M'!JF993*JF248","v":0},{"$f":"'Calculations M'!JG993*JG248","v":0},{"$f":"'Calculations M'!JH993*JH248","v":0},{"$f":"'Calculations M'!JI993*JI248","v":0},{"$f":"'Calculations M'!JJ993*JJ248","v":0},{"$f":"'Calculations M'!JK993*JK248","v":0},{"$f":"'Calculations M'!JL993*JL248","v":0},{"$f":"'Calculations M'!JM993*JM248","v":0},{"$f":"'Calculations M'!JN993*JN248","v":0},{"$f":"'Calculations M'!JO993*JO248","v":0},{"$f":"'Calculations M'!JP993*JP248","v":0},{"$f":"'Calculations M'!JQ993*JQ248","v":0},{"$f":"'Calculations M'!JR993*JR248","v":0},{"$f":"'Calculations M'!JS993*JS248","v":0},{"$f":"'Calculations M'!JT993*JT248","v":0},{"$f":"'Calculations M'!JU993*JU248","v":0},{"$f":"'Calculations M'!JV993*JV248","v":0},{"$f":"'Calculations M'!JW993*JW248","v":0},{"$f":"'Calculations M'!JX993*JX248","v":0},{"$f":"'Calculations M'!JY993*JY248","v":0},{"$f":"'Calculations M'!JZ993*JZ248","v":0},{"$f":"'Calculations M'!KA993*KA248","v":0},{"$f":"'Calculations M'!KB993*KB248","v":0},{"$f":"'Calculations M'!KC993*KC248","v":0},{"$f":"'Calculations M'!KD993*KD248","v":0},{"$f":"'Calculations M'!KE993*KE248","v":0},{"$f":"'Calculations M'!KF993*KF248","v":0},{"$f":"'Calculations M'!KG993*KG248","v":0},{"$f":"'Calculations M'!KH993*KH248","v":0},{"$f":"'Calculations M'!KI993*KI248","v":0},{"$f":"'Calculations M'!KJ993*KJ248","v":0},{"$f":"'Calculations M'!KK993*KK248","v":0},{"$f":"'Calculations M'!KL993*KL248","v":0},{"$f":"'Calculations M'!KM993*KM248","v":0},{"$f":"'Calculations M'!KN993*KN248","v":0},{"$f":"'Calculations M'!KO993*KO248","v":0},{"$f":"'Calculations M'!KP993*KP248","v":0},{"$f":"'Calculations M'!KQ993*KQ248","v":0},{"$f":"'Calculations M'!KR993*KR248","v":0},{"$f":"'Calculations M'!KS993*KS248","v":0},{"$f":"'Calculations M'!KT993*KT248","v":0},{"$f":"'Calculations M'!KU993*KU248","v":0},{"$f":"'Calculations M'!KV993*KV248","v":0},{"$f":"'Calculations M'!KW993*KW248","v":0},{"$f":"'Calculations M'!KX993*KX248","v":0},{"$f":"'Calculations M'!KY993*KY248","v":0},{"$f":"'Calculations M'!KZ993*KZ248","v":0},{"$f":"'Calculations M'!LA993*LA248","v":0},{"$f":"'Calculations M'!LB993*LB248","v":0},{"$f":"'Calculations M'!LC993*LC248","v":0},{"$f":"'Calculations M'!LD993*LD248","v":0},{"$f":"'Calculations M'!LE993*LE248","v":0},{"$f":"'Calculations M'!LF993*LF248","v":0},{"$f":"'Calculations M'!LG993*LG248","v":0},{"$f":"'Calculations M'!LH993*LH248","v":0},{"$f":"'Calculations M'!LI993*LI248","v":0},{"$f":"'Calculations M'!LJ993*LJ248","v":0},{"$f":"'Calculations M'!LK993*LK248","v":0},{"$f":"'Calculations M'!LL993*LL248","v":0},{"$f":"'Calculations M'!LM993*LM248","v":0},{"$f":"'Calculations M'!LN993*LN248","v":0},{"$f":"'Calculations M'!LO993*LO248","v":0},{"$f":"'Calculations M'!LP993*LP248","v":0},{"$f":"'Calculations M'!LQ993*LQ248","v":0},{"$f":"'Calculations M'!LR993*LR248","v":0},{"$f":"'Calculations M'!LS993*LS248","v":0},{"$f":"'Calculations M'!LT993*LT248","v":0},{"$f":"'Calculations M'!LU993*LU248","v":0},{"$f":"'Calculations M'!LV993*LV248","v":0},{"$f":"'Calculations M'!LW993*LW248","v":0},{"$f":"'Calculations M'!LX993*LX248","v":0},{"$f":"'Calculations M'!LY993*LY248","v":0},{"$f":"'Calculations M'!LZ993*LZ248","v":0},{"$f":"'Calculations M'!MA993*MA248","v":0},{"$f":"'Calculations M'!MB993*MB248","v":0},{"$f":"'Calculations M'!MC993*MC248","v":0},{"$f":"'Calculations M'!MD993*MD248","v":0},{"$f":"'Calculations M'!ME993*ME248","v":0},{"$f":"'Calculations M'!MF993*MF248","v":0},{"$f":"'Calculations M'!MG993*MG248","v":0},{"$f":"'Calculations M'!MH993*MH248","v":0}]
[{"$nulls":4},"FFR Debt Service",{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU251:$MH251)","v":0},{"v":175025.31583092516,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU218:AU219)","v":0},0,0,0,0,0,0,0,0,0,0,{"v":5613.203257032978,"d":"5,613"},0,0,{"v":169412.11257389217,"d":"169,412"},0,0,{"v":202644.4954338462,"d":"202,644"},0,0,{"v":200947.47138769232,"d":"200,947"},0,0,{"v":113768.49325626272,"d":"113,768"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DG218:DG219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FS218:FS219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IE218:IE219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KQ218:KQ219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU252:$MH252)","v":0},{"v":230328.86018953854,"d":"230,329"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU249,,,,-MIN(AU$15,PeriodsInYear)))*AU$248","v":0},0,0,0,0,0,0,0,0,{"v":35257.54691364103,"d":"35,258"},{"v":73901.67253497438,"d":"73,902"},{"v":106044.21944861542,"d":"106,044"},{"v":151897.34506994876,"d":"151,897"},{"v":197750.4706912821,"d":"197,750"},{"v":230328.86018953854,"d":"230,329"},{"v":276181.9858108719,"d":"276,182"},{"v":318648.5327245129,"d":"318,649"},{"v":361386.6583458463,"d":"361,387"},{"v":403853.2052594873,"d":"403,853"},{"v":449706.3308808207,"d":"449,706"},{"v":486214.45650215406,"d":"486,214"},{"v":493423.45650215406,"d":"493,423"},{"v":500632.45650215406,"d":"500,632"},{"v":507841.45650215406,"d":"507,841"},{"v":507841.45650215406,"d":"507,841"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG249,,,,-MIN(DG$15,PeriodsInYear)))*DG$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS249,,,,-MIN(FS$15,PeriodsInYear)))*FS$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE249,,,,-MIN(IE$15,PeriodsInYear)))*IE$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ249,,,,-MIN(KQ$15,PeriodsInYear)))*KQ$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Rolling Debt Service",{"$nulls":13},0,{"v":175025.31583092516,"d":"175,025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU251,,,,-MIN(AU$15,PeriodsInYear)))*AU$248","v":0},0,0,0,0,0,0,0,0,0,0,{"v":5613.203257032978,"d":"5,613"},{"v":5613.203257032978,"d":"5,613"},{"v":5613.203257032978,"d":"5,613"},{"v":175025.31583092516,"d":"175,025"},{"v":175025.31583092516,"d":"175,025"},{"v":175025.31583092516,"d":"175,025"},{"v":377669.8112647714,"d":"377,670"},{"v":377669.8112647714,"d":"377,670"},{"v":377669.8112647714,"d":"377,670"},{"v":578617.2826524638,"d":"578,617"},{"v":578617.2826524638,"d":"578,617"},{"v":578617.2826524638,"d":"578,617"},{"v":686772.5726516934,"d":"686,773"},{"v":686772.5726516934,"d":"686,773"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG251,,,,-MIN(DG$15,PeriodsInYear)))*DG$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS251,,,,-MIN(FS$15,PeriodsInYear)))*FS$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE251,,,,-MIN(IE$15,PeriodsInYear)))*IE$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ251,,,,-MIN(KQ$15,PeriodsInYear)))*KQ$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S252=0,S253<=0),0,S252/S253)","v":0},{"$f":"IF(OR(T252=0,T253<=0),0,T252/T253)","v":{"v":1.315974544002747,"d":"1.32"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU252=0,AU251<=0),\"n/a\",AU252/AU253)","v":"n/a"},{"$f":"IF(OR(AV252=0,AV251<=0),\"n/a\",AV252/AV253)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(BE252=0,BE251<=0),\"n/a\",BE252/BE253)","v":"n/a"},{"v":18.891925802927037,"d":"18.89"},"n/a","n/a",{"v":1.315974544002747,"d":"1.32"},"n/a","n/a",{"v":0.9568852144565255,"d":"0.96"},"n/a","n/a",{"v":0.8403040681282072,"d":"0.84"},"n/a","n/a",{"v":0.7394608881093352,"d":"0.74"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH252=0,DH251<=0),\"n/a\",DH252/DH253)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT252=0,FT251<=0),\"n/a\",FT252/FT253)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF252=0,IF251<=0),\"n/a\",IF252/IF253)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR252=0,KR251<=0),\"n/a\",KR252/KR253)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"FFR Min ADSCR",{"$f":"MIN($AU$254:$MH$254)","v":{"v":0.7394608881093352,"d":"0.74"}}]
[{"$nulls":4},"FFR Average ADSCR",{"$f":"IFERROR(AVERAGE($AU$254:$MH$254),0)","v":{"v":4.54891010352477,"d":"4.55"}}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU252=0,AU251<=0),\"n/a\",AU249/AU251)","v":"n/a"},{"$f":"IF(OR(AV252=0,AV251<=0),\"n/a\",AV249/AV251)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":5.726239625007079,"d":"5.73"},"n/a","n/a",{"v":0.1923025986943335,"d":"0.19"},"n/a","n/a",{"v":0.21090198147171146,"d":"0.21"},"n/a","n/a",{"v":0.18167994535695067,"d":"0.18"},"n/a","n/a",{"v":0.34589143081118207,"d":"0.35"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH252=0,DH251<=0),\"n/a\",DH249/DH251)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT252=0,FT251<=0),\"n/a\",FT249/FT251)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF252=0,IF251<=0),\"n/a\",IF249/IF251)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR252=0,KR251<=0),\"n/a\",KR249/KR251)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[{"$nulls":4},"CM"]
[{"$nulls":4},{"$f":"'Calculations M'!E808&\" Flag\"","v":"Capacity Market during committed FFR Flag"},{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU260:$MH260)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU808","v":1},{"$f":"'Calculations M'!AV808","v":1},{"$f":"'Calculations M'!AW808","v":1},{"$f":"'Calculations M'!AX808","v":1},{"$f":"'Calculations M'!AY808","v":1},{"$f":"'Calculations M'!AZ808","v":1},{"$f":"'Calculations M'!BA808","v":1},{"$f":"'Calculations M'!BB808","v":1},{"$f":"'Calculations M'!BC808","v":1},{"$f":"'Calculations M'!BD808","v":1},{"$f":"'Calculations M'!BE808","v":1},{"$f":"'Calculations M'!BF808","v":1},{"$f":"'Calculations M'!BG808","v":1},{"$f":"'Calculations M'!BH808","v":1},{"$f":"'Calculations M'!BI808","v":1},{"$f":"'Calculations M'!BJ808","v":1},{"$f":"'Calculations M'!BK808","v":1},{"$f":"'Calculations M'!BL808","v":1},{"$f":"'Calculations M'!BM808","v":1},{"$f":"'Calculations M'!BN808","v":1},{"$f":"'Calculations M'!BO808","v":1},{"$f":"'Calculations M'!BP808","v":1},{"$f":"'Calculations M'!BQ808","v":1},{"$f":"'Calculations M'!BR808","v":1},{"$f":"'Calculations M'!BS808","v":1},{"$f":"'Calculations M'!BT808","v":0},{"$f":"'Calculations M'!BU808","v":0},{"$f":"'Calculations M'!BV808","v":0},{"$f":"'Calculations M'!BW808","v":0},{"$f":"'Calculations M'!BX808","v":0},{"$f":"'Calculations M'!BY808","v":0},{"$f":"'Calculations M'!BZ808","v":0},{"$f":"'Calculations M'!CA808","v":0},{"$f":"'Calculations M'!CB808","v":0},{"$f":"'Calculations M'!CC808","v":0},{"$f":"'Calculations M'!CD808","v":0},{"$f":"'Calculations M'!CE808","v":0},{"$f":"'Calculations M'!CF808","v":0},{"$f":"'Calculations M'!CG808","v":0},{"$f":"'Calculations M'!CH808","v":0},{"$f":"'Calculations M'!CI808","v":0},{"$f":"'Calculations M'!CJ808","v":0},{"$f":"'Calculations M'!CK808","v":0},{"$f":"'Calculations M'!CL808","v":0},{"$f":"'Calculations M'!CM808","v":0},{"$f":"'Calculations M'!CN808","v":0},{"$f":"'Calculations M'!CO808","v":0},{"$f":"'Calculations M'!CP808","v":0},{"$f":"'Calculations M'!CQ808","v":0},{"$f":"'Calculations M'!CR808","v":0},{"$f":"'Calculations M'!CS808","v":0},{"$f":"'Calculations M'!CT808","v":0},{"$f":"'Calculations M'!CU808","v":0},{"$f":"'Calculations M'!CV808","v":0},{"$f":"'Calculations M'!CW808","v":0},{"$f":"'Calculations M'!CX808","v":0},{"$f":"'Calculations M'!CY808","v":0},{"$f":"'Calculations M'!CZ808","v":0},{"$f":"'Calculations M'!DA808","v":0},{"$f":"'Calculations M'!DB808","v":0},{"$f":"'Calculations M'!DC808","v":0},{"$f":"'Calculations M'!DD808","v":0},{"$f":"'Calculations M'!DE808","v":0},{"$f":"'Calculations M'!DF808","v":0},{"$f":"'Calculations M'!DG808","v":0},{"$f":"'Calculations M'!DH808","v":0},{"$f":"'Calculations M'!DI808","v":0},{"$f":"'Calculations M'!DJ808","v":0},{"$f":"'Calculations M'!DK808","v":0},{"$f":"'Calculations M'!DL808","v":0},{"$f":"'Calculations M'!DM808","v":0},{"$f":"'Calculations M'!DN808","v":0},{"$f":"'Calculations M'!DO808","v":0},{"$f":"'Calculations M'!DP808","v":0},{"$f":"'Calculations M'!DQ808","v":0},{"$f":"'Calculations M'!DR808","v":0},{"$f":"'Calculations M'!DS808","v":0},{"$f":"'Calculations M'!DT808","v":0},{"$f":"'Calculations M'!DU808","v":0},{"$f":"'Calculations M'!DV808","v":0},{"$f":"'Calculations M'!DW808","v":0},{"$f":"'Calculations M'!DX808","v":0},{"$f":"'Calculations M'!DY808","v":0},{"$f":"'Calculations M'!DZ808","v":0},{"$f":"'Calculations M'!EA808","v":0},{"$f":"'Calculations M'!EB808","v":0},{"$f":"'Calculations M'!EC808","v":0},{"$f":"'Calculations M'!ED808","v":0},{"$f":"'Calculations M'!EE808","v":0},{"$f":"'Calculations M'!EF808","v":0},{"$f":"'Calculations M'!EG808","v":0},{"$f":"'Calculations M'!EH808","v":0},{"$f":"'Calculations M'!EI808","v":0},{"$f":"'Calculations M'!EJ808","v":0},{"$f":"'Calculations M'!EK808","v":0},{"$f":"'Calculations M'!EL808","v":0},{"$f":"'Calculations M'!EM808","v":0},{"$f":"'Calculations M'!EN808","v":0},{"$f":"'Calculations M'!EO808","v":0},{"$f":"'Calculations M'!EP808","v":0},{"$f":"'Calculations M'!EQ808","v":0},{"$f":"'Calculations M'!ER808","v":0},{"$f":"'Calculations M'!ES808","v":0},{"$f":"'Calculations M'!ET808","v":0},{"$f":"'Calculations M'!EU808","v":0},{"$f":"'Calculations M'!EV808","v":0},{"$f":"'Calculations M'!EW808","v":0},{"$f":"'Calculations M'!EX808","v":0},{"$f":"'Calculations M'!EY808","v":0},{"$f":"'Calculations M'!EZ808","v":0},{"$f":"'Calculations M'!FA808","v":0},{"$f":"'Calculations M'!FB808","v":0},{"$f":"'Calculations M'!FC808","v":0},{"$f":"'Calculations M'!FD808","v":0},{"$f":"'Calculations M'!FE808","v":0},{"$f":"'Calculations M'!FF808","v":0},{"$f":"'Calculations M'!FG808","v":0},{"$f":"'Calculations M'!FH808","v":0},{"$f":"'Calculations M'!FI808","v":0},{"$f":"'Calculations M'!FJ808","v":0},{"$f":"'Calculations M'!FK808","v":0},{"$f":"'Calculations M'!FL808","v":0},{"$f":"'Calculations M'!FM808","v":0},{"$f":"'Calculations M'!FN808","v":0},{"$f":"'Calculations M'!FO808","v":0},{"$f":"'Calculations M'!FP808","v":0},{"$f":"'Calculations M'!FQ808","v":0},{"$f":"'Calculations M'!FR808","v":0},{"$f":"'Calculations M'!FS808","v":0},{"$f":"'Calculations M'!FT808","v":0},{"$f":"'Calculations M'!FU808","v":0},{"$f":"'Calculations M'!FV808","v":0},{"$f":"'Calculations M'!FW808","v":0},{"$f":"'Calculations M'!FX808","v":0},{"$f":"'Calculations M'!FY808","v":0},{"$f":"'Calculations M'!FZ808","v":0},{"$f":"'Calculations M'!GA808","v":0},{"$f":"'Calculations M'!GB808","v":0},{"$f":"'Calculations M'!GC808","v":0},{"$f":"'Calculations M'!GD808","v":0},{"$f":"'Calculations M'!GE808","v":0},{"$f":"'Calculations M'!GF808","v":0},{"$f":"'Calculations M'!GG808","v":0},{"$f":"'Calculations M'!GH808","v":0},{"$f":"'Calculations M'!GI808","v":0},{"$f":"'Calculations M'!GJ808","v":0},{"$f":"'Calculations M'!GK808","v":0},{"$f":"'Calculations M'!GL808","v":0},{"$f":"'Calculations M'!GM808","v":0},{"$f":"'Calculations M'!GN808","v":0},{"$f":"'Calculations M'!GO808","v":0},{"$f":"'Calculations M'!GP808","v":0},{"$f":"'Calculations M'!GQ808","v":0},{"$f":"'Calculations M'!GR808","v":0},{"$f":"'Calculations M'!GS808","v":0},{"$f":"'Calculations M'!GT808","v":0},{"$f":"'Calculations M'!GU808","v":0},{"$f":"'Calculations M'!GV808","v":0},{"$f":"'Calculations M'!GW808","v":0},{"$f":"'Calculations M'!GX808","v":0},{"$f":"'Calculations M'!GY808","v":0},{"$f":"'Calculations M'!GZ808","v":0},{"$f":"'Calculations M'!HA808","v":0},{"$f":"'Calculations M'!HB808","v":0},{"$f":"'Calculations M'!HC808","v":0},{"$f":"'Calculations M'!HD808","v":0},{"$f":"'Calculations M'!HE808","v":0},{"$f":"'Calculations M'!HF808","v":0},{"$f":"'Calculations M'!HG808","v":0},{"$f":"'Calculations M'!HH808","v":0},{"$f":"'Calculations M'!HI808","v":0},{"$f":"'Calculations M'!HJ808","v":0},{"$f":"'Calculations M'!HK808","v":0},{"$f":"'Calculations M'!HL808","v":0},{"$f":"'Calculations M'!HM808","v":0},{"$f":"'Calculations M'!HN808","v":0},{"$f":"'Calculations M'!HO808","v":0},{"$f":"'Calculations M'!HP808","v":0},{"$f":"'Calculations M'!HQ808","v":0},{"$f":"'Calculations M'!HR808","v":0},{"$f":"'Calculations M'!HS808","v":0},{"$f":"'Calculations M'!HT808","v":0},{"$f":"'Calculations M'!HU808","v":0},{"$f":"'Calculations M'!HV808","v":0},{"$f":"'Calculations M'!HW808","v":0},{"$f":"'Calculations M'!HX808","v":0},{"$f":"'Calculations M'!HY808","v":0},{"$f":"'Calculations M'!HZ808","v":0},{"$f":"'Calculations M'!IA808","v":0},{"$f":"'Calculations M'!IB808","v":0},{"$f":"'Calculations M'!IC808","v":0},{"$f":"'Calculations M'!ID808","v":0},{"$f":"'Calculations M'!IE808","v":0},{"$f":"'Calculations M'!IF808","v":0},{"$f":"'Calculations M'!IG808","v":0},{"$f":"'Calculations M'!IH808","v":0},{"$f":"'Calculations M'!II808","v":0},{"$f":"'Calculations M'!IJ808","v":0},{"$f":"'Calculations M'!IK808","v":0},{"$f":"'Calculations M'!IL808","v":0},{"$f":"'Calculations M'!IM808","v":0},{"$f":"'Calculations M'!IN808","v":0},{"$f":"'Calculations M'!IO808","v":0},{"$f":"'Calculations M'!IP808","v":0},{"$f":"'Calculations M'!IQ808","v":0},{"$f":"'Calculations M'!IR808","v":0},{"$f":"'Calculations M'!IS808","v":0},{"$f":"'Calculations M'!IT808","v":0},{"$f":"'Calculations M'!IU808","v":0},{"$f":"'Calculations M'!IV808","v":0},{"$f":"'Calculations M'!IW808","v":0},{"$f":"'Calculations M'!IX808","v":0},{"$f":"'Calculations M'!IY808","v":0},{"$f":"'Calculations M'!IZ808","v":0},{"$f":"'Calculations M'!JA808","v":0},{"$f":"'Calculations M'!JB808","v":0},{"$f":"'Calculations M'!JC808","v":0},{"$f":"'Calculations M'!JD808","v":0},{"$f":"'Calculations M'!JE808","v":0},{"$f":"'Calculations M'!JF808","v":0},{"$f":"'Calculations M'!JG808","v":0},{"$f":"'Calculations M'!JH808","v":0},{"$f":"'Calculations M'!JI808","v":0},{"$f":"'Calculations M'!JJ808","v":0},{"$f":"'Calculations M'!JK808","v":0},{"$f":"'Calculations M'!JL808","v":0},{"$f":"'Calculations M'!JM808","v":0},{"$f":"'Calculations M'!JN808","v":0},{"$f":"'Calculations M'!JO808","v":0},{"$f":"'Calculations M'!JP808","v":0},{"$f":"'Calculations M'!JQ808","v":0},{"$f":"'Calculations M'!JR808","v":0},{"$f":"'Calculations M'!JS808","v":0},{"$f":"'Calculations M'!JT808","v":0},{"$f":"'Calculations M'!JU808","v":0},{"$f":"'Calculations M'!JV808","v":0},{"$f":"'Calculations M'!JW808","v":0},{"$f":"'Calculations M'!JX808","v":0},{"$f":"'Calculations M'!JY808","v":0},{"$f":"'Calculations M'!JZ808","v":0},{"$f":"'Calculations M'!KA808","v":0},{"$f":"'Calculations M'!KB808","v":0},{"$f":"'Calculations M'!KC808","v":0},{"$f":"'Calculations M'!KD808","v":0},{"$f":"'Calculations M'!KE808","v":0},{"$f":"'Calculations M'!KF808","v":0},{"$f":"'Calculations M'!KG808","v":0},{"$f":"'Calculations M'!KH808","v":0},{"$f":"'Calculations M'!KI808","v":0},{"$f":"'Calculations M'!KJ808","v":0},{"$f":"'Calculations M'!KK808","v":0},{"$f":"'Calculations M'!KL808","v":0},{"$f":"'Calculations M'!KM808","v":0},{"$f":"'Calculations M'!KN808","v":0},{"$f":"'Calculations M'!KO808","v":0},{"$f":"'Calculations M'!KP808","v":0},{"$f":"'Calculations M'!KQ808","v":0},{"$f":"'Calculations M'!KR808","v":0},{"$f":"'Calculations M'!KS808","v":0},{"$f":"'Calculations M'!KT808","v":0},{"$f":"'Calculations M'!KU808","v":0},{"$f":"'Calculations M'!KV808","v":0},{"$f":"'Calculations M'!KW808","v":0},{"$f":"'Calculations M'!KX808","v":0},{"$f":"'Calculations M'!KY808","v":0},{"$f":"'Calculations M'!KZ808","v":0},{"$f":"'Calculations M'!LA808","v":0},{"$f":"'Calculations M'!LB808","v":0},{"$f":"'Calculations M'!LC808","v":0},{"$f":"'Calculations M'!LD808","v":0},{"$f":"'Calculations M'!LE808","v":0},{"$f":"'Calculations M'!LF808","v":0},{"$f":"'Calculations M'!LG808","v":0},{"$f":"'Calculations M'!LH808","v":0},{"$f":"'Calculations M'!LI808","v":0},{"$f":"'Calculations M'!LJ808","v":0},{"$f":"'Calculations M'!LK808","v":0},{"$f":"'Calculations M'!LL808","v":0},{"$f":"'Calculations M'!LM808","v":0},{"$f":"'Calculations M'!LN808","v":0},{"$f":"'Calculations M'!LO808","v":0},{"$f":"'Calculations M'!LP808","v":0},{"$f":"'Calculations M'!LQ808","v":0},{"$f":"'Calculations M'!LR808","v":0},{"$f":"'Calculations M'!LS808","v":0},{"$f":"'Calculations M'!LT808","v":0},{"$f":"'Calculations M'!LU808","v":0},{"$f":"'Calculations M'!LV808","v":0},{"$f":"'Calculations M'!LW808","v":0},{"$f":"'Calculations M'!LX808","v":0},{"$f":"'Calculations M'!LY808","v":0},{"$f":"'Calculations M'!LZ808","v":0},{"$f":"'Calculations M'!MA808","v":0},{"$f":"'Calculations M'!MB808","v":0},{"$f":"'Calculations M'!MC808","v":0},{"$f":"'Calculations M'!MD808","v":0},{"$f":"'Calculations M'!ME808","v":0},{"$f":"'Calculations M'!MF808","v":0},{"$f":"'Calculations M'!MG808","v":0},{"$f":"'Calculations M'!MH808","v":0}]
[{"$nulls":4},{"$f":"'Calculations M'!E809&\" Flag\"","v":"Capacity Market post FFR (island mode) Flag"},{"$nulls":13},0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU809","v":0},{"$f":"'Calculations M'!AV809","v":0},{"$f":"'Calculations M'!AW809","v":0},{"$f":"'Calculations M'!AX809","v":0},{"$f":"'Calculations M'!AY809","v":0},{"$f":"'Calculations M'!AZ809","v":0},{"$f":"'Calculations M'!BA809","v":0},{"$f":"'Calculations M'!BB809","v":0},{"$f":"'Calculations M'!BC809","v":0},{"$f":"'Calculations M'!BD809","v":0},{"$f":"'Calculations M'!BE809","v":0},{"$f":"'Calculations M'!BF809","v":0},{"$f":"'Calculations M'!BG809","v":0},{"$f":"'Calculations M'!BH809","v":0},{"$f":"'Calculations M'!BI809","v":0},{"$f":"'Calculations M'!BJ809","v":0},{"$f":"'Calculations M'!BK809","v":0},{"$f":"'Calculations M'!BL809","v":0},{"$f":"'Calculations M'!BM809","v":0},{"$f":"'Calculations M'!BN809","v":0},{"$f":"'Calculations M'!BO809","v":0},{"$f":"'Calculations M'!BP809","v":0},{"$f":"'Calculations M'!BQ809","v":0},{"$f":"'Calculations M'!BR809","v":0},{"$f":"'Calculations M'!BS809","v":0},{"$f":"'Calculations M'!BT809","v":1},{"$f":"'Calculations M'!BU809","v":1},{"$f":"'Calculations M'!BV809","v":1},{"$f":"'Calculations M'!BW809","v":1},{"$f":"'Calculations M'!BX809","v":1},{"$f":"'Calculations M'!BY809","v":1},{"$f":"'Calculations M'!BZ809","v":1},{"$f":"'Calculations M'!CA809","v":1},{"$f":"'Calculations M'!CB809","v":1},{"$f":"'Calculations M'!CC809","v":1},{"$f":"'Calculations M'!CD809","v":1},{"$f":"'Calculations M'!CE809","v":1},{"$f":"'Calculations M'!CF809","v":1},{"$f":"'Calculations M'!CG809","v":1},{"$f":"'Calculations M'!CH809","v":1},{"$f":"'Calculations M'!CI809","v":1},{"$f":"'Calculations M'!CJ809","v":1},{"$f":"'Calculations M'!CK809","v":1},{"$f":"'Calculations M'!CL809","v":1},{"$f":"'Calculations M'!CM809","v":1},{"$f":"'Calculations M'!CN809","v":1},{"$f":"'Calculations M'!CO809","v":1},{"$f":"'Calculations M'!CP809","v":1},{"$f":"'Calculations M'!CQ809","v":1},{"$f":"'Calculations M'!CR809","v":1},{"$f":"'Calculations M'!CS809","v":1},{"$f":"'Calculations M'!CT809","v":1},{"$f":"'Calculations M'!CU809","v":1},{"$f":"'Calculations M'!CV809","v":1},{"$f":"'Calculations M'!CW809","v":1},{"$f":"'Calculations M'!CX809","v":1},{"$f":"'Calculations M'!CY809","v":1},{"$f":"'Calculations M'!CZ809","v":1},{"$f":"'Calculations M'!DA809","v":1},{"$f":"'Calculations M'!DB809","v":1},{"$f":"'Calculations M'!DC809","v":1},{"$f":"'Calculations M'!DD809","v":1},{"$f":"'Calculations M'!DE809","v":1},{"$f":"'Calculations M'!DF809","v":1},{"$f":"'Calculations M'!DG809","v":1},{"$f":"'Calculations M'!DH809","v":1},{"$f":"'Calculations M'!DI809","v":1},{"$f":"'Calculations M'!DJ809","v":1},{"$f":"'Calculations M'!DK809","v":1},{"$f":"'Calculations M'!DL809","v":1},{"$f":"'Calculations M'!DM809","v":1},{"$f":"'Calculations M'!DN809","v":1},{"$f":"'Calculations M'!DO809","v":1},{"$f":"'Calculations M'!DP809","v":1},{"$f":"'Calculations M'!DQ809","v":1},{"$f":"'Calculations M'!DR809","v":1},{"$f":"'Calculations M'!DS809","v":1},{"$f":"'Calculations M'!DT809","v":1},{"$f":"'Calculations M'!DU809","v":1},{"$f":"'Calculations M'!DV809","v":1},{"$f":"'Calculations M'!DW809","v":1},{"$f":"'Calculations M'!DX809","v":1},{"$f":"'Calculations M'!DY809","v":1},{"$f":"'Calculations M'!DZ809","v":1},{"$f":"'Calculations M'!EA809","v":1},{"$f":"'Calculations M'!EB809","v":1},{"$f":"'Calculations M'!EC809","v":1},{"$f":"'Calculations M'!ED809","v":1},{"$f":"'Calculations M'!EE809","v":1},{"$f":"'Calculations M'!EF809","v":1},{"$f":"'Calculations M'!EG809","v":1},{"$f":"'Calculations M'!EH809","v":1},{"$f":"'Calculations M'!EI809","v":1},{"$f":"'Calculations M'!EJ809","v":1},{"$f":"'Calculations M'!EK809","v":1},{"$f":"'Calculations M'!EL809","v":1},{"$f":"'Calculations M'!EM809","v":1},{"$f":"'Calculations M'!EN809","v":1},{"$f":"'Calculations M'!EO809","v":1},{"$f":"'Calculations M'!EP809","v":1},{"$f":"'Calculations M'!EQ809","v":1},{"$f":"'Calculations M'!ER809","v":1},{"$f":"'Calculations M'!ES809","v":1},{"$f":"'Calculations M'!ET809","v":1},{"$f":"'Calculations M'!EU809","v":1},{"$f":"'Calculations M'!EV809","v":1},{"$f":"'Calculations M'!EW809","v":1},{"$f":"'Calculations M'!EX809","v":1},{"$f":"'Calculations M'!EY809","v":1},{"$f":"'Calculations M'!EZ809","v":1},{"$f":"'Calculations M'!FA809","v":1},{"$f":"'Calculations M'!FB809","v":1},{"$f":"'Calculations M'!FC809","v":1},{"$f":"'Calculations M'!FD809","v":1},{"$f":"'Calculations M'!FE809","v":1},{"$f":"'Calculations M'!FF809","v":1},{"$f":"'Calculations M'!FG809","v":1},{"$f":"'Calculations M'!FH809","v":1},{"$f":"'Calculations M'!FI809","v":1},{"$f":"'Calculations M'!FJ809","v":1},{"$f":"'Calculations M'!FK809","v":0},{"$f":"'Calculations M'!FL809","v":0},{"$f":"'Calculations M'!FM809","v":0},{"$f":"'Calculations M'!FN809","v":0},{"$f":"'Calculations M'!FO809","v":0},{"$f":"'Calculations M'!FP809","v":0},{"$f":"'Calculations M'!FQ809","v":0},{"$f":"'Calculations M'!FR809","v":0},{"$f":"'Calculations M'!FS809","v":0},{"$f":"'Calculations M'!FT809","v":0},{"$f":"'Calculations M'!FU809","v":0},{"$f":"'Calculations M'!FV809","v":0},{"$f":"'Calculations M'!FW809","v":0},{"$f":"'Calculations M'!FX809","v":0},{"$f":"'Calculations M'!FY809","v":0},{"$f":"'Calculations M'!FZ809","v":0},{"$f":"'Calculations M'!GA809","v":0},{"$f":"'Calculations M'!GB809","v":0},{"$f":"'Calculations M'!GC809","v":0},{"$f":"'Calculations M'!GD809","v":0},{"$f":"'Calculations M'!GE809","v":0},{"$f":"'Calculations M'!GF809","v":0},{"$f":"'Calculations M'!GG809","v":0},{"$f":"'Calculations M'!GH809","v":0},{"$f":"'Calculations M'!GI809","v":0},{"$f":"'Calculations M'!GJ809","v":0},{"$f":"'Calculations M'!GK809","v":0},{"$f":"'Calculations M'!GL809","v":0},{"$f":"'Calculations M'!GM809","v":0},{"$f":"'Calculations M'!GN809","v":0},{"$f":"'Calculations M'!GO809","v":0},{"$f":"'Calculations M'!GP809","v":0},{"$f":"'Calculations M'!GQ809","v":0},{"$f":"'Calculations M'!GR809","v":0},{"$f":"'Calculations M'!GS809","v":0},{"$f":"'Calculations M'!GT809","v":0},{"$f":"'Calculations M'!GU809","v":0},{"$f":"'Calculations M'!GV809","v":0},{"$f":"'Calculations M'!GW809","v":0},{"$f":"'Calculations M'!GX809","v":0},{"$f":"'Calculations M'!GY809","v":0},{"$f":"'Calculations M'!GZ809","v":0},{"$f":"'Calculations M'!HA809","v":0},{"$f":"'Calculations M'!HB809","v":0},{"$f":"'Calculations M'!HC809","v":0},{"$f":"'Calculations M'!HD809","v":0},{"$f":"'Calculations M'!HE809","v":0},{"$f":"'Calculations M'!HF809","v":0},{"$f":"'Calculations M'!HG809","v":0},{"$f":"'Calculations M'!HH809","v":0},{"$f":"'Calculations M'!HI809","v":0},{"$f":"'Calculations M'!HJ809","v":0},{"$f":"'Calculations M'!HK809","v":0},{"$f":"'Calculations M'!HL809","v":0},{"$f":"'Calculations M'!HM809","v":0},{"$f":"'Calculations M'!HN809","v":0},{"$f":"'Calculations M'!HO809","v":0},{"$f":"'Calculations M'!HP809","v":0},{"$f":"'Calculations M'!HQ809","v":0},{"$f":"'Calculations M'!HR809","v":0},{"$f":"'Calculations M'!HS809","v":0},{"$f":"'Calculations M'!HT809","v":0},{"$f":"'Calculations M'!HU809","v":0},{"$f":"'Calculations M'!HV809","v":0},{"$f":"'Calculations M'!HW809","v":0},{"$f":"'Calculations M'!HX809","v":0},{"$f":"'Calculations M'!HY809","v":0},{"$f":"'Calculations M'!HZ809","v":0},{"$f":"'Calculations M'!IA809","v":0},{"$f":"'Calculations M'!IB809","v":0},{"$f":"'Calculations M'!IC809","v":0},{"$f":"'Calculations M'!ID809","v":0},{"$f":"'Calculations M'!IE809","v":0},{"$f":"'Calculations M'!IF809","v":0},{"$f":"'Calculations M'!IG809","v":0},{"$f":"'Calculations M'!IH809","v":0},{"$f":"'Calculations M'!II809","v":0},{"$f":"'Calculations M'!IJ809","v":0},{"$f":"'Calculations M'!IK809","v":0},{"$f":"'Calculations M'!IL809","v":0},{"$f":"'Calculations M'!IM809","v":0},{"$f":"'Calculations M'!IN809","v":0},{"$f":"'Calculations M'!IO809","v":0},{"$f":"'Calculations M'!IP809","v":0},{"$f":"'Calculations M'!IQ809","v":0},{"$f":"'Calculations M'!IR809","v":0},{"$f":"'Calculations M'!IS809","v":0},{"$f":"'Calculations M'!IT809","v":0},{"$f":"'Calculations M'!IU809","v":0},{"$f":"'Calculations M'!IV809","v":0},{"$f":"'Calculations M'!IW809","v":0},{"$f":"'Calculations M'!IX809","v":0},{"$f":"'Calculations M'!IY809","v":0},{"$f":"'Calculations M'!IZ809","v":0},{"$f":"'Calculations M'!JA809","v":0},{"$f":"'Calculations M'!JB809","v":0},{"$f":"'Calculations M'!JC809","v":0},{"$f":"'Calculations M'!JD809","v":0},{"$f":"'Calculations M'!JE809","v":0},{"$f":"'Calculations M'!JF809","v":0},{"$f":"'Calculations M'!JG809","v":0},{"$f":"'Calculations M'!JH809","v":0},{"$f":"'Calculations M'!JI809","v":0},{"$f":"'Calculations M'!JJ809","v":0},{"$f":"'Calculations M'!JK809","v":0},{"$f":"'Calculations M'!JL809","v":0},{"$f":"'Calculations M'!JM809","v":0},{"$f":"'Calculations M'!JN809","v":0},{"$f":"'Calculations M'!JO809","v":0},{"$f":"'Calculations M'!JP809","v":0},{"$f":"'Calculations M'!JQ809","v":0},{"$f":"'Calculations M'!JR809","v":0},{"$f":"'Calculations M'!JS809","v":0},{"$f":"'Calculations M'!JT809","v":0},{"$f":"'Calculations M'!JU809","v":0},{"$f":"'Calculations M'!JV809","v":0},{"$f":"'Calculations M'!JW809","v":0},{"$f":"'Calculations M'!JX809","v":0},{"$f":"'Calculations M'!JY809","v":0},{"$f":"'Calculations M'!JZ809","v":0},{"$f":"'Calculations M'!KA809","v":0},{"$f":"'Calculations M'!KB809","v":0},{"$f":"'Calculations M'!KC809","v":0},{"$f":"'Calculations M'!KD809","v":0},{"$f":"'Calculations M'!KE809","v":0},{"$f":"'Calculations M'!KF809","v":0},{"$f":"'Calculations M'!KG809","v":0},{"$f":"'Calculations M'!KH809","v":0},{"$f":"'Calculations M'!KI809","v":0},{"$f":"'Calculations M'!KJ809","v":0},{"$f":"'Calculations M'!KK809","v":0},{"$f":"'Calculations M'!KL809","v":0},{"$f":"'Calculations M'!KM809","v":0},{"$f":"'Calculations M'!KN809","v":0},{"$f":"'Calculations M'!KO809","v":0},{"$f":"'Calculations M'!KP809","v":0},{"$f":"'Calculations M'!KQ809","v":0},{"$f":"'Calculations M'!KR809","v":0},{"$f":"'Calculations M'!KS809","v":0},{"$f":"'Calculations M'!KT809","v":0},{"$f":"'Calculations M'!KU809","v":0},{"$f":"'Calculations M'!KV809","v":0},{"$f":"'Calculations M'!KW809","v":0},{"$f":"'Calculations M'!KX809","v":0},{"$f":"'Calculations M'!KY809","v":0},{"$f":"'Calculations M'!KZ809","v":0},{"$f":"'Calculations M'!LA809","v":0},{"$f":"'Calculations M'!LB809","v":0},{"$f":"'Calculations M'!LC809","v":0},{"$f":"'Calculations M'!LD809","v":0},{"$f":"'Calculations M'!LE809","v":0},{"$f":"'Calculations M'!LF809","v":0},{"$f":"'Calculations M'!LG809","v":0},{"$f":"'Calculations M'!LH809","v":0},{"$f":"'Calculations M'!LI809","v":0},{"$f":"'Calculations M'!LJ809","v":0},{"$f":"'Calculations M'!LK809","v":0},{"$f":"'Calculations M'!LL809","v":0},{"$f":"'Calculations M'!LM809","v":0},{"$f":"'Calculations M'!LN809","v":0},{"$f":"'Calculations M'!LO809","v":0},{"$f":"'Calculations M'!LP809","v":0},{"$f":"'Calculations M'!LQ809","v":0},{"$f":"'Calculations M'!LR809","v":0},{"$f":"'Calculations M'!LS809","v":0},{"$f":"'Calculations M'!LT809","v":0},{"$f":"'Calculations M'!LU809","v":0},{"$f":"'Calculations M'!LV809","v":0},{"$f":"'Calculations M'!LW809","v":0},{"$f":"'Calculations M'!LX809","v":0},{"$f":"'Calculations M'!LY809","v":0},{"$f":"'Calculations M'!LZ809","v":0},{"$f":"'Calculations M'!MA809","v":0},{"$f":"'Calculations M'!MB809","v":0},{"$f":"'Calculations M'!MC809","v":0},{"$f":"'Calculations M'!MD809","v":0},{"$f":"'Calculations M'!ME809","v":0},{"$f":"'Calculations M'!MF809","v":0},{"$f":"'Calculations M'!MG809","v":0},{"$f":"'Calculations M'!MH809","v":0}]
[{"$nulls":4},"Total CM Flag",{"$nulls":13},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU260:AU261)","v":1},{"$f":"SUM(AV260:AV261)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(DH260:DH261)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT260:FT261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF260:IF261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR260:KR261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"'Calculations M'!E988","v":"CM Contracted (during FFR) CFADS Including VAT"},{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU263:$MH263)","v":0},{"$f":"SUMIF($AU$7:$MH$7,T$7,$AU263:$MH263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU988*AU260","v":0},{"$f":"'Calculations M'!AV988*AV260","v":0},{"$f":"'Calculations M'!AW988*AW260","v":0},{"$f":"'Calculations M'!AX988*AX260","v":0},{"$f":"'Calculations M'!AY988*AY260","v":0},{"$f":"'Calculations M'!AZ988*AZ260","v":0},{"$f":"'Calculations M'!BA988*BA260","v":0},{"$f":"'Calculations M'!BB988*BB260","v":0},{"$f":"'Calculations M'!BC988*BC260","v":0},{"$f":"'Calculations M'!BD988*BD260","v":0},{"$f":"'Calculations M'!BE988*BE260","v":0},{"$f":"'Calculations M'!BF988*BF260","v":0},{"$f":"'Calculations M'!BG988*BG260","v":0},{"$f":"'Calculations M'!BH988*BH260","v":0},{"$f":"'Calculations M'!BI988*BI260","v":0},{"$f":"'Calculations M'!BJ988*BJ260","v":0},{"$f":"'Calculations M'!BK988*BK260","v":0},{"$f":"'Calculations M'!BL988*BL260","v":0},{"$f":"'Calculations M'!BM988*BM260","v":0},{"$f":"'Calculations M'!BN988*BN260","v":0},{"$f":"'Calculations M'!BO988*BO260","v":0},{"$f":"'Calculations M'!BP988*BP260","v":0},{"$f":"'Calculations M'!BQ988*BQ260","v":0},{"$f":"'Calculations M'!BR988*BR260","v":0},{"$f":"'Calculations M'!BS988*BS260","v":0},{"$f":"'Calculations M'!BT988*BT260","v":0},{"$f":"'Calculations M'!BU988*BU260","v":0},{"$f":"'Calculations M'!BV988*BV260","v":0},{"$f":"'Calculations M'!BW988*BW260","v":0},{"$f":"'Calculations M'!BX988*BX260","v":0},{"$f":"'Calculations M'!BY988*BY260","v":0},{"$f":"'Calculations M'!BZ988*BZ260","v":0},{"$f":"'Calculations M'!CA988*CA260","v":0},{"$f":"'Calculations M'!CB988*CB260","v":0},{"$f":"'Calculations M'!CC988*CC260","v":0},{"$f":"'Calculations M'!CD988*CD260","v":0},{"$f":"'Calculations M'!CE988*CE260","v":0},{"$f":"'Calculations M'!CF988*CF260","v":0},{"$f":"'Calculations M'!CG988*CG260","v":0},{"$f":"'Calculations M'!CH988*CH260","v":0},{"$f":"'Calculations M'!CI988*CI260","v":0},{"$f":"'Calculations M'!CJ988*CJ260","v":0},{"$f":"'Calculations M'!CK988*CK260","v":0},{"$f":"'Calculations M'!CL988*CL260","v":0},{"$f":"'Calculations M'!CM988*CM260","v":0},{"$f":"'Calculations M'!CN988*CN260","v":0},{"$f":"'Calculations M'!CO988*CO260","v":0},{"$f":"'Calculations M'!CP988*CP260","v":0},{"$f":"'Calculations M'!CQ988*CQ260","v":0},{"$f":"'Calculations M'!CR988*CR260","v":0},{"$f":"'Calculations M'!CS988*CS260","v":0},{"$f":"'Calculations M'!CT988*CT260","v":0},{"$f":"'Calculations M'!CU988*CU260","v":0},{"$f":"'Calculations M'!CV988*CV260","v":0},{"$f":"'Calculations M'!CW988*CW260","v":0},{"$f":"'Calculations M'!CX988*CX260","v":0},{"$f":"'Calculations M'!CY988*CY260","v":0},{"$f":"'Calculations M'!CZ988*CZ260","v":0},{"$f":"'Calculations M'!DA988*DA260","v":0},{"$f":"'Calculations M'!DB988*DB260","v":0},{"$f":"'Calculations M'!DC988*DC260","v":0},{"$f":"'Calculations M'!DD988*DD260","v":0},{"$f":"'Calculations M'!DE988*DE260","v":0},{"$f":"'Calculations M'!DF988*DF260","v":0},{"$f":"'Calculations M'!DG988*DG260","v":0},{"$f":"'Calculations M'!DH988*DH260","v":0},{"$f":"'Calculations M'!DI988*DI260","v":0},{"$f":"'Calculations M'!DJ988*DJ260","v":0},{"$f":"'Calculations M'!DK988*DK260","v":0},{"$f":"'Calculations M'!DL988*DL260","v":0},{"$f":"'Calculations M'!DM988*DM260","v":0},{"$f":"'Calculations M'!DN988*DN260","v":0},{"$f":"'Calculations M'!DO988*DO260","v":0},{"$f":"'Calculations M'!DP988*DP260","v":0},{"$f":"'Calculations M'!DQ988*DQ260","v":0},{"$f":"'Calculations M'!DR988*DR260","v":0},{"$f":"'Calculations M'!DS988*DS260","v":0},{"$f":"'Calculations M'!DT988*DT260","v":0},{"$f":"'Calculations M'!DU988*DU260","v":0},{"$f":"'Calculations M'!DV988*DV260","v":0},{"$f":"'Calculations M'!DW988*DW260","v":0},{"$f":"'Calculations M'!DX988*DX260","v":0},{"$f":"'Calculations M'!DY988*DY260","v":0},{"$f":"'Calculations M'!DZ988*DZ260","v":0},{"$f":"'Calculations M'!EA988*EA260","v":0},{"$f":"'Calculations M'!EB988*EB260","v":0},{"$f":"'Calculations M'!EC988*EC260","v":0},{"$f":"'Calculations M'!ED988*ED260","v":0},{"$f":"'Calculations M'!EE988*EE260","v":0},{"$f":"'Calculations M'!EF988*EF260","v":0},{"$f":"'Calculations M'!EG988*EG260","v":0},{"$f":"'Calculations M'!EH988*EH260","v":0},{"$f":"'Calculations M'!EI988*EI260","v":0},{"$f":"'Calculations M'!EJ988*EJ260","v":0},{"$f":"'Calculations M'!EK988*EK260","v":0},{"$f":"'Calculations M'!EL988*EL260","v":0},{"$f":"'Calculations M'!EM988*EM260","v":0},{"$f":"'Calculations M'!EN988*EN260","v":0},{"$f":"'Calculations M'!EO988*EO260","v":0},{"$f":"'Calculations M'!EP988*EP260","v":0},{"$f":"'Calculations M'!EQ988*EQ260","v":0},{"$f":"'Calculations M'!ER988*ER260","v":0},{"$f":"'Calculations M'!ES988*ES260","v":0},{"$f":"'Calculations M'!ET988*ET260","v":0},{"$f":"'Calculations M'!EU988*EU260","v":0},{"$f":"'Calculations M'!EV988*EV260","v":0},{"$f":"'Calculations M'!EW988*EW260","v":0},{"$f":"'Calculations M'!EX988*EX260","v":0},{"$f":"'Calculations M'!EY988*EY260","v":0},{"$f":"'Calculations M'!EZ988*EZ260","v":0},{"$f":"'Calculations M'!FA988*FA260","v":0},{"$f":"'Calculations M'!FB988*FB260","v":0},{"$f":"'Calculations M'!FC988*FC260","v":0},{"$f":"'Calculations M'!FD988*FD260","v":0},{"$f":"'Calculations M'!FE988*FE260","v":0},{"$f":"'Calculations M'!FF988*FF260","v":0},{"$f":"'Calculations M'!FG988*FG260","v":0},{"$f":"'Calculations M'!FH988*FH260","v":0},{"$f":"'Calculations M'!FI988*FI260","v":0},{"$f":"'Calculations M'!FJ988*FJ260","v":0},{"$f":"'Calculations M'!FK988*FK260","v":0},{"$f":"'Calculations M'!FL988*FL260","v":0},{"$f":"'Calculations M'!FM988*FM260","v":0},{"$f":"'Calculations M'!FN988*FN260","v":0},{"$f":"'Calculations M'!FO988*FO260","v":0},{"$f":"'Calculations M'!FP988*FP260","v":0},{"$f":"'Calculations M'!FQ988*FQ260","v":0},{"$f":"'Calculations M'!FR988*FR260","v":0},{"$f":"'Calculations M'!FS988*FS260","v":0},{"$f":"'Calculations M'!FT988*FT260","v":0},{"$f":"'Calculations M'!FU988*FU260","v":0},{"$f":"'Calculations M'!FV988*FV260","v":0},{"$f":"'Calculations M'!FW988*FW260","v":0},{"$f":"'Calculations M'!FX988*FX260","v":0},{"$f":"'Calculations M'!FY988*FY260","v":0},{"$f":"'Calculations M'!FZ988*FZ260","v":0},{"$f":"'Calculations M'!GA988*GA260","v":0},{"$f":"'Calculations M'!GB988*GB260","v":0},{"$f":"'Calculations M'!GC988*GC260","v":0},{"$f":"'Calculations M'!GD988*GD260","v":0},{"$f":"'Calculations M'!GE988*GE260","v":0},{"$f":"'Calculations M'!GF988*GF260","v":0},{"$f":"'Calculations M'!GG988*GG260","v":0},{"$f":"'Calculations M'!GH988*GH260","v":0},{"$f":"'Calculations M'!GI988*GI260","v":0},{"$f":"'Calculations M'!GJ988*GJ260","v":0},{"$f":"'Calculations M'!GK988*GK260","v":0},{"$f":"'Calculations M'!GL988*GL260","v":0},{"$f":"'Calculations M'!GM988*GM260","v":0},{"$f":"'Calculations M'!GN988*GN260","v":0},{"$f":"'Calculations M'!GO988*GO260","v":0},{"$f":"'Calculations M'!GP988*GP260","v":0},{"$f":"'Calculations M'!GQ988*GQ260","v":0},{"$f":"'Calculations M'!GR988*GR260","v":0},{"$f":"'Calculations M'!GS988*GS260","v":0},{"$f":"'Calculations M'!GT988*GT260","v":0},{"$f":"'Calculations M'!GU988*GU260","v":0},{"$f":"'Calculations M'!GV988*GV260","v":0},{"$f":"'Calculations M'!GW988*GW260","v":0},{"$f":"'Calculations M'!GX988*GX260","v":0},{"$f":"'Calculations M'!GY988*GY260","v":0},{"$f":"'Calculations M'!GZ988*GZ260","v":0},{"$f":"'Calculations M'!HA988*HA260","v":0},{"$f":"'Calculations M'!HB988*HB260","v":0},{"$f":"'Calculations M'!HC988*HC260","v":0},{"$f":"'Calculations M'!HD988*HD260","v":0},{"$f":"'Calculations M'!HE988*HE260","v":0},{"$f":"'Calculations M'!HF988*HF260","v":0},{"$f":"'Calculations M'!HG988*HG260","v":0},{"$f":"'Calculations M'!HH988*HH260","v":0},{"$f":"'Calculations M'!HI988*HI260","v":0},{"$f":"'Calculations M'!HJ988*HJ260","v":0},{"$f":"'Calculations M'!HK988*HK260","v":0},{"$f":"'Calculations M'!HL988*HL260","v":0},{"$f":"'Calculations M'!HM988*HM260","v":0},{"$f":"'Calculations M'!HN988*HN260","v":0},{"$f":"'Calculations M'!HO988*HO260","v":0},{"$f":"'Calculations M'!HP988*HP260","v":0},{"$f":"'Calculations M'!HQ988*HQ260","v":0},{"$f":"'Calculations M'!HR988*HR260","v":0},{"$f":"'Calculations M'!HS988*HS260","v":0},{"$f":"'Calculations M'!HT988*HT260","v":0},{"$f":"'Calculations M'!HU988*HU260","v":0},{"$f":"'Calculations M'!HV988*HV260","v":0},{"$f":"'Calculations M'!HW988*HW260","v":0},{"$f":"'Calculations M'!HX988*HX260","v":0},{"$f":"'Calculations M'!HY988*HY260","v":0},{"$f":"'Calculations M'!HZ988*HZ260","v":0},{"$f":"'Calculations M'!IA988*IA260","v":0},{"$f":"'Calculations M'!IB988*IB260","v":0},{"$f":"'Calculations M'!IC988*IC260","v":0},{"$f":"'Calculations M'!ID988*ID260","v":0},{"$f":"'Calculations M'!IE988*IE260","v":0},{"$f":"'Calculations M'!IF988*IF260","v":0},{"$f":"'Calculations M'!IG988*IG260","v":0},{"$f":"'Calculations M'!IH988*IH260","v":0},{"$f":"'Calculations M'!II988*II260","v":0},{"$f":"'Calculations M'!IJ988*IJ260","v":0},{"$f":"'Calculations M'!IK988*IK260","v":0},{"$f":"'Calculations M'!IL988*IL260","v":0},{"$f":"'Calculations M'!IM988*IM260","v":0},{"$f":"'Calculations M'!IN988*IN260","v":0},{"$f":"'Calculations M'!IO988*IO260","v":0},{"$f":"'Calculations M'!IP988*IP260","v":0},{"$f":"'Calculations M'!IQ988*IQ260","v":0},{"$f":"'Calculations M'!IR988*IR260","v":0},{"$f":"'Calculations M'!IS988*IS260","v":0},{"$f":"'Calculations M'!IT988*IT260","v":0},{"$f":"'Calculations M'!IU988*IU260","v":0},{"$f":"'Calculations M'!IV988*IV260","v":0},{"$f":"'Calculations M'!IW988*IW260","v":0},{"$f":"'Calculations M'!IX988*IX260","v":0},{"$f":"'Calculations M'!IY988*IY260","v":0},{"$f":"'Calculations M'!IZ988*IZ260","v":0},{"$f":"'Calculations M'!JA988*JA260","v":0},{"$f":"'Calculations M'!JB988*JB260","v":0},{"$f":"'Calculations M'!JC988*JC260","v":0},{"$f":"'Calculations M'!JD988*JD260","v":0},{"$f":"'Calculations M'!JE988*JE260","v":0},{"$f":"'Calculations M'!JF988*JF260","v":0},{"$f":"'Calculations M'!JG988*JG260","v":0},{"$f":"'Calculations M'!JH988*JH260","v":0},{"$f":"'Calculations M'!JI988*JI260","v":0},{"$f":"'Calculations M'!JJ988*JJ260","v":0},{"$f":"'Calculations M'!JK988*JK260","v":0},{"$f":"'Calculations M'!JL988*JL260","v":0},{"$f":"'Calculations M'!JM988*JM260","v":0},{"$f":"'Calculations M'!JN988*JN260","v":0},{"$f":"'Calculations M'!JO988*JO260","v":0},{"$f":"'Calculations M'!JP988*JP260","v":0},{"$f":"'Calculations M'!JQ988*JQ260","v":0},{"$f":"'Calculations M'!JR988*JR260","v":0},{"$f":"'Calculations M'!JS988*JS260","v":0},{"$f":"'Calculations M'!JT988*JT260","v":0},{"$f":"'Calculations M'!JU988*JU260","v":0},{"$f":"'Calculations M'!JV988*JV260","v":0},{"$f":"'Calculations M'!JW988*JW260","v":0},{"$f":"'Calculations M'!JX988*JX260","v":0},{"$f":"'Calculations M'!JY988*JY260","v":0},{"$f":"'Calculations M'!JZ988*JZ260","v":0},{"$f":"'Calculations M'!KA988*KA260","v":0},{"$f":"'Calculations M'!KB988*KB260","v":0},{"$f":"'Calculations M'!KC988*KC260","v":0},{"$f":"'Calculations M'!KD988*KD260","v":0},{"$f":"'Calculations M'!KE988*KE260","v":0},{"$f":"'Calculations M'!KF988*KF260","v":0},{"$f":"'Calculations M'!KG988*KG260","v":0},{"$f":"'Calculations M'!KH988*KH260","v":0},{"$f":"'Calculations M'!KI988*KI260","v":0},{"$f":"'Calculations M'!KJ988*KJ260","v":0},{"$f":"'Calculations M'!KK988*KK260","v":0},{"$f":"'Calculations M'!KL988*KL260","v":0},{"$f":"'Calculations M'!KM988*KM260","v":0},{"$f":"'Calculations M'!KN988*KN260","v":0},{"$f":"'Calculations M'!KO988*KO260","v":0},{"$f":"'Calculations M'!KP988*KP260","v":0},{"$f":"'Calculations M'!KQ988*KQ260","v":0},{"$f":"'Calculations M'!KR988*KR260","v":0},{"$f":"'Calculations M'!KS988*KS260","v":0},{"$f":"'Calculations M'!KT988*KT260","v":0},{"$f":"'Calculations M'!KU988*KU260","v":0},{"$f":"'Calculations M'!KV988*KV260","v":0},{"$f":"'Calculations M'!KW988*KW260","v":0},{"$f":"'Calculations M'!KX988*KX260","v":0},{"$f":"'Calculations M'!KY988*KY260","v":0},{"$f":"'Calculations M'!KZ988*KZ260","v":0},{"$f":"'Calculations M'!LA988*LA260","v":0},{"$f":"'Calculations M'!LB988*LB260","v":0},{"$f":"'Calculations M'!LC988*LC260","v":0},{"$f":"'Calculations M'!LD988*LD260","v":0},{"$f":"'Calculations M'!LE988*LE260","v":0},{"$f":"'Calculations M'!LF988*LF260","v":0},{"$f":"'Calculations M'!LG988*LG260","v":0},{"$f":"'Calculations M'!LH988*LH260","v":0},{"$f":"'Calculations M'!LI988*LI260","v":0},{"$f":"'Calculations M'!LJ988*LJ260","v":0},{"$f":"'Calculations M'!LK988*LK260","v":0},{"$f":"'Calculations M'!LL988*LL260","v":0},{"$f":"'Calculations M'!LM988*LM260","v":0},{"$f":"'Calculations M'!LN988*LN260","v":0},{"$f":"'Calculations M'!LO988*LO260","v":0},{"$f":"'Calculations M'!LP988*LP260","v":0},{"$f":"'Calculations M'!LQ988*LQ260","v":0},{"$f":"'Calculations M'!LR988*LR260","v":0},{"$f":"'Calculations M'!LS988*LS260","v":0},{"$f":"'Calculations M'!LT988*LT260","v":0},{"$f":"'Calculations M'!LU988*LU260","v":0},{"$f":"'Calculations M'!LV988*LV260","v":0},{"$f":"'Calculations M'!LW988*LW260","v":0},{"$f":"'Calculations M'!LX988*LX260","v":0},{"$f":"'Calculations M'!LY988*LY260","v":0},{"$f":"'Calculations M'!LZ988*LZ260","v":0},{"$f":"'Calculations M'!MA988*MA260","v":0},{"$f":"'Calculations M'!MB988*MB260","v":0},{"$f":"'Calculations M'!MC988*MC260","v":0},{"$f":"'Calculations M'!MD988*MD260","v":0},{"$f":"'Calculations M'!ME988*ME260","v":0},{"$f":"'Calculations M'!MF988*MF260","v":0},{"$f":"'Calculations M'!MG988*MG260","v":0},{"$f":"'Calculations M'!MH988*MH260","v":0}]
[{"$nulls":4},{"$f":"'Calculations M'!E989","v":"CM Contracted (Island - post FFR) CFADS Including VAT"},{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU264:$MH264)","v":0},0,0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":9256.000000000002,"d":"9,256"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU989*AU261","v":0},{"$f":"'Calculations M'!AV989*AV261","v":0},{"$f":"'Calculations M'!AW989*AW261","v":0},{"$f":"'Calculations M'!AX989*AX261","v":0},{"$f":"'Calculations M'!AY989*AY261","v":0},{"$f":"'Calculations M'!AZ989*AZ261","v":0},{"$f":"'Calculations M'!BA989*BA261","v":0},{"$f":"'Calculations M'!BB989*BB261","v":0},{"$f":"'Calculations M'!BC989*BC261","v":0},{"$f":"'Calculations M'!BD989*BD261","v":0},{"$f":"'Calculations M'!BE989*BE261","v":0},{"$f":"'Calculations M'!BF989*BF261","v":0},{"$f":"'Calculations M'!BG989*BG261","v":0},{"$f":"'Calculations M'!BH989*BH261","v":0},{"$f":"'Calculations M'!BI989*BI261","v":0},{"$f":"'Calculations M'!BJ989*BJ261","v":0},{"$f":"'Calculations M'!BK989*BK261","v":0},{"$f":"'Calculations M'!BL989*BL261","v":0},{"$f":"'Calculations M'!BM989*BM261","v":0},{"$f":"'Calculations M'!BN989*BN261","v":0},{"$f":"'Calculations M'!BO989*BO261","v":0},{"$f":"'Calculations M'!BP989*BP261","v":0},{"$f":"'Calculations M'!BQ989*BQ261","v":0},{"$f":"'Calculations M'!BR989*BR261","v":0},{"$f":"'Calculations M'!BS989*BS261","v":0},{"$f":"'Calculations M'!BT989*BT261","v":0},{"$f":"'Calculations M'!BU989*BU261","v":0},{"$f":"'Calculations M'!BV989*BV261","v":0},{"$f":"'Calculations M'!BW989*BW261","v":0},{"$f":"'Calculations M'!BX989*BX261","v":0},{"$f":"'Calculations M'!BY989*BY261","v":0},{"$f":"'Calculations M'!BZ989*BZ261","v":0},{"$f":"'Calculations M'!CA989*CA261","v":0},{"$f":"'Calculations M'!CB989*CB261","v":0},{"$f":"'Calculations M'!CC989*CC261","v":0},{"$f":"'Calculations M'!CD989*CD261","v":0},{"$f":"'Calculations M'!CE989*CE261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CF989*CF261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CG989*CG261","v":0},{"$f":"'Calculations M'!CH989*CH261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CI989*CI261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CJ989*CJ261","v":0},{"$f":"'Calculations M'!CK989*CK261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CL989*CL261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CM989*CM261","v":0},{"$f":"'Calculations M'!CN989*CN261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CO989*CO261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CP989*CP261","v":0},{"$f":"'Calculations M'!CQ989*CQ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CR989*CR261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CS989*CS261","v":0},{"$f":"'Calculations M'!CT989*CT261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CU989*CU261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CV989*CV261","v":0},{"$f":"'Calculations M'!CW989*CW261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CX989*CX261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CY989*CY261","v":0},{"$f":"'Calculations M'!CZ989*CZ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DA989*DA261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DB989*DB261","v":0},{"$f":"'Calculations M'!DC989*DC261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DD989*DD261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DE989*DE261","v":0},{"$f":"'Calculations M'!DF989*DF261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DG989*DG261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DH989*DH261","v":0},{"$f":"'Calculations M'!DI989*DI261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DJ989*DJ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DK989*DK261","v":0},{"$f":"'Calculations M'!DL989*DL261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DM989*DM261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DN989*DN261","v":0},{"$f":"'Calculations M'!DO989*DO261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DP989*DP261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DQ989*DQ261","v":0},{"$f":"'Calculations M'!DR989*DR261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DS989*DS261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DT989*DT261","v":0},{"$f":"'Calculations M'!DU989*DU261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DV989*DV261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DW989*DW261","v":0},{"$f":"'Calculations M'!DX989*DX261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DY989*DY261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DZ989*DZ261","v":0},{"$f":"'Calculations M'!EA989*EA261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EB989*EB261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EC989*EC261","v":0},{"$f":"'Calculations M'!ED989*ED261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EE989*EE261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EF989*EF261","v":0},{"$f":"'Calculations M'!EG989*EG261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EH989*EH261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EI989*EI261","v":0},{"$f":"'Calculations M'!EJ989*EJ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EK989*EK261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EL989*EL261","v":0},{"$f":"'Calculations M'!EM989*EM261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EN989*EN261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EO989*EO261","v":0},{"$f":"'Calculations M'!EP989*EP261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EQ989*EQ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!ER989*ER261","v":0},{"$f":"'Calculations M'!ES989*ES261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!ET989*ET261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EU989*EU261","v":0},{"$f":"'Calculations M'!EV989*EV261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EW989*EW261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EX989*EX261","v":0},{"$f":"'Calculations M'!EY989*EY261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EZ989*EZ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FA989*FA261","v":0},{"$f":"'Calculations M'!FB989*FB261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FC989*FC261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FD989*FD261","v":0},{"$f":"'Calculations M'!FE989*FE261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FF989*FF261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FG989*FG261","v":0},{"$f":"'Calculations M'!FH989*FH261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FI989*FI261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FJ989*FJ261","v":0},{"$f":"'Calculations M'!FK989*FK261","v":0},{"$f":"'Calculations M'!FL989*FL261","v":0},{"$f":"'Calculations M'!FM989*FM261","v":0},{"$f":"'Calculations M'!FN989*FN261","v":0},{"$f":"'Calculations M'!FO989*FO261","v":0},{"$f":"'Calculations M'!FP989*FP261","v":0},{"$f":"'Calculations M'!FQ989*FQ261","v":0},{"$f":"'Calculations M'!FR989*FR261","v":0},{"$f":"'Calculations M'!FS989*FS261","v":0},{"$f":"'Calculations M'!FT989*FT261","v":0},{"$f":"'Calculations M'!FU989*FU261","v":0},{"$f":"'Calculations M'!FV989*FV261","v":0},{"$f":"'Calculations M'!FW989*FW261","v":0},{"$f":"'Calculations M'!FX989*FX261","v":0},{"$f":"'Calculations M'!FY989*FY261","v":0},{"$f":"'Calculations M'!FZ989*FZ261","v":0},{"$f":"'Calculations M'!GA989*GA261","v":0},{"$f":"'Calculations M'!GB989*GB261","v":0},{"$f":"'Calculations M'!GC989*GC261","v":0},{"$f":"'Calculations M'!GD989*GD261","v":0},{"$f":"'Calculations M'!GE989*GE261","v":0},{"$f":"'Calculations M'!GF989*GF261","v":0},{"$f":"'Calculations M'!GG989*GG261","v":0},{"$f":"'Calculations M'!GH989*GH261","v":0},{"$f":"'Calculations M'!GI989*GI261","v":0},{"$f":"'Calculations M'!GJ989*GJ261","v":0},{"$f":"'Calculations M'!GK989*GK261","v":0},{"$f":"'Calculations M'!GL989*GL261","v":0},{"$f":"'Calculations M'!GM989*GM261","v":0},{"$f":"'Calculations M'!GN989*GN261","v":0},{"$f":"'Calculations M'!GO989*GO261","v":0},{"$f":"'Calculations M'!GP989*GP261","v":0},{"$f":"'Calculations M'!GQ989*GQ261","v":0},{"$f":"'Calculations M'!GR989*GR261","v":0},{"$f":"'Calculations M'!GS989*GS261","v":0},{"$f":"'Calculations M'!GT989*GT261","v":0},{"$f":"'Calculations M'!GU989*GU261","v":0},{"$f":"'Calculations M'!GV989*GV261","v":0},{"$f":"'Calculations M'!GW989*GW261","v":0},{"$f":"'Calculations M'!GX989*GX261","v":0},{"$f":"'Calculations M'!GY989*GY261","v":0},{"$f":"'Calculations M'!GZ989*GZ261","v":0},{"$f":"'Calculations M'!HA989*HA261","v":0},{"$f":"'Calculations M'!HB989*HB261","v":0},{"$f":"'Calculations M'!HC989*HC261","v":0},{"$f":"'Calculations M'!HD989*HD261","v":0},{"$f":"'Calculations M'!HE989*HE261","v":0},{"$f":"'Calculations M'!HF989*HF261","v":0},{"$f":"'Calculations M'!HG989*HG261","v":0},{"$f":"'Calculations M'!HH989*HH261","v":0},{"$f":"'Calculations M'!HI989*HI261","v":0},{"$f":"'Calculations M'!HJ989*HJ261","v":0},{"$f":"'Calculations M'!HK989*HK261","v":0},{"$f":"'Calculations M'!HL989*HL261","v":0},{"$f":"'Calculations M'!HM989*HM261","v":0},{"$f":"'Calculations M'!HN989*HN261","v":0},{"$f":"'Calculations M'!HO989*HO261","v":0},{"$f":"'Calculations M'!HP989*HP261","v":0},{"$f":"'Calculations M'!HQ989*HQ261","v":0},{"$f":"'Calculations M'!HR989*HR261","v":0},{"$f":"'Calculations M'!HS989*HS261","v":0},{"$f":"'Calculations M'!HT989*HT261","v":0},{"$f":"'Calculations M'!HU989*HU261","v":0},{"$f":"'Calculations M'!HV989*HV261","v":0},{"$f":"'Calculations M'!HW989*HW261","v":0},{"$f":"'Calculations M'!HX989*HX261","v":0},{"$f":"'Calculations M'!HY989*HY261","v":0},{"$f":"'Calculations M'!HZ989*HZ261","v":0},{"$f":"'Calculations M'!IA989*IA261","v":0},{"$f":"'Calculations M'!IB989*IB261","v":0},{"$f":"'Calculations M'!IC989*IC261","v":0},{"$f":"'Calculations M'!ID989*ID261","v":0},{"$f":"'Calculations M'!IE989*IE261","v":0},{"$f":"'Calculations M'!IF989*IF261","v":0},{"$f":"'Calculations M'!IG989*IG261","v":0},{"$f":"'Calculations M'!IH989*IH261","v":0},{"$f":"'Calculations M'!II989*II261","v":0},{"$f":"'Calculations M'!IJ989*IJ261","v":0},{"$f":"'Calculations M'!IK989*IK261","v":0},{"$f":"'Calculations M'!IL989*IL261","v":0},{"$f":"'Calculations M'!IM989*IM261","v":0},{"$f":"'Calculations M'!IN989*IN261","v":0},{"$f":"'Calculations M'!IO989*IO261","v":0},{"$f":"'Calculations M'!IP989*IP261","v":0},{"$f":"'Calculations M'!IQ989*IQ261","v":0},{"$f":"'Calculations M'!IR989*IR261","v":0},{"$f":"'Calculations M'!IS989*IS261","v":0},{"$f":"'Calculations M'!IT989*IT261","v":0},{"$f":"'Calculations M'!IU989*IU261","v":0},{"$f":"'Calculations M'!IV989*IV261","v":0},{"$f":"'Calculations M'!IW989*IW261","v":0},{"$f":"'Calculations M'!IX989*IX261","v":0},{"$f":"'Calculations M'!IY989*IY261","v":0},{"$f":"'Calculations M'!IZ989*IZ261","v":0},{"$f":"'Calculations M'!JA989*JA261","v":0},{"$f":"'Calculations M'!JB989*JB261","v":0},{"$f":"'Calculations M'!JC989*JC261","v":0},{"$f":"'Calculations M'!JD989*JD261","v":0},{"$f":"'Calculations M'!JE989*JE261","v":0},{"$f":"'Calculations M'!JF989*JF261","v":0},{"$f":"'Calculations M'!JG989*JG261","v":0},{"$f":"'Calculations M'!JH989*JH261","v":0},{"$f":"'Calculations M'!JI989*JI261","v":0},{"$f":"'Calculations M'!JJ989*JJ261","v":0},{"$f":"'Calculations M'!JK989*JK261","v":0},{"$f":"'Calculations M'!JL989*JL261","v":0},{"$f":"'Calculations M'!JM989*JM261","v":0},{"$f":"'Calculations M'!JN989*JN261","v":0},{"$f":"'Calculations M'!JO989*JO261","v":0},{"$f":"'Calculations M'!JP989*JP261","v":0},{"$f":"'Calculations M'!JQ989*JQ261","v":0},{"$f":"'Calculations M'!JR989*JR261","v":0},{"$f":"'Calculations M'!JS989*JS261","v":0},{"$f":"'Calculations M'!JT989*JT261","v":0},{"$f":"'Calculations M'!JU989*JU261","v":0},{"$f":"'Calculations M'!JV989*JV261","v":0},{"$f":"'Calculations M'!JW989*JW261","v":0},{"$f":"'Calculations M'!JX989*JX261","v":0},{"$f":"'Calculations M'!JY989*JY261","v":0},{"$f":"'Calculations M'!JZ989*JZ261","v":0},{"$f":"'Calculations M'!KA989*KA261","v":0},{"$f":"'Calculations M'!KB989*KB261","v":0},{"$f":"'Calculations M'!KC989*KC261","v":0},{"$f":"'Calculations M'!KD989*KD261","v":0},{"$f":"'Calculations M'!KE989*KE261","v":0},{"$f":"'Calculations M'!KF989*KF261","v":0},{"$f":"'Calculations M'!KG989*KG261","v":0},{"$f":"'Calculations M'!KH989*KH261","v":0},{"$f":"'Calculations M'!KI989*KI261","v":0},{"$f":"'Calculations M'!KJ989*KJ261","v":0},{"$f":"'Calculations M'!KK989*KK261","v":0},{"$f":"'Calculations M'!KL989*KL261","v":0},{"$f":"'Calculations M'!KM989*KM261","v":0},{"$f":"'Calculations M'!KN989*KN261","v":0},{"$f":"'Calculations M'!KO989*KO261","v":0},{"$f":"'Calculations M'!KP989*KP261","v":0},{"$f":"'Calculations M'!KQ989*KQ261","v":0},{"$f":"'Calculations M'!KR989*KR261","v":0},{"$f":"'Calculations M'!KS989*KS261","v":0},{"$f":"'Calculations M'!KT989*KT261","v":0},{"$f":"'Calculations M'!KU989*KU261","v":0},{"$f":"'Calculations M'!KV989*KV261","v":0},{"$f":"'Calculations M'!KW989*KW261","v":0},{"$f":"'Calculations M'!KX989*KX261","v":0},{"$f":"'Calculations M'!KY989*KY261","v":0},{"$f":"'Calculations M'!KZ989*KZ261","v":0},{"$f":"'Calculations M'!LA989*LA261","v":0},{"$f":"'Calculations M'!LB989*LB261","v":0},{"$f":"'Calculations M'!LC989*LC261","v":0},{"$f":"'Calculations M'!LD989*LD261","v":0},{"$f":"'Calculations M'!LE989*LE261","v":0},{"$f":"'Calculations M'!LF989*LF261","v":0},{"$f":"'Calculations M'!LG989*LG261","v":0},{"$f":"'Calculations M'!LH989*LH261","v":0},{"$f":"'Calculations M'!LI989*LI261","v":0},{"$f":"'Calculations M'!LJ989*LJ261","v":0},{"$f":"'Calculations M'!LK989*LK261","v":0},{"$f":"'Calculations M'!LL989*LL261","v":0},{"$f":"'Calculations M'!LM989*LM261","v":0},{"$f":"'Calculations M'!LN989*LN261","v":0},{"$f":"'Calculations M'!LO989*LO261","v":0},{"$f":"'Calculations M'!LP989*LP261","v":0},{"$f":"'Calculations M'!LQ989*LQ261","v":0},{"$f":"'Calculations M'!LR989*LR261","v":0},{"$f":"'Calculations M'!LS989*LS261","v":0},{"$f":"'Calculations M'!LT989*LT261","v":0},{"$f":"'Calculations M'!LU989*LU261","v":0},{"$f":"'Calculations M'!LV989*LV261","v":0},{"$f":"'Calculations M'!LW989*LW261","v":0},{"$f":"'Calculations M'!LX989*LX261","v":0},{"$f":"'Calculations M'!LY989*LY261","v":0},{"$f":"'Calculations M'!LZ989*LZ261","v":0},{"$f":"'Calculations M'!MA989*MA261","v":0},{"$f":"'Calculations M'!MB989*MB261","v":0},{"$f":"'Calculations M'!MC989*MC261","v":0},{"$f":"'Calculations M'!MD989*MD261","v":0},{"$f":"'Calculations M'!ME989*ME261","v":0},{"$f":"'Calculations M'!MF989*MF261","v":0},{"$f":"'Calculations M'!MG989*MG261","v":0},{"$f":"'Calculations M'!MH989*MH261","v":0}]
[{"$nulls":4},"Total CM CFADS",{"$nulls":13},{"$f":"SUM(S263:S264)","v":0},{"$f":"SUM(T263:T264)","v":0},0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":9256.000000000002,"d":"9,256"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU263:AU264)","v":0},{"$f":"SUM(AV263:AV264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"$f":"SUM(DH263:DH264)","v":0},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT263:FT264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IF263:IF264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR263:KR264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E263&\" - incl negative values\"","v":"CM Contracted (during FFR) CFADS Including VAT - incl negative values"},{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU266:$MH266)","v":0},{"v":-96022.88659569228,"d":"(96,023)"},{"v":-136935.22765948714,"d":"(136,935)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU994*AU260","v":0},{"$f":"'Calculations M'!AV994*AV260","v":0},{"$f":"'Calculations M'!AW994*AW260","v":0},{"$f":"'Calculations M'!AX994*AX260","v":0},{"$f":"'Calculations M'!AY994*AY260","v":0},{"$f":"'Calculations M'!AZ994*AZ260","v":0},{"$f":"'Calculations M'!BA994*BA260","v":0},{"$f":"'Calculations M'!BB994*BB260","v":0},{"$f":"'Calculations M'!BC994*BC260","v":{"v":-4005,"d":"(4,005)"}},{"$f":"'Calculations M'!BD994*BD260","v":{"v":-19686.189432615378,"d":"(19,686)"}},{"$f":"'Calculations M'!BE994*BE260","v":{"v":-16756.606099282046,"d":"(16,757)"}},{"$f":"'Calculations M'!BF994*BF260","v":{"v":-15162.022765948714,"d":"(15,162)"}},{"$f":"'Calculations M'!BG994*BG260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BH994*BH260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BI994*BI260","v":{"v":-14361.022765948714,"d":"(14,361)"}},{"$f":"'Calculations M'!BJ994*BJ260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BK994*BK260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BL994*BL260","v":{"v":-14361.022765948714,"d":"(14,361)"}},{"$f":"'Calculations M'!BM994*BM260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BN994*BN260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BO994*BO260","v":{"v":-17031.022765948714,"d":"(17,031)"}},{"$f":"'Calculations M'!BP994*BP260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BQ994*BQ260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BR994*BR260","v":{"v":-14361.022765948714,"d":"(14,361)"}},{"$f":"'Calculations M'!BS994*BS260","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"'Calculations M'!BT994*BT260","v":0},{"$f":"'Calculations M'!BU994*BU260","v":0},{"$f":"'Calculations M'!BV994*BV260","v":0},{"$f":"'Calculations M'!BW994*BW260","v":0},{"$f":"'Calculations M'!BX994*BX260","v":0},{"$f":"'Calculations M'!BY994*BY260","v":0},{"$f":"'Calculations M'!BZ994*BZ260","v":0},{"$f":"'Calculations M'!CA994*CA260","v":0},{"$f":"'Calculations M'!CB994*CB260","v":0},{"$f":"'Calculations M'!CC994*CC260","v":0},{"$f":"'Calculations M'!CD994*CD260","v":0},{"$f":"'Calculations M'!CE994*CE260","v":0},{"$f":"'Calculations M'!CF994*CF260","v":0},{"$f":"'Calculations M'!CG994*CG260","v":0},{"$f":"'Calculations M'!CH994*CH260","v":0},{"$f":"'Calculations M'!CI994*CI260","v":0},{"$f":"'Calculations M'!CJ994*CJ260","v":0},{"$f":"'Calculations M'!CK994*CK260","v":0},{"$f":"'Calculations M'!CL994*CL260","v":0},{"$f":"'Calculations M'!CM994*CM260","v":0},{"$f":"'Calculations M'!CN994*CN260","v":0},{"$f":"'Calculations M'!CO994*CO260","v":0},{"$f":"'Calculations M'!CP994*CP260","v":0},{"$f":"'Calculations M'!CQ994*CQ260","v":0},{"$f":"'Calculations M'!CR994*CR260","v":0},{"$f":"'Calculations M'!CS994*CS260","v":0},{"$f":"'Calculations M'!CT994*CT260","v":0},{"$f":"'Calculations M'!CU994*CU260","v":0},{"$f":"'Calculations M'!CV994*CV260","v":0},{"$f":"'Calculations M'!CW994*CW260","v":0},{"$f":"'Calculations M'!CX994*CX260","v":0},{"$f":"'Calculations M'!CY994*CY260","v":0},{"$f":"'Calculations M'!CZ994*CZ260","v":0},{"$f":"'Calculations M'!DA994*DA260","v":0},{"$f":"'Calculations M'!DB994*DB260","v":0},{"$f":"'Calculations M'!DC994*DC260","v":0},{"$f":"'Calculations M'!DD994*DD260","v":0},{"$f":"'Calculations M'!DE994*DE260","v":0},{"$f":"'Calculations M'!DF994*DF260","v":0},{"$f":"'Calculations M'!DG994*DG260","v":0},{"$f":"'Calculations M'!DH994*DH260","v":0},{"$f":"'Calculations M'!DI994*DI260","v":0},{"$f":"'Calculations M'!DJ994*DJ260","v":0},{"$f":"'Calculations M'!DK994*DK260","v":0},{"$f":"'Calculations M'!DL994*DL260","v":0},{"$f":"'Calculations M'!DM994*DM260","v":0},{"$f":"'Calculations M'!DN994*DN260","v":0},{"$f":"'Calculations M'!DO994*DO260","v":0},{"$f":"'Calculations M'!DP994*DP260","v":0},{"$f":"'Calculations M'!DQ994*DQ260","v":0},{"$f":"'Calculations M'!DR994*DR260","v":0},{"$f":"'Calculations M'!DS994*DS260","v":0},{"$f":"'Calculations M'!DT994*DT260","v":0},{"$f":"'Calculations M'!DU994*DU260","v":0},{"$f":"'Calculations M'!DV994*DV260","v":0},{"$f":"'Calculations M'!DW994*DW260","v":0},{"$f":"'Calculations M'!DX994*DX260","v":0},{"$f":"'Calculations M'!DY994*DY260","v":0},{"$f":"'Calculations M'!DZ994*DZ260","v":0},{"$f":"'Calculations M'!EA994*EA260","v":0},{"$f":"'Calculations M'!EB994*EB260","v":0},{"$f":"'Calculations M'!EC994*EC260","v":0},{"$f":"'Calculations M'!ED994*ED260","v":0},{"$f":"'Calculations M'!EE994*EE260","v":0},{"$f":"'Calculations M'!EF994*EF260","v":0},{"$f":"'Calculations M'!EG994*EG260","v":0},{"$f":"'Calculations M'!EH994*EH260","v":0},{"$f":"'Calculations M'!EI994*EI260","v":0},{"$f":"'Calculations M'!EJ994*EJ260","v":0},{"$f":"'Calculations M'!EK994*EK260","v":0},{"$f":"'Calculations M'!EL994*EL260","v":0},{"$f":"'Calculations M'!EM994*EM260","v":0},{"$f":"'Calculations M'!EN994*EN260","v":0},{"$f":"'Calculations M'!EO994*EO260","v":0},{"$f":"'Calculations M'!EP994*EP260","v":0},{"$f":"'Calculations M'!EQ994*EQ260","v":0},{"$f":"'Calculations M'!ER994*ER260","v":0},{"$f":"'Calculations M'!ES994*ES260","v":0},{"$f":"'Calculations M'!ET994*ET260","v":0},{"$f":"'Calculations M'!EU994*EU260","v":0},{"$f":"'Calculations M'!EV994*EV260","v":0},{"$f":"'Calculations M'!EW994*EW260","v":0},{"$f":"'Calculations M'!EX994*EX260","v":0},{"$f":"'Calculations M'!EY994*EY260","v":0},{"$f":"'Calculations M'!EZ994*EZ260","v":0},{"$f":"'Calculations M'!FA994*FA260","v":0},{"$f":"'Calculations M'!FB994*FB260","v":0},{"$f":"'Calculations M'!FC994*FC260","v":0},{"$f":"'Calculations M'!FD994*FD260","v":0},{"$f":"'Calculations M'!FE994*FE260","v":0},{"$f":"'Calculations M'!FF994*FF260","v":0},{"$f":"'Calculations M'!FG994*FG260","v":0},{"$f":"'Calculations M'!FH994*FH260","v":0},{"$f":"'Calculations M'!FI994*FI260","v":0},{"$f":"'Calculations M'!FJ994*FJ260","v":0},{"$f":"'Calculations M'!FK994*FK260","v":0},{"$f":"'Calculations M'!FL994*FL260","v":0},{"$f":"'Calculations M'!FM994*FM260","v":0},{"$f":"'Calculations M'!FN994*FN260","v":0},{"$f":"'Calculations M'!FO994*FO260","v":0},{"$f":"'Calculations M'!FP994*FP260","v":0},{"$f":"'Calculations M'!FQ994*FQ260","v":0},{"$f":"'Calculations M'!FR994*FR260","v":0},{"$f":"'Calculations M'!FS994*FS260","v":0},{"$f":"'Calculations M'!FT994*FT260","v":0},{"$f":"'Calculations M'!FU994*FU260","v":0},{"$f":"'Calculations M'!FV994*FV260","v":0},{"$f":"'Calculations M'!FW994*FW260","v":0},{"$f":"'Calculations M'!FX994*FX260","v":0},{"$f":"'Calculations M'!FY994*FY260","v":0},{"$f":"'Calculations M'!FZ994*FZ260","v":0},{"$f":"'Calculations M'!GA994*GA260","v":0},{"$f":"'Calculations M'!GB994*GB260","v":0},{"$f":"'Calculations M'!GC994*GC260","v":0},{"$f":"'Calculations M'!GD994*GD260","v":0},{"$f":"'Calculations M'!GE994*GE260","v":0},{"$f":"'Calculations M'!GF994*GF260","v":0},{"$f":"'Calculations M'!GG994*GG260","v":0},{"$f":"'Calculations M'!GH994*GH260","v":0},{"$f":"'Calculations M'!GI994*GI260","v":0},{"$f":"'Calculations M'!GJ994*GJ260","v":0},{"$f":"'Calculations M'!GK994*GK260","v":0},{"$f":"'Calculations M'!GL994*GL260","v":0},{"$f":"'Calculations M'!GM994*GM260","v":0},{"$f":"'Calculations M'!GN994*GN260","v":0},{"$f":"'Calculations M'!GO994*GO260","v":0},{"$f":"'Calculations M'!GP994*GP260","v":0},{"$f":"'Calculations M'!GQ994*GQ260","v":0},{"$f":"'Calculations M'!GR994*GR260","v":0},{"$f":"'Calculations M'!GS994*GS260","v":0},{"$f":"'Calculations M'!GT994*GT260","v":0},{"$f":"'Calculations M'!GU994*GU260","v":0},{"$f":"'Calculations M'!GV994*GV260","v":0},{"$f":"'Calculations M'!GW994*GW260","v":0},{"$f":"'Calculations M'!GX994*GX260","v":0},{"$f":"'Calculations M'!GY994*GY260","v":0},{"$f":"'Calculations M'!GZ994*GZ260","v":0},{"$f":"'Calculations M'!HA994*HA260","v":0},{"$f":"'Calculations M'!HB994*HB260","v":0},{"$f":"'Calculations M'!HC994*HC260","v":0},{"$f":"'Calculations M'!HD994*HD260","v":0},{"$f":"'Calculations M'!HE994*HE260","v":0},{"$f":"'Calculations M'!HF994*HF260","v":0},{"$f":"'Calculations M'!HG994*HG260","v":0},{"$f":"'Calculations M'!HH994*HH260","v":0},{"$f":"'Calculations M'!HI994*HI260","v":0},{"$f":"'Calculations M'!HJ994*HJ260","v":0},{"$f":"'Calculations M'!HK994*HK260","v":0},{"$f":"'Calculations M'!HL994*HL260","v":0},{"$f":"'Calculations M'!HM994*HM260","v":0},{"$f":"'Calculations M'!HN994*HN260","v":0},{"$f":"'Calculations M'!HO994*HO260","v":0},{"$f":"'Calculations M'!HP994*HP260","v":0},{"$f":"'Calculations M'!HQ994*HQ260","v":0},{"$f":"'Calculations M'!HR994*HR260","v":0},{"$f":"'Calculations M'!HS994*HS260","v":0},{"$f":"'Calculations M'!HT994*HT260","v":0},{"$f":"'Calculations M'!HU994*HU260","v":0},{"$f":"'Calculations M'!HV994*HV260","v":0},{"$f":"'Calculations M'!HW994*HW260","v":0},{"$f":"'Calculations M'!HX994*HX260","v":0},{"$f":"'Calculations M'!HY994*HY260","v":0},{"$f":"'Calculations M'!HZ994*HZ260","v":0},{"$f":"'Calculations M'!IA994*IA260","v":0},{"$f":"'Calculations M'!IB994*IB260","v":0},{"$f":"'Calculations M'!IC994*IC260","v":0},{"$f":"'Calculations M'!ID994*ID260","v":0},{"$f":"'Calculations M'!IE994*IE260","v":0},{"$f":"'Calculations M'!IF994*IF260","v":0},{"$f":"'Calculations M'!IG994*IG260","v":0},{"$f":"'Calculations M'!IH994*IH260","v":0},{"$f":"'Calculations M'!II994*II260","v":0},{"$f":"'Calculations M'!IJ994*IJ260","v":0},{"$f":"'Calculations M'!IK994*IK260","v":0},{"$f":"'Calculations M'!IL994*IL260","v":0},{"$f":"'Calculations M'!IM994*IM260","v":0},{"$f":"'Calculations M'!IN994*IN260","v":0},{"$f":"'Calculations M'!IO994*IO260","v":0},{"$f":"'Calculations M'!IP994*IP260","v":0},{"$f":"'Calculations M'!IQ994*IQ260","v":0},{"$f":"'Calculations M'!IR994*IR260","v":0},{"$f":"'Calculations M'!IS994*IS260","v":0},{"$f":"'Calculations M'!IT994*IT260","v":0},{"$f":"'Calculations M'!IU994*IU260","v":0},{"$f":"'Calculations M'!IV994*IV260","v":0},{"$f":"'Calculations M'!IW994*IW260","v":0},{"$f":"'Calculations M'!IX994*IX260","v":0},{"$f":"'Calculations M'!IY994*IY260","v":0},{"$f":"'Calculations M'!IZ994*IZ260","v":0},{"$f":"'Calculations M'!JA994*JA260","v":0},{"$f":"'Calculations M'!JB994*JB260","v":0},{"$f":"'Calculations M'!JC994*JC260","v":0},{"$f":"'Calculations M'!JD994*JD260","v":0},{"$f":"'Calculations M'!JE994*JE260","v":0},{"$f":"'Calculations M'!JF994*JF260","v":0},{"$f":"'Calculations M'!JG994*JG260","v":0},{"$f":"'Calculations M'!JH994*JH260","v":0},{"$f":"'Calculations M'!JI994*JI260","v":0},{"$f":"'Calculations M'!JJ994*JJ260","v":0},{"$f":"'Calculations M'!JK994*JK260","v":0},{"$f":"'Calculations M'!JL994*JL260","v":0},{"$f":"'Calculations M'!JM994*JM260","v":0},{"$f":"'Calculations M'!JN994*JN260","v":0},{"$f":"'Calculations M'!JO994*JO260","v":0},{"$f":"'Calculations M'!JP994*JP260","v":0},{"$f":"'Calculations M'!JQ994*JQ260","v":0},{"$f":"'Calculations M'!JR994*JR260","v":0},{"$f":"'Calculations M'!JS994*JS260","v":0},{"$f":"'Calculations M'!JT994*JT260","v":0},{"$f":"'Calculations M'!JU994*JU260","v":0},{"$f":"'Calculations M'!JV994*JV260","v":0},{"$f":"'Calculations M'!JW994*JW260","v":0},{"$f":"'Calculations M'!JX994*JX260","v":0},{"$f":"'Calculations M'!JY994*JY260","v":0},{"$f":"'Calculations M'!JZ994*JZ260","v":0},{"$f":"'Calculations M'!KA994*KA260","v":0},{"$f":"'Calculations M'!KB994*KB260","v":0},{"$f":"'Calculations M'!KC994*KC260","v":0},{"$f":"'Calculations M'!KD994*KD260","v":0},{"$f":"'Calculations M'!KE994*KE260","v":0},{"$f":"'Calculations M'!KF994*KF260","v":0},{"$f":"'Calculations M'!KG994*KG260","v":0},{"$f":"'Calculations M'!KH994*KH260","v":0},{"$f":"'Calculations M'!KI994*KI260","v":0},{"$f":"'Calculations M'!KJ994*KJ260","v":0},{"$f":"'Calculations M'!KK994*KK260","v":0},{"$f":"'Calculations M'!KL994*KL260","v":0},{"$f":"'Calculations M'!KM994*KM260","v":0},{"$f":"'Calculations M'!KN994*KN260","v":0},{"$f":"'Calculations M'!KO994*KO260","v":0},{"$f":"'Calculations M'!KP994*KP260","v":0},{"$f":"'Calculations M'!KQ994*KQ260","v":0},{"$f":"'Calculations M'!KR994*KR260","v":0},{"$f":"'Calculations M'!KS994*KS260","v":0},{"$f":"'Calculations M'!KT994*KT260","v":0},{"$f":"'Calculations M'!KU994*KU260","v":0},{"$f":"'Calculations M'!KV994*KV260","v":0},{"$f":"'Calculations M'!KW994*KW260","v":0},{"$f":"'Calculations M'!KX994*KX260","v":0},{"$f":"'Calculations M'!KY994*KY260","v":0},{"$f":"'Calculations M'!KZ994*KZ260","v":0},{"$f":"'Calculations M'!LA994*LA260","v":0},{"$f":"'Calculations M'!LB994*LB260","v":0},{"$f":"'Calculations M'!LC994*LC260","v":0},{"$f":"'Calculations M'!LD994*LD260","v":0},{"$f":"'Calculations M'!LE994*LE260","v":0},{"$f":"'Calculations M'!LF994*LF260","v":0},{"$f":"'Calculations M'!LG994*LG260","v":0},{"$f":"'Calculations M'!LH994*LH260","v":0},{"$f":"'Calculations M'!LI994*LI260","v":0},{"$f":"'Calculations M'!LJ994*LJ260","v":0},{"$f":"'Calculations M'!LK994*LK260","v":0},{"$f":"'Calculations M'!LL994*LL260","v":0},{"$f":"'Calculations M'!LM994*LM260","v":0},{"$f":"'Calculations M'!LN994*LN260","v":0},{"$f":"'Calculations M'!LO994*LO260","v":0},{"$f":"'Calculations M'!LP994*LP260","v":0},{"$f":"'Calculations M'!LQ994*LQ260","v":0},{"$f":"'Calculations M'!LR994*LR260","v":0},{"$f":"'Calculations M'!LS994*LS260","v":0},{"$f":"'Calculations M'!LT994*LT260","v":0},{"$f":"'Calculations M'!LU994*LU260","v":0},{"$f":"'Calculations M'!LV994*LV260","v":0},{"$f":"'Calculations M'!LW994*LW260","v":0},{"$f":"'Calculations M'!LX994*LX260","v":0},{"$f":"'Calculations M'!LY994*LY260","v":0},{"$f":"'Calculations M'!LZ994*LZ260","v":0},{"$f":"'Calculations M'!MA994*MA260","v":0},{"$f":"'Calculations M'!MB994*MB260","v":0},{"$f":"'Calculations M'!MC994*MC260","v":0},{"$f":"'Calculations M'!MD994*MD260","v":0},{"$f":"'Calculations M'!ME994*ME260","v":0},{"$f":"'Calculations M'!MF994*MF260","v":0},{"$f":"'Calculations M'!MG994*MG260","v":0},{"$f":"'Calculations M'!MH994*MH260","v":0}]
[{"$nulls":4},{"$f":"E264&\" - incl negative values\"","v":"CM Contracted (Island - post FFR) CFADS Including VAT - incl negative values"},{"$nulls":13},{"$f":"SUMIF($AU$7:$MH$7,S$7,$AU267:$MH267)","v":0},0,{"v":-58567.38144205127,"d":"(58,567)"},{"v":-52131.75000000001,"d":"(52,132)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8365.999999999996,"d":"(8,366)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU995*AU261","v":0},{"$f":"'Calculations M'!AV995*AV261","v":0},{"$f":"'Calculations M'!AW995*AW261","v":0},{"$f":"'Calculations M'!AX995*AX261","v":0},{"$f":"'Calculations M'!AY995*AY261","v":0},{"$f":"'Calculations M'!AZ995*AZ261","v":0},{"$f":"'Calculations M'!BA995*BA261","v":0},{"$f":"'Calculations M'!BB995*BB261","v":0},{"$f":"'Calculations M'!BC995*BC261","v":0},{"$f":"'Calculations M'!BD995*BD261","v":0},{"$f":"'Calculations M'!BE995*BE261","v":0},{"$f":"'Calculations M'!BF995*BF261","v":0},{"$f":"'Calculations M'!BG995*BG261","v":0},{"$f":"'Calculations M'!BH995*BH261","v":0},{"$f":"'Calculations M'!BI995*BI261","v":0},{"$f":"'Calculations M'!BJ995*BJ261","v":0},{"$f":"'Calculations M'!BK995*BK261","v":0},{"$f":"'Calculations M'!BL995*BL261","v":0},{"$f":"'Calculations M'!BM995*BM261","v":0},{"$f":"'Calculations M'!BN995*BN261","v":0},{"$f":"'Calculations M'!BO995*BO261","v":0},{"$f":"'Calculations M'!BP995*BP261","v":0},{"$f":"'Calculations M'!BQ995*BQ261","v":0},{"$f":"'Calculations M'!BR995*BR261","v":0},{"$f":"'Calculations M'!BS995*BS261","v":0},{"$f":"'Calculations M'!BT995*BT261","v":{"v":-49800.88144205127,"d":"(49,801)"}},{"$f":"'Calculations M'!BU995*BU261","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"'Calculations M'!BV995*BV261","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"'Calculations M'!BW995*BW261","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"'Calculations M'!BX995*BX261","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"'Calculations M'!BY995*BY261","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"'Calculations M'!BZ995*BZ261","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"'Calculations M'!CA995*CA261","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"'Calculations M'!CB995*CB261","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"'Calculations M'!CC995*CC261","v":{"v":-1386.9166666666665,"d":"(1,387)"}},{"$f":"'Calculations M'!CD995*CD261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!CE995*CE261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CF995*CF261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CG995*CG261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!CH995*CH261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CI995*CI261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CJ995*CJ261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!CK995*CK261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CL995*CL261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CM995*CM261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!CN995*CN261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CO995*CO261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CP995*CP261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!CQ995*CQ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CR995*CR261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CS995*CS261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!CT995*CT261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CU995*CU261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CV995*CV261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!CW995*CW261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CX995*CX261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!CY995*CY261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!CZ995*CZ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DA995*DA261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DB995*DB261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!DC995*DC261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DD995*DD261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DE995*DE261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!DF995*DF261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DG995*DG261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DH995*DH261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!DI995*DI261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DJ995*DJ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DK995*DK261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!DL995*DL261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DM995*DM261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DN995*DN261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!DO995*DO261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DP995*DP261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DQ995*DQ261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!DR995*DR261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DS995*DS261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DT995*DT261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!DU995*DU261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DV995*DV261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DW995*DW261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!DX995*DX261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DY995*DY261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!DZ995*DZ261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!EA995*EA261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EB995*EB261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EC995*EC261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!ED995*ED261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EE995*EE261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EF995*EF261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!EG995*EG261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EH995*EH261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EI995*EI261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!EJ995*EJ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EK995*EK261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EL995*EL261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!EM995*EM261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EN995*EN261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EO995*EO261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!EP995*EP261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EQ995*EQ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!ER995*ER261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!ES995*ES261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!ET995*ET261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EU995*EU261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!EV995*EV261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EW995*EW261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EX995*EX261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!EY995*EY261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!EZ995*EZ261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FA995*FA261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!FB995*FB261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FC995*FC261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FD995*FD261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!FE995*FE261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FF995*FF261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FG995*FG261","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"'Calculations M'!FH995*FH261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FI995*FI261","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"'Calculations M'!FJ995*FJ261","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"'Calculations M'!FK995*FK261","v":0},{"$f":"'Calculations M'!FL995*FL261","v":0},{"$f":"'Calculations M'!FM995*FM261","v":0},{"$f":"'Calculations M'!FN995*FN261","v":0},{"$f":"'Calculations M'!FO995*FO261","v":0},{"$f":"'Calculations M'!FP995*FP261","v":0},{"$f":"'Calculations M'!FQ995*FQ261","v":0},{"$f":"'Calculations M'!FR995*FR261","v":0},{"$f":"'Calculations M'!FS995*FS261","v":0},{"$f":"'Calculations M'!FT995*FT261","v":0},{"$f":"'Calculations M'!FU995*FU261","v":0},{"$f":"'Calculations M'!FV995*FV261","v":0},{"$f":"'Calculations M'!FW995*FW261","v":0},{"$f":"'Calculations M'!FX995*FX261","v":0},{"$f":"'Calculations M'!FY995*FY261","v":0},{"$f":"'Calculations M'!FZ995*FZ261","v":0},{"$f":"'Calculations M'!GA995*GA261","v":0},{"$f":"'Calculations M'!GB995*GB261","v":0},{"$f":"'Calculations M'!GC995*GC261","v":0},{"$f":"'Calculations M'!GD995*GD261","v":0},{"$f":"'Calculations M'!GE995*GE261","v":0},{"$f":"'Calculations M'!GF995*GF261","v":0},{"$f":"'Calculations M'!GG995*GG261","v":0},{"$f":"'Calculations M'!GH995*GH261","v":0},{"$f":"'Calculations M'!GI995*GI261","v":0},{"$f":"'Calculations M'!GJ995*GJ261","v":0},{"$f":"'Calculations M'!GK995*GK261","v":0},{"$f":"'Calculations M'!GL995*GL261","v":0},{"$f":"'Calculations M'!GM995*GM261","v":0},{"$f":"'Calculations M'!GN995*GN261","v":0},{"$f":"'Calculations M'!GO995*GO261","v":0},{"$f":"'Calculations M'!GP995*GP261","v":0},{"$f":"'Calculations M'!GQ995*GQ261","v":0},{"$f":"'Calculations M'!GR995*GR261","v":0},{"$f":"'Calculations M'!GS995*GS261","v":0},{"$f":"'Calculations M'!GT995*GT261","v":0},{"$f":"'Calculations M'!GU995*GU261","v":0},{"$f":"'Calculations M'!GV995*GV261","v":0},{"$f":"'Calculations M'!GW995*GW261","v":0},{"$f":"'Calculations M'!GX995*GX261","v":0},{"$f":"'Calculations M'!GY995*GY261","v":0},{"$f":"'Calculations M'!GZ995*GZ261","v":0},{"$f":"'Calculations M'!HA995*HA261","v":0},{"$f":"'Calculations M'!HB995*HB261","v":0},{"$f":"'Calculations M'!HC995*HC261","v":0},{"$f":"'Calculations M'!HD995*HD261","v":0},{"$f":"'Calculations M'!HE995*HE261","v":0},{"$f":"'Calculations M'!HF995*HF261","v":0},{"$f":"'Calculations M'!HG995*HG261","v":0},{"$f":"'Calculations M'!HH995*HH261","v":0},{"$f":"'Calculations M'!HI995*HI261","v":0},{"$f":"'Calculations M'!HJ995*HJ261","v":0},{"$f":"'Calculations M'!HK995*HK261","v":0},{"$f":"'Calculations M'!HL995*HL261","v":0},{"$f":"'Calculations M'!HM995*HM261","v":0},{"$f":"'Calculations M'!HN995*HN261","v":0},{"$f":"'Calculations M'!HO995*HO261","v":0},{"$f":"'Calculations M'!HP995*HP261","v":0},{"$f":"'Calculations M'!HQ995*HQ261","v":0},{"$f":"'Calculations M'!HR995*HR261","v":0},{"$f":"'Calculations M'!HS995*HS261","v":0},{"$f":"'Calculations M'!HT995*HT261","v":0},{"$f":"'Calculations M'!HU995*HU261","v":0},{"$f":"'Calculations M'!HV995*HV261","v":0},{"$f":"'Calculations M'!HW995*HW261","v":0},{"$f":"'Calculations M'!HX995*HX261","v":0},{"$f":"'Calculations M'!HY995*HY261","v":0},{"$f":"'Calculations M'!HZ995*HZ261","v":0},{"$f":"'Calculations M'!IA995*IA261","v":0},{"$f":"'Calculations M'!IB995*IB261","v":0},{"$f":"'Calculations M'!IC995*IC261","v":0},{"$f":"'Calculations M'!ID995*ID261","v":0},{"$f":"'Calculations M'!IE995*IE261","v":0},{"$f":"'Calculations M'!IF995*IF261","v":0},{"$f":"'Calculations M'!IG995*IG261","v":0},{"$f":"'Calculations M'!IH995*IH261","v":0},{"$f":"'Calculations M'!II995*II261","v":0},{"$f":"'Calculations M'!IJ995*IJ261","v":0},{"$f":"'Calculations M'!IK995*IK261","v":0},{"$f":"'Calculations M'!IL995*IL261","v":0},{"$f":"'Calculations M'!IM995*IM261","v":0},{"$f":"'Calculations M'!IN995*IN261","v":0},{"$f":"'Calculations M'!IO995*IO261","v":0},{"$f":"'Calculations M'!IP995*IP261","v":0},{"$f":"'Calculations M'!IQ995*IQ261","v":0},{"$f":"'Calculations M'!IR995*IR261","v":0},{"$f":"'Calculations M'!IS995*IS261","v":0},{"$f":"'Calculations M'!IT995*IT261","v":0},{"$f":"'Calculations M'!IU995*IU261","v":0},{"$f":"'Calculations M'!IV995*IV261","v":0},{"$f":"'Calculations M'!IW995*IW261","v":0},{"$f":"'Calculations M'!IX995*IX261","v":0},{"$f":"'Calculations M'!IY995*IY261","v":0},{"$f":"'Calculations M'!IZ995*IZ261","v":0},{"$f":"'Calculations M'!JA995*JA261","v":0},{"$f":"'Calculations M'!JB995*JB261","v":0},{"$f":"'Calculations M'!JC995*JC261","v":0},{"$f":"'Calculations M'!JD995*JD261","v":0},{"$f":"'Calculations M'!JE995*JE261","v":0},{"$f":"'Calculations M'!JF995*JF261","v":0},{"$f":"'Calculations M'!JG995*JG261","v":0},{"$f":"'Calculations M'!JH995*JH261","v":0},{"$f":"'Calculations M'!JI995*JI261","v":0},{"$f":"'Calculations M'!JJ995*JJ261","v":0},{"$f":"'Calculations M'!JK995*JK261","v":0},{"$f":"'Calculations M'!JL995*JL261","v":0},{"$f":"'Calculations M'!JM995*JM261","v":0},{"$f":"'Calculations M'!JN995*JN261","v":0},{"$f":"'Calculations M'!JO995*JO261","v":0},{"$f":"'Calculations M'!JP995*JP261","v":0},{"$f":"'Calculations M'!JQ995*JQ261","v":0},{"$f":"'Calculations M'!JR995*JR261","v":0},{"$f":"'Calculations M'!JS995*JS261","v":0},{"$f":"'Calculations M'!JT995*JT261","v":0},{"$f":"'Calculations M'!JU995*JU261","v":0},{"$f":"'Calculations M'!JV995*JV261","v":0},{"$f":"'Calculations M'!JW995*JW261","v":0},{"$f":"'Calculations M'!JX995*JX261","v":0},{"$f":"'Calculations M'!JY995*JY261","v":0},{"$f":"'Calculations M'!JZ995*JZ261","v":0},{"$f":"'Calculations M'!KA995*KA261","v":0},{"$f":"'Calculations M'!KB995*KB261","v":0},{"$f":"'Calculations M'!KC995*KC261","v":0},{"$f":"'Calculations M'!KD995*KD261","v":0},{"$f":"'Calculations M'!KE995*KE261","v":0},{"$f":"'Calculations M'!KF995*KF261","v":0},{"$f":"'Calculations M'!KG995*KG261","v":0},{"$f":"'Calculations M'!KH995*KH261","v":0},{"$f":"'Calculations M'!KI995*KI261","v":0},{"$f":"'Calculations M'!KJ995*KJ261","v":0},{"$f":"'Calculations M'!KK995*KK261","v":0},{"$f":"'Calculations M'!KL995*KL261","v":0},{"$f":"'Calculations M'!KM995*KM261","v":0},{"$f":"'Calculations M'!KN995*KN261","v":0},{"$f":"'Calculations M'!KO995*KO261","v":0},{"$f":"'Calculations M'!KP995*KP261","v":0},{"$f":"'Calculations M'!KQ995*KQ261","v":0},{"$f":"'Calculations M'!KR995*KR261","v":0},{"$f":"'Calculations M'!KS995*KS261","v":0},{"$f":"'Calculations M'!KT995*KT261","v":0},{"$f":"'Calculations M'!KU995*KU261","v":0},{"$f":"'Calculations M'!KV995*KV261","v":0},{"$f":"'Calculations M'!KW995*KW261","v":0},{"$f":"'Calculations M'!KX995*KX261","v":0},{"$f":"'Calculations M'!KY995*KY261","v":0},{"$f":"'Calculations M'!KZ995*KZ261","v":0},{"$f":"'Calculations M'!LA995*LA261","v":0},{"$f":"'Calculations M'!LB995*LB261","v":0},{"$f":"'Calculations M'!LC995*LC261","v":0},{"$f":"'Calculations M'!LD995*LD261","v":0},{"$f":"'Calculations M'!LE995*LE261","v":0},{"$f":"'Calculations M'!LF995*LF261","v":0},{"$f":"'Calculations M'!LG995*LG261","v":0},{"$f":"'Calculations M'!LH995*LH261","v":0},{"$f":"'Calculations M'!LI995*LI261","v":0},{"$f":"'Calculations M'!LJ995*LJ261","v":0},{"$f":"'Calculations M'!LK995*LK261","v":0},{"$f":"'Calculations M'!LL995*LL261","v":0},{"$f":"'Calculations M'!LM995*LM261","v":0},{"$f":"'Calculations M'!LN995*LN261","v":0},{"$f":"'Calculations M'!LO995*LO261","v":0},{"$f":"'Calculations M'!LP995*LP261","v":0},{"$f":"'Calculations M'!LQ995*LQ261","v":0},{"$f":"'Calculations M'!LR995*LR261","v":0},{"$f":"'Calculations M'!LS995*LS261","v":0},{"$f":"'Calculations M'!LT995*LT261","v":0},{"$f":"'Calculations M'!LU995*LU261","v":0},{"$f":"'Calculations M'!LV995*LV261","v":0},{"$f":"'Calculations M'!LW995*LW261","v":0},{"$f":"'Calculations M'!LX995*LX261","v":0},{"$f":"'Calculations M'!LY995*LY261","v":0},{"$f":"'Calculations M'!LZ995*LZ261","v":0},{"$f":"'Calculations M'!MA995*MA261","v":0},{"$f":"'Calculations M'!MB995*MB261","v":0},{"$f":"'Calculations M'!MC995*MC261","v":0},{"$f":"'Calculations M'!MD995*MD261","v":0},{"$f":"'Calculations M'!ME995*ME261","v":0},{"$f":"'Calculations M'!MF995*MF261","v":0},{"$f":"'Calculations M'!MG995*MG261","v":0},{"$f":"'Calculations M'!MH995*MH261","v":0}]
[{"$nulls":4},"Total CM CFADS - incl negative values",{"$nulls":13},{"$f":"SUM(S266:S267)","v":0},{"$f":"SUM(T266:T267)","v":{"v":-96022.88659569228,"d":"(96,023)"}},{"v":-195502.6091015384,"d":"(195,503)"},{"v":-52131.75000000001,"d":"(52,132)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8365.999999999996,"d":"(8,366)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU266:AU267)","v":0},0,0,0,0,0,0,0,{"v":-4005,"d":"(4,005)"},{"v":-19686.189432615378,"d":"(19,686)"},{"v":-16756.606099282046,"d":"(16,757)"},{"v":-15162.022765948714,"d":"(15,162)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-14361.022765948714,"d":"(14,361)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-14361.022765948714,"d":"(14,361)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-17031.022765948714,"d":"(17,031)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-14361.022765948714,"d":"(14,361)"},{"v":-13026.022765948714,"d":"(13,026)"},{"v":-49800.88144205127,"d":"(49,801)"},{"v":-8766.5,"d":"(8,767)"},{"v":-4316.5,"d":"(4,317)"},{"v":-4316.5,"d":"(4,317)"},{"v":-8766.5,"d":"(8,767)"},{"v":-4316.5,"d":"(4,317)"},{"v":-4316.5,"d":"(4,317)"},{"v":-17666.5,"d":"(17,667)"},{"v":-4316.5,"d":"(4,317)"},{"v":-1386.9166666666665,"d":"(1,387)"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"$f":"SUM(DG266:DG267)","v":{"v":1542.666666666667,"d":"1,543"}},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-11807.333333333332,"d":"(11,807)"},{"v":1542.666666666667,"d":"1,543"},{"v":1542.666666666667,"d":"1,543"},{"v":-2907.333333333333,"d":"(2,907)"},0,0,0,0,0,0,0,0,{"$f":"SUM(FS266:FS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IE266:IE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ266:KQ267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Debt Service",{"$nulls":13},{"$f":"-SUM(S220:S221)","v":0},0,0,{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},{"v":109948.92936058453,"d":"109,949"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU220:AU221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9773.243222498017,"d":"9,773"},0,0,{"v":23910.85727087786,"d":"23,911"},0,0,{"v":24180.196749153438,"d":"24,180"},0,0,{"v":17536.9028710133,"d":"17,537"},0,0,{"v":28183.552033884145,"d":"28,184"},0,0,{"v":30810.20145602205,"d":"30,810"},0,0,{"v":31215.954353350862,"d":"31,216"},0,0,{"v":22494.866386431633,"d":"22,495"},0,0,{"v":31582.481154826353,"d":"31,582"},0,0,{"v":32426.834980994325,"d":"32,427"},0,{"$f":"-SUM(DG220:DG221)","v":0},{"v":32880.855749775226,"d":"32,881"},0,0,{"v":23924.47678105838,"d":"23,924"},0,0,{"v":33322.021739664764,"d":"33,322"},0,0,{"v":34526.092064589015,"d":"34,526"},0,0,{"v":35092.96268140296,"d":"35,093"},0,0,{"v":25890.795005615713,"d":"25,891"},0,0,{"v":35597.612116038625,"d":"35,598"},0,0,{"v":36883.26011827811,"d":"36,883"},0,0,{"v":37426.99596193817,"d":"37,427"},0,0,{"v":28095.834846629725,"d":"28,096"},0,0,{"v":38000.63665840286,"d":"38,001"},0,0,{"v":39297.116528297,"d":"39,297"},0,0,{"v":39889.80064576807,"d":"39,890"},0,0,{"v":30603.51057789079,"d":"30,604"},0,0,{"v":40538.87328932474,"d":"40,539"},0,0,{"v":41711.82826188908,"d":"41,712"},0,0,{"v":41922.15930786684,"d":"41,922"},0,0,{"v":32231.2424349551,"d":"32,231"},0,0,{"v":35795.5276177626,"d":"35,796"},0,0,0,0,0,0,0,0,{"$f":"-SUM(FS220:FS221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IE220:IE221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KQ220:KQ221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU270:$MH270)","v":0},0,0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU265,,,,-MIN(AU$15,PeriodsInYear)))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1542.666666666667,"d":"1,543"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":4628.000000000001,"d":"4,628"},{"v":6170.666666666668,"d":"6,171"},{"v":6170.666666666668,"d":"6,171"},{"v":7713.333333333335,"d":"7,713"},{"v":9256.000000000002,"d":"9,256"},{"v":9256.000000000002,"d":"9,256"},{"v":10798.666666666668,"d":"10,799"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"$f":"SUM(OFFSET(DG265,,,,-MIN(DG$15,PeriodsInYear)))*DG$262","v":{"v":12341.333333333336,"d":"12,341"}},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS265,,,,-MIN(FS$15,PeriodsInYear)))*FS$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE265,,,,-MIN(IE$15,PeriodsInYear)))*IE$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ265,,,,-MIN(KQ$15,PeriodsInYear)))*KQ$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Rolling Debt Service",{"$nulls":13},0,0,0,{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"$f":"SUMIF($AU$6:$MH$6,X$6,$AU271:$MH271)","v":{"v":117720.13687560317,"d":"117,720"}},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU269,,,,-MIN(AU$15,PeriodsInYear)))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9773.243222498017,"d":"9,773"},{"v":9773.243222498017,"d":"9,773"},{"v":9773.243222498017,"d":"9,773"},{"v":33684.100493375874,"d":"33,684"},{"v":33684.100493375874,"d":"33,684"},{"v":33684.100493375874,"d":"33,684"},{"v":57864.29724252931,"d":"57,864"},{"v":57864.29724252931,"d":"57,864"},{"v":57864.29724252931,"d":"57,864"},{"v":75401.20011354261,"d":"75,401"},{"v":75401.20011354261,"d":"75,401"},{"v":75401.20011354261,"d":"75,401"},{"v":93811.50892492874,"d":"93,812"},{"v":93811.50892492874,"d":"93,812"},{"v":93811.50892492874,"d":"93,812"},{"v":100710.85311007293,"d":"100,711"},{"v":100710.85311007293,"d":"100,711"},{"v":100710.85311007293,"d":"100,711"},{"v":107746.61071427035,"d":"107,747"},{"v":107746.61071427035,"d":"107,747"},{"v":107746.61071427035,"d":"107,747"},{"v":112704.57422968869,"d":"112,705"},{"v":112704.57422968869,"d":"112,705"},{"v":112704.57422968869,"d":"112,705"},{"v":116103.5033506309,"d":"116,104"},{"v":116103.5033506309,"d":"116,104"},{"v":116103.5033506309,"d":"116,104"},{"v":117720.13687560317,"d":"117,720"},{"v":117720.13687560317,"d":"117,720"},{"$f":"SUM(OFFSET(DG269,,,,-MIN(DG$15,PeriodsInYear)))*DG$262","v":{"v":117720.13687560317,"d":"117,720"}},{"v":119385.03827202754,"d":"119,385"},{"v":119385.03827202754,"d":"119,385"},{"v":119385.03827202754,"d":"119,385"},{"v":120814.64866665428,"d":"120,815"},{"v":120814.64866665428,"d":"120,815"},{"v":120814.64866665428,"d":"120,815"},{"v":122554.18925149269,"d":"122,554"},{"v":122554.18925149269,"d":"122,554"},{"v":122554.18925149269,"d":"122,554"},{"v":124653.44633508738,"d":"124,653"},{"v":124653.44633508738,"d":"124,653"},{"v":124653.44633508738,"d":"124,653"},{"v":126865.55326671513,"d":"126,866"},{"v":126865.55326671513,"d":"126,866"},{"v":126865.55326671513,"d":"126,866"},{"v":128831.87149127245,"d":"128,832"},{"v":128831.87149127245,"d":"128,832"},{"v":128831.87149127245,"d":"128,832"},{"v":131107.4618676463,"d":"131,107"},{"v":131107.4618676463,"d":"131,107"},{"v":131107.4618676463,"d":"131,107"},{"v":133464.6299213354,"d":"133,465"},{"v":133464.6299213354,"d":"133,465"},{"v":133464.6299213354,"d":"133,465"},{"v":135798.66320187063,"d":"135,799"},{"v":135798.66320187063,"d":"135,799"},{"v":135798.66320187063,"d":"135,799"},{"v":138003.70304288462,"d":"138,004"},{"v":138003.70304288462,"d":"138,004"},{"v":138003.70304288462,"d":"138,004"},{"v":140406.72758524885,"d":"140,407"},{"v":140406.72758524885,"d":"140,407"},{"v":140406.72758524885,"d":"140,407"},{"v":142820.58399526775,"d":"142,821"},{"v":142820.58399526775,"d":"142,821"},{"v":142820.58399526775,"d":"142,821"},{"v":145283.38867909767,"d":"145,283"},{"v":145283.38867909767,"d":"145,283"},{"v":145283.38867909767,"d":"145,283"},{"v":147791.06441035873,"d":"147,791"},{"v":147791.06441035873,"d":"147,791"},{"v":147791.06441035873,"d":"147,791"},{"v":150329.30104128062,"d":"150,329"},{"v":150329.30104128062,"d":"150,329"},{"v":150329.30104128062,"d":"150,329"},{"v":152744.01277487268,"d":"152,744"},{"v":152744.01277487268,"d":"152,744"},{"v":152744.01277487268,"d":"152,744"},{"v":154776.37143697147,"d":"154,776"},{"v":154776.37143697147,"d":"154,776"},{"v":154776.37143697147,"d":"154,776"},{"v":156404.10329403577,"d":"156,404"},{"v":156404.10329403577,"d":"156,404"},{"v":156404.10329403577,"d":"156,404"},{"v":151660.7576224736,"d":"151,661"},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS269,,,,-MIN(FS$15,PeriodsInYear)))*FS$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE269,,,,-MIN(IE$15,PeriodsInYear)))*IE$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ269,,,,-MIN(KQ$15,PeriodsInYear)))*KQ$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S270=0,S271<=0),0,S270/S271)","v":0},{"$f":"IF(OR(T270=0,T271<=0),0,T270/T271)","v":0},0,{"v":0.09159613254152588,"d":"0.09"},{"v":0.12254223802319252,"d":"0.12"},{"v":0.10483621291040995,"d":"0.10"},{"v":0.09900515145131213,"d":"0.10"},{"v":0.09246894357409426,"d":"0.09"},{"v":0.08641144706243643,"d":"0.09"},{"v":0.08079749319878782,"d":"0.08"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU270=0,AU269<=0),\"n/a\",AU270/AU271)","v":"n/a"},{"$f":"IF(OR(AV270=0,AV269<=0),\"n/a\",AV270/AV271)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":0.09159613254152588,"d":"0.09"},"n/a","n/a",{"v":0.10664031122340027,"d":"0.11"},"n/a","n/a",{"v":0.12275666681779454,"d":"0.12"},"n/a","n/a",{"v":0.13155457656276803,"d":"0.13"},"n/a","n/a",{"v":0.12254223802319252,"d":"0.12"},"n/a","n/a",{"v":0.1145403391486801,"d":"0.11"},"n/a","n/a",{"v":0.10950161888001149,"d":"0.11"},"n/a","n/a",{"v":0.10629595987351638,"d":"0.11"},"n/a","n/a",{"v":0.10483621291040995,"d":"0.10"},"n/a","n/a",{"$f":"IF(OR(DH270=0,DH269<=0),\"n/a\",DH270/DH271)","v":{"v":0.10337420427183434,"d":"0.10"}},"n/a","n/a",{"v":0.10215096819413781,"d":"0.10"},"n/a","n/a",{"v":0.10070103199824335,"d":"0.10"},"n/a","n/a",{"v":0.09900515145131213,"d":"0.10"},"n/a","n/a",{"v":0.09727883586640416,"d":"0.10"},"n/a","n/a",{"v":0.0957941011838005,"d":"0.10"},"n/a","n/a",{"v":0.09413143353954924,"d":"0.09"},"n/a","n/a",{"v":0.09246894357409426,"d":"0.09"},"n/a","n/a",{"v":0.0908796378576084,"d":"0.09"},"n/a","n/a",{"v":0.0894275520237183,"d":"0.09"},"n/a","n/a",{"v":0.0878970227821898,"d":"0.09"},"n/a","n/a",{"v":0.08641144706243643,"d":"0.09"},"n/a","n/a",{"v":0.08494662359915699,"d":"0.08"},"n/a","n/a",{"v":0.08350527403379557,"d":"0.08"},"n/a","n/a",{"v":0.08209532837476834,"d":"0.08"},"n/a","n/a",{"v":0.08079749319878782,"d":"0.08"},"n/a","n/a",{"v":0.07973654646865147,"d":"0.08"},"n/a","n/a",{"v":0.07890671071545956,"d":"0.08"},"n/a","n/a",{"v":0.08137459898528526,"d":"0.08"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT270=0,FT269<=0),\"n/a\",FT270/FT271)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF270=0,IF269<=0),\"n/a\",IF270/IF271)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR270=0,KR269<=0),\"n/a\",KR270/KR271)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"CM Min ADSCR",{"$f":"MIN($AU272:$MH272)","v":{"v":0.07890671071545956,"d":"0.08"}}]
[{"$nulls":4},"CM Average ADSCR",{"$f":"IFERROR(AVERAGE($AU272:$MH272),0)","v":{"v":0.09718382004151901,"d":"0.10"}}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU265=0,AU269<=0),\"n/a\",AU265/AU269)","v":"n/a"},{"$f":"IF(OR(AV265=0,AV269<=0),\"n/a\",AV265/AV269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH265=0,DH269<=0),\"n/a\",DH265/DH269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT265=0,FT269<=0),\"n/a\",FT265/FT269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF265=0,IF269<=0),\"n/a\",IF265/IF269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR265=0,KR269<=0),\"n/a\",KR265/KR269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[{"$nulls":4},"Other"]
[{"$nulls":4},"Other during committed FFR Flag",{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU278:$MH278)","v":0},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"'Calculations M'!AU811","v":0},{"$f":"'Calculations M'!AV811","v":0},{"$f":"'Calculations M'!AW811","v":0},{"$f":"'Calculations M'!AX811","v":0},{"$f":"'Calculations M'!AY811","v":0},{"$f":"'Calculations M'!AZ811","v":0},{"$f":"'Calculations M'!BA811","v":0},{"$f":"'Calculations M'!BB811","v":0},{"$f":"'Calculations M'!BC811","v":1},{"$f":"'Calculations M'!BD811","v":1},{"$f":"'Calculations M'!BE811","v":1},{"$f":"'Calculations M'!BF811","v":1},{"$f":"'Calculations M'!BG811","v":1},{"$f":"'Calculations M'!BH811","v":1},{"$f":"'Calculations M'!BI811","v":1},{"$f":"'Calculations M'!BJ811","v":1},{"$f":"'Calculations M'!BK811","v":1},{"$f":"'Calculations M'!BL811","v":1},{"$f":"'Calculations M'!BM811","v":1},{"$f":"'Calculations M'!BN811","v":1},{"$f":"'Calculations M'!BO811","v":1},{"$f":"'Calculations M'!BP811","v":1},{"$f":"'Calculations M'!BQ811","v":1},{"$f":"'Calculations M'!BR811","v":1},{"$f":"'Calculations M'!BS811","v":1},{"$f":"'Calculations M'!BT811","v":1},{"$f":"'Calculations M'!BU811","v":1},{"$f":"'Calculations M'!BV811","v":1},{"$f":"'Calculations M'!BW811","v":1},{"$f":"'Calculations M'!BX811","v":1},{"$f":"'Calculations M'!BY811","v":1},{"$f":"'Calculations M'!BZ811","v":1},{"$f":"'Calculations M'!CA811","v":1},{"$f":"'Calculations M'!CB811","v":1},{"$f":"'Calculations M'!CC811","v":1},{"$f":"'Calculations M'!CD811","v":1},{"$f":"'Calculations M'!CE811","v":1},{"$f":"'Calculations M'!CF811","v":1},{"$f":"'Calculations M'!CG811","v":1},{"$f":"'Calculations M'!CH811","v":1},{"$f":"'Calculations M'!CI811","v":1},{"$f":"'Calculations M'!CJ811","v":1},{"$f":"'Calculations M'!CK811","v":1},{"$f":"'Calculations M'!CL811","v":1},{"$f":"'Calculations M'!CM811","v":1},{"$f":"'Calculations M'!CN811","v":1},{"$f":"'Calculations M'!CO811","v":1},{"$f":"'Calculations M'!CP811","v":1},{"$f":"'Calculations M'!CQ811","v":1},{"$f":"'Calculations M'!CR811","v":1},{"$f":"'Calculations M'!CS811","v":1},{"$f":"'Calculations M'!CT811","v":1},{"$f":"'Calculations M'!CU811","v":1},{"$f":"'Calculations M'!CV811","v":1},{"$f":"'Calculations M'!CW811","v":1},{"$f":"'Calculations M'!CX811","v":1},{"$f":"'Calculations M'!CY811","v":1},{"$f":"'Calculations M'!CZ811","v":1},{"$f":"'Calculations M'!DA811","v":1},{"$f":"'Calculations M'!DB811","v":1},{"$f":"'Calculations M'!DC811","v":1},{"$f":"'Calculations M'!DD811","v":1},{"$f":"'Calculations M'!DE811","v":1},{"$f":"'Calculations M'!DF811","v":1},{"$f":"'Calculations M'!DG811","v":1},{"$f":"'Calculations M'!DH811","v":1},{"$f":"'Calculations M'!DI811","v":1},{"$f":"'Calculations M'!DJ811","v":1},{"$f":"'Calculations M'!DK811","v":1},{"$f":"'Calculations M'!DL811","v":1},{"$f":"'Calculations M'!DM811","v":1},{"$f":"'Calculations M'!DN811","v":1},{"$f":"'Calculations M'!DO811","v":1},{"$f":"'Calculations M'!DP811","v":1},{"$f":"'Calculations M'!DQ811","v":1},{"$f":"'Calculations M'!DR811","v":1},{"$f":"'Calculations M'!DS811","v":1},{"$f":"'Calculations M'!DT811","v":1},{"$f":"'Calculations M'!DU811","v":1},{"$f":"'Calculations M'!DV811","v":1},{"$f":"'Calculations M'!DW811","v":1},{"$f":"'Calculations M'!DX811","v":1},{"$f":"'Calculations M'!DY811","v":1},{"$f":"'Calculations M'!DZ811","v":1},{"$f":"'Calculations M'!EA811","v":1},{"$f":"'Calculations M'!EB811","v":1},{"$f":"'Calculations M'!EC811","v":1},{"$f":"'Calculations M'!ED811","v":1},{"$f":"'Calculations M'!EE811","v":1},{"$f":"'Calculations M'!EF811","v":1},{"$f":"'Calculations M'!EG811","v":1},{"$f":"'Calculations M'!EH811","v":1},{"$f":"'Calculations M'!EI811","v":1},{"$f":"'Calculations M'!EJ811","v":1},{"$f":"'Calculations M'!EK811","v":1},{"$f":"'Calculations M'!EL811","v":1},{"$f":"'Calculations M'!EM811","v":1},{"$f":"'Calculations M'!EN811","v":1},{"$f":"'Calculations M'!EO811","v":1},{"$f":"'Calculations M'!EP811","v":1},{"$f":"'Calculations M'!EQ811","v":1},{"$f":"'Calculations M'!ER811","v":1},{"$f":"'Calculations M'!ES811","v":1},{"$f":"'Calculations M'!ET811","v":0},{"$f":"'Calculations M'!EU811","v":0},{"$f":"'Calculations M'!EV811","v":0},{"$f":"'Calculations M'!EW811","v":0},{"$f":"'Calculations M'!EX811","v":0},{"$f":"'Calculations M'!EY811","v":0},{"$f":"'Calculations M'!EZ811","v":0},{"$f":"'Calculations M'!FA811","v":0},{"$f":"'Calculations M'!FB811","v":0},{"$f":"'Calculations M'!FC811","v":0},{"$f":"'Calculations M'!FD811","v":0},{"$f":"'Calculations M'!FE811","v":0},{"$f":"'Calculations M'!FF811","v":0},{"$f":"'Calculations M'!FG811","v":0},{"$f":"'Calculations M'!FH811","v":0},{"$f":"'Calculations M'!FI811","v":0},{"$f":"'Calculations M'!FJ811","v":0},{"$f":"'Calculations M'!FK811","v":0},{"$f":"'Calculations M'!FL811","v":0},{"$f":"'Calculations M'!FM811","v":0},{"$f":"'Calculations M'!FN811","v":0},{"$f":"'Calculations M'!FO811","v":0},{"$f":"'Calculations M'!FP811","v":0},{"$f":"'Calculations M'!FQ811","v":0},{"$f":"'Calculations M'!FR811","v":0},{"$f":"'Calculations M'!FS811","v":0},{"$f":"'Calculations M'!FT811","v":0},{"$f":"'Calculations M'!FU811","v":0},{"$f":"'Calculations M'!FV811","v":0},{"$f":"'Calculations M'!FW811","v":0},{"$f":"'Calculations M'!FX811","v":0},{"$f":"'Calculations M'!FY811","v":0},{"$f":"'Calculations M'!FZ811","v":0},{"$f":"'Calculations M'!GA811","v":0},{"$f":"'Calculations M'!GB811","v":0},{"$f":"'Calculations M'!GC811","v":0},{"$f":"'Calculations M'!GD811","v":0},{"$f":"'Calculations M'!GE811","v":0},{"$f":"'Calculations M'!GF811","v":0},{"$f":"'Calculations M'!GG811","v":0},{"$f":"'Calculations M'!GH811","v":0},{"$f":"'Calculations M'!GI811","v":0},{"$f":"'Calculations M'!GJ811","v":0},{"$f":"'Calculations M'!GK811","v":0},{"$f":"'Calculations M'!GL811","v":0},{"$f":"'Calculations M'!GM811","v":0},{"$f":"'Calculations M'!GN811","v":0},{"$f":"'Calculations M'!GO811","v":0},{"$f":"'Calculations M'!GP811","v":0},{"$f":"'Calculations M'!GQ811","v":0},{"$f":"'Calculations M'!GR811","v":0},{"$f":"'Calculations M'!GS811","v":0},{"$f":"'Calculations M'!GT811","v":0},{"$f":"'Calculations M'!GU811","v":0},{"$f":"'Calculations M'!GV811","v":0},{"$f":"'Calculations M'!GW811","v":0},{"$f":"'Calculations M'!GX811","v":0},{"$f":"'Calculations M'!GY811","v":0},{"$f":"'Calculations M'!GZ811","v":0},{"$f":"'Calculations M'!HA811","v":0},{"$f":"'Calculations M'!HB811","v":0},{"$f":"'Calculations M'!HC811","v":0},{"$f":"'Calculations M'!HD811","v":0},{"$f":"'Calculations M'!HE811","v":0},{"$f":"'Calculations M'!HF811","v":0},{"$f":"'Calculations M'!HG811","v":0},{"$f":"'Calculations M'!HH811","v":0},{"$f":"'Calculations M'!HI811","v":0},{"$f":"'Calculations M'!HJ811","v":0},{"$f":"'Calculations M'!HK811","v":0},{"$f":"'Calculations M'!HL811","v":0},{"$f":"'Calculations M'!HM811","v":0},{"$f":"'Calculations M'!HN811","v":0},{"$f":"'Calculations M'!HO811","v":0},{"$f":"'Calculations M'!HP811","v":0},{"$f":"'Calculations M'!HQ811","v":0},{"$f":"'Calculations M'!HR811","v":0},{"$f":"'Calculations M'!HS811","v":0},{"$f":"'Calculations M'!HT811","v":0},{"$f":"'Calculations M'!HU811","v":0},{"$f":"'Calculations M'!HV811","v":0},{"$f":"'Calculations M'!HW811","v":0},{"$f":"'Calculations M'!HX811","v":0},{"$f":"'Calculations M'!HY811","v":0},{"$f":"'Calculations M'!HZ811","v":0},{"$f":"'Calculations M'!IA811","v":0},{"$f":"'Calculations M'!IB811","v":0},{"$f":"'Calculations M'!IC811","v":0},{"$f":"'Calculations M'!ID811","v":0},{"$f":"'Calculations M'!IE811","v":0},{"$f":"'Calculations M'!IF811","v":0},{"$f":"'Calculations M'!IG811","v":0},{"$f":"'Calculations M'!IH811","v":0},{"$f":"'Calculations M'!II811","v":0},{"$f":"'Calculations M'!IJ811","v":0},{"$f":"'Calculations M'!IK811","v":0},{"$f":"'Calculations M'!IL811","v":0},{"$f":"'Calculations M'!IM811","v":0},{"$f":"'Calculations M'!IN811","v":0},{"$f":"'Calculations M'!IO811","v":0},{"$f":"'Calculations M'!IP811","v":0},{"$f":"'Calculations M'!IQ811","v":0},{"$f":"'Calculations M'!IR811","v":0},{"$f":"'Calculations M'!IS811","v":0},{"$f":"'Calculations M'!IT811","v":0},{"$f":"'Calculations M'!IU811","v":0},{"$f":"'Calculations M'!IV811","v":0},{"$f":"'Calculations M'!IW811","v":0},{"$f":"'Calculations M'!IX811","v":0},{"$f":"'Calculations M'!IY811","v":0},{"$f":"'Calculations M'!IZ811","v":0},{"$f":"'Calculations M'!JA811","v":0},{"$f":"'Calculations M'!JB811","v":0},{"$f":"'Calculations M'!JC811","v":0},{"$f":"'Calculations M'!JD811","v":0},{"$f":"'Calculations M'!JE811","v":0},{"$f":"'Calculations M'!JF811","v":0},{"$f":"'Calculations M'!JG811","v":0},{"$f":"'Calculations M'!JH811","v":0},{"$f":"'Calculations M'!JI811","v":0},{"$f":"'Calculations M'!JJ811","v":0},{"$f":"'Calculations M'!JK811","v":0},{"$f":"'Calculations M'!JL811","v":0},{"$f":"'Calculations M'!JM811","v":0},{"$f":"'Calculations M'!JN811","v":0},{"$f":"'Calculations M'!JO811","v":0},{"$f":"'Calculations M'!JP811","v":0},{"$f":"'Calculations M'!JQ811","v":0},{"$f":"'Calculations M'!JR811","v":0},{"$f":"'Calculations M'!JS811","v":0},{"$f":"'Calculations M'!JT811","v":0},{"$f":"'Calculations M'!JU811","v":0},{"$f":"'Calculations M'!JV811","v":0},{"$f":"'Calculations M'!JW811","v":0},{"$f":"'Calculations M'!JX811","v":0},{"$f":"'Calculations M'!JY811","v":0},{"$f":"'Calculations M'!JZ811","v":0},{"$f":"'Calculations M'!KA811","v":0},{"$f":"'Calculations M'!KB811","v":0},{"$f":"'Calculations M'!KC811","v":0},{"$f":"'Calculations M'!KD811","v":0},{"$f":"'Calculations M'!KE811","v":0},{"$f":"'Calculations M'!KF811","v":0},{"$f":"'Calculations M'!KG811","v":0},{"$f":"'Calculations M'!KH811","v":0},{"$f":"'Calculations M'!KI811","v":0},{"$f":"'Calculations M'!KJ811","v":0},{"$f":"'Calculations M'!KK811","v":0},{"$f":"'Calculations M'!KL811","v":0},{"$f":"'Calculations M'!KM811","v":0},{"$f":"'Calculations M'!KN811","v":0},{"$f":"'Calculations M'!KO811","v":0},{"$f":"'Calculations M'!KP811","v":0},{"$f":"'Calculations M'!KQ811","v":0},{"$f":"'Calculations M'!KR811","v":0},{"$f":"'Calculations M'!KS811","v":0},{"$f":"'Calculations M'!KT811","v":0},{"$f":"'Calculations M'!KU811","v":0},{"$f":"'Calculations M'!KV811","v":0},{"$f":"'Calculations M'!KW811","v":0},{"$f":"'Calculations M'!KX811","v":0},{"$f":"'Calculations M'!KY811","v":0},{"$f":"'Calculations M'!KZ811","v":0},{"$f":"'Calculations M'!LA811","v":0},{"$f":"'Calculations M'!LB811","v":0},{"$f":"'Calculations M'!LC811","v":0},{"$f":"'Calculations M'!LD811","v":0},{"$f":"'Calculations M'!LE811","v":0},{"$f":"'Calculations M'!LF811","v":0},{"$f":"'Calculations M'!LG811","v":0},{"$f":"'Calculations M'!LH811","v":0},{"$f":"'Calculations M'!LI811","v":0},{"$f":"'Calculations M'!LJ811","v":0},{"$f":"'Calculations M'!LK811","v":0},{"$f":"'Calculations M'!LL811","v":0},{"$f":"'Calculations M'!LM811","v":0},{"$f":"'Calculations M'!LN811","v":0},{"$f":"'Calculations M'!LO811","v":0},{"$f":"'Calculations M'!LP811","v":0},{"$f":"'Calculations M'!LQ811","v":0},{"$f":"'Calculations M'!LR811","v":0},{"$f":"'Calculations M'!LS811","v":0},{"$f":"'Calculations M'!LT811","v":0},{"$f":"'Calculations M'!LU811","v":0},{"$f":"'Calculations M'!LV811","v":0},{"$f":"'Calculations M'!LW811","v":0},{"$f":"'Calculations M'!LX811","v":0},{"$f":"'Calculations M'!LY811","v":0},{"$f":"'Calculations M'!LZ811","v":0},{"$f":"'Calculations M'!MA811","v":0},{"$f":"'Calculations M'!MB811","v":0},{"$f":"'Calculations M'!MC811","v":0},{"$f":"'Calculations M'!MD811","v":0},{"$f":"'Calculations M'!ME811","v":0},{"$f":"'Calculations M'!MF811","v":0},{"$f":"'Calculations M'!MG811","v":0},{"$f":"'Calculations M'!MH811","v":0}]
[{"$nulls":4},"Total Other Flag",{"$nulls":13},0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU278:AU278)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(DG278:DG278)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FS278:FS278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IE278:IE278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ278:KQ278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Contracted (during FFR) CFADS Including VAT",{"$nulls":13},{"$f":"'Calculations M'!S990","v":0},{"$f":"'Calculations M'!T990","v":0},{"$f":"'Calculations M'!U990","v":0},{"$f":"'Calculations M'!V990","v":0},{"$f":"'Calculations M'!W990","v":0},{"$f":"'Calculations M'!X990","v":0},{"$f":"'Calculations M'!Y990","v":0},{"$f":"'Calculations M'!Z990","v":0},{"$f":"'Calculations M'!AA990","v":0},{"$f":"'Calculations M'!AB990","v":0},{"$f":"'Calculations M'!AC990","v":0},{"$f":"'Calculations M'!AD990","v":0},{"$f":"'Calculations M'!AE990","v":0},{"$f":"'Calculations M'!AF990","v":0},{"$f":"'Calculations M'!AG990","v":0},{"$f":"'Calculations M'!AH990","v":0},{"$f":"'Calculations M'!AI990","v":0},{"$f":"'Calculations M'!AJ990","v":0},{"$f":"'Calculations M'!AK990","v":0},{"$f":"'Calculations M'!AL990","v":0},{"$f":"'Calculations M'!AM990","v":0},{"$f":"'Calculations M'!AN990","v":0},{"$f":"'Calculations M'!AO990","v":0},{"$f":"'Calculations M'!AP990","v":0},{"$f":"'Calculations M'!AQ990","v":0},{"$nulls":3},{"$f":"'Calculations M'!AU990*AU278","v":0},{"$f":"'Calculations M'!AV990*AV278","v":0},{"$f":"'Calculations M'!AW990*AW278","v":0},{"$f":"'Calculations M'!AX990*AX278","v":0},{"$f":"'Calculations M'!AY990*AY278","v":0},{"$f":"'Calculations M'!AZ990*AZ278","v":0},{"$f":"'Calculations M'!BA990*BA278","v":0},{"$f":"'Calculations M'!BB990*BB278","v":0},{"$f":"'Calculations M'!BC990*BC278","v":0},{"$f":"'Calculations M'!BD990*BD278","v":0},{"$f":"'Calculations M'!BE990*BE278","v":0},{"$f":"'Calculations M'!BF990*BF278","v":0},{"$f":"'Calculations M'!BG990*BG278","v":0},{"$f":"'Calculations M'!BH990*BH278","v":0},{"$f":"'Calculations M'!BI990*BI278","v":0},{"$f":"'Calculations M'!BJ990*BJ278","v":0},{"$f":"'Calculations M'!BK990*BK278","v":0},{"$f":"'Calculations M'!BL990*BL278","v":0},{"$f":"'Calculations M'!BM990*BM278","v":0},{"$f":"'Calculations M'!BN990*BN278","v":0},{"$f":"'Calculations M'!BO990*BO278","v":0},{"$f":"'Calculations M'!BP990*BP278","v":0},{"$f":"'Calculations M'!BQ990*BQ278","v":0},{"$f":"'Calculations M'!BR990*BR278","v":0},{"$f":"'Calculations M'!BS990*BS278","v":0},{"$f":"'Calculations M'!BT990*BT278","v":0},{"$f":"'Calculations M'!BU990*BU278","v":0},{"$f":"'Calculations M'!BV990*BV278","v":0},{"$f":"'Calculations M'!BW990*BW278","v":0},{"$f":"'Calculations M'!BX990*BX278","v":0},{"$f":"'Calculations M'!BY990*BY278","v":0},{"$f":"'Calculations M'!BZ990*BZ278","v":0},{"$f":"'Calculations M'!CA990*CA278","v":0},{"$f":"'Calculations M'!CB990*CB278","v":0},{"$f":"'Calculations M'!CC990*CC278","v":0},{"$f":"'Calculations M'!CD990*CD278","v":0},{"$f":"'Calculations M'!CE990*CE278","v":0},{"$f":"'Calculations M'!CF990*CF278","v":0},{"$f":"'Calculations M'!CG990*CG278","v":0},{"$f":"'Calculations M'!CH990*CH278","v":0},{"$f":"'Calculations M'!CI990*CI278","v":0},{"$f":"'Calculations M'!CJ990*CJ278","v":0},{"$f":"'Calculations M'!CK990*CK278","v":0},{"$f":"'Calculations M'!CL990*CL278","v":0},{"$f":"'Calculations M'!CM990*CM278","v":0},{"$f":"'Calculations M'!CN990*CN278","v":0},{"$f":"'Calculations M'!CO990*CO278","v":0},{"$f":"'Calculations M'!CP990*CP278","v":0},{"$f":"'Calculations M'!CQ990*CQ278","v":0},{"$f":"'Calculations M'!CR990*CR278","v":0},{"$f":"'Calculations M'!CS990*CS278","v":0},{"$f":"'Calculations M'!CT990*CT278","v":0},{"$f":"'Calculations M'!CU990*CU278","v":0},{"$f":"'Calculations M'!CV990*CV278","v":0},{"$f":"'Calculations M'!CW990*CW278","v":0},{"$f":"'Calculations M'!CX990*CX278","v":0},{"$f":"'Calculations M'!CY990*CY278","v":0},{"$f":"'Calculations M'!CZ990*CZ278","v":0},{"$f":"'Calculations M'!DA990*DA278","v":0},{"$f":"'Calculations M'!DB990*DB278","v":0},{"$f":"'Calculations M'!DC990*DC278","v":0},{"$f":"'Calculations M'!DD990*DD278","v":0},{"$f":"'Calculations M'!DE990*DE278","v":0},{"$f":"'Calculations M'!DF990*DF278","v":0},{"$f":"'Calculations M'!DG990*DG278","v":0},{"$f":"'Calculations M'!DH990*DH278","v":0},{"$f":"'Calculations M'!DI990*DI278","v":0},{"$f":"'Calculations M'!DJ990*DJ278","v":0},{"$f":"'Calculations M'!DK990*DK278","v":0},{"$f":"'Calculations M'!DL990*DL278","v":0},{"$f":"'Calculations M'!DM990*DM278","v":0},{"$f":"'Calculations M'!DN990*DN278","v":0},{"$f":"'Calculations M'!DO990*DO278","v":0},{"$f":"'Calculations M'!DP990*DP278","v":0},{"$f":"'Calculations M'!DQ990*DQ278","v":0},{"$f":"'Calculations M'!DR990*DR278","v":0},{"$f":"'Calculations M'!DS990*DS278","v":0},{"$f":"'Calculations M'!DT990*DT278","v":0},{"$f":"'Calculations M'!DU990*DU278","v":0},{"$f":"'Calculations M'!DV990*DV278","v":0},{"$f":"'Calculations M'!DW990*DW278","v":0},{"$f":"'Calculations M'!DX990*DX278","v":0},{"$f":"'Calculations M'!DY990*DY278","v":0},{"$f":"'Calculations M'!DZ990*DZ278","v":0},{"$f":"'Calculations M'!EA990*EA278","v":0},{"$f":"'Calculations M'!EB990*EB278","v":0},{"$f":"'Calculations M'!EC990*EC278","v":0},{"$f":"'Calculations M'!ED990*ED278","v":0},{"$f":"'Calculations M'!EE990*EE278","v":0},{"$f":"'Calculations M'!EF990*EF278","v":0},{"$f":"'Calculations M'!EG990*EG278","v":0},{"$f":"'Calculations M'!EH990*EH278","v":0},{"$f":"'Calculations M'!EI990*EI278","v":0},{"$f":"'Calculations M'!EJ990*EJ278","v":0},{"$f":"'Calculations M'!EK990*EK278","v":0},{"$f":"'Calculations M'!EL990*EL278","v":0},{"$f":"'Calculations M'!EM990*EM278","v":0},{"$f":"'Calculations M'!EN990*EN278","v":0},{"$f":"'Calculations M'!EO990*EO278","v":0},{"$f":"'Calculations M'!EP990*EP278","v":0},{"$f":"'Calculations M'!EQ990*EQ278","v":0},{"$f":"'Calculations M'!ER990*ER278","v":0},{"$f":"'Calculations M'!ES990*ES278","v":0},{"$f":"'Calculations M'!ET990*ET278","v":0},{"$f":"'Calculations M'!EU990*EU278","v":0},{"$f":"'Calculations M'!EV990*EV278","v":0},{"$f":"'Calculations M'!EW990*EW278","v":0},{"$f":"'Calculations M'!EX990*EX278","v":0},{"$f":"'Calculations M'!EY990*EY278","v":0},{"$f":"'Calculations M'!EZ990*EZ278","v":0},{"$f":"'Calculations M'!FA990*FA278","v":0},{"$f":"'Calculations M'!FB990*FB278","v":0},{"$f":"'Calculations M'!FC990*FC278","v":0},{"$f":"'Calculations M'!FD990*FD278","v":0},{"$f":"'Calculations M'!FE990*FE278","v":0},{"$f":"'Calculations M'!FF990*FF278","v":0},{"$f":"'Calculations M'!FG990*FG278","v":0},{"$f":"'Calculations M'!FH990*FH278","v":0},{"$f":"'Calculations M'!FI990*FI278","v":0},{"$f":"'Calculations M'!FJ990*FJ278","v":0},{"$f":"'Calculations M'!FK990*FK278","v":0},{"$f":"'Calculations M'!FL990*FL278","v":0},{"$f":"'Calculations M'!FM990*FM278","v":0},{"$f":"'Calculations M'!FN990*FN278","v":0},{"$f":"'Calculations M'!FO990*FO278","v":0},{"$f":"'Calculations M'!FP990*FP278","v":0},{"$f":"'Calculations M'!FQ990*FQ278","v":0},{"$f":"'Calculations M'!FR990*FR278","v":0},{"$f":"'Calculations M'!FS990*FS278","v":0},{"$f":"'Calculations M'!FT990*FT278","v":0},{"$f":"'Calculations M'!FU990*FU278","v":0},{"$f":"'Calculations M'!FV990*FV278","v":0},{"$f":"'Calculations M'!FW990*FW278","v":0},{"$f":"'Calculations M'!FX990*FX278","v":0},{"$f":"'Calculations M'!FY990*FY278","v":0},{"$f":"'Calculations M'!FZ990*FZ278","v":0},{"$f":"'Calculations M'!GA990*GA278","v":0},{"$f":"'Calculations M'!GB990*GB278","v":0},{"$f":"'Calculations M'!GC990*GC278","v":0},{"$f":"'Calculations M'!GD990*GD278","v":0},{"$f":"'Calculations M'!GE990*GE278","v":0},{"$f":"'Calculations M'!GF990*GF278","v":0},{"$f":"'Calculations M'!GG990*GG278","v":0},{"$f":"'Calculations M'!GH990*GH278","v":0},{"$f":"'Calculations M'!GI990*GI278","v":0},{"$f":"'Calculations M'!GJ990*GJ278","v":0},{"$f":"'Calculations M'!GK990*GK278","v":0},{"$f":"'Calculations M'!GL990*GL278","v":0},{"$f":"'Calculations M'!GM990*GM278","v":0},{"$f":"'Calculations M'!GN990*GN278","v":0},{"$f":"'Calculations M'!GO990*GO278","v":0},{"$f":"'Calculations M'!GP990*GP278","v":0},{"$f":"'Calculations M'!GQ990*GQ278","v":0},{"$f":"'Calculations M'!GR990*GR278","v":0},{"$f":"'Calculations M'!GS990*GS278","v":0},{"$f":"'Calculations M'!GT990*GT278","v":0},{"$f":"'Calculations M'!GU990*GU278","v":0},{"$f":"'Calculations M'!GV990*GV278","v":0},{"$f":"'Calculations M'!GW990*GW278","v":0},{"$f":"'Calculations M'!GX990*GX278","v":0},{"$f":"'Calculations M'!GY990*GY278","v":0},{"$f":"'Calculations M'!GZ990*GZ278","v":0},{"$f":"'Calculations M'!HA990*HA278","v":0},{"$f":"'Calculations M'!HB990*HB278","v":0},{"$f":"'Calculations M'!HC990*HC278","v":0},{"$f":"'Calculations M'!HD990*HD278","v":0},{"$f":"'Calculations M'!HE990*HE278","v":0},{"$f":"'Calculations M'!HF990*HF278","v":0},{"$f":"'Calculations M'!HG990*HG278","v":0},{"$f":"'Calculations M'!HH990*HH278","v":0},{"$f":"'Calculations M'!HI990*HI278","v":0},{"$f":"'Calculations M'!HJ990*HJ278","v":0},{"$f":"'Calculations M'!HK990*HK278","v":0},{"$f":"'Calculations M'!HL990*HL278","v":0},{"$f":"'Calculations M'!HM990*HM278","v":0},{"$f":"'Calculations M'!HN990*HN278","v":0},{"$f":"'Calculations M'!HO990*HO278","v":0},{"$f":"'Calculations M'!HP990*HP278","v":0},{"$f":"'Calculations M'!HQ990*HQ278","v":0},{"$f":"'Calculations M'!HR990*HR278","v":0},{"$f":"'Calculations M'!HS990*HS278","v":0},{"$f":"'Calculations M'!HT990*HT278","v":0},{"$f":"'Calculations M'!HU990*HU278","v":0},{"$f":"'Calculations M'!HV990*HV278","v":0},{"$f":"'Calculations M'!HW990*HW278","v":0},{"$f":"'Calculations M'!HX990*HX278","v":0},{"$f":"'Calculations M'!HY990*HY278","v":0},{"$f":"'Calculations M'!HZ990*HZ278","v":0},{"$f":"'Calculations M'!IA990*IA278","v":0},{"$f":"'Calculations M'!IB990*IB278","v":0},{"$f":"'Calculations M'!IC990*IC278","v":0},{"$f":"'Calculations M'!ID990*ID278","v":0},{"$f":"'Calculations M'!IE990*IE278","v":0},{"$f":"'Calculations M'!IF990*IF278","v":0},{"$f":"'Calculations M'!IG990*IG278","v":0},{"$f":"'Calculations M'!IH990*IH278","v":0},{"$f":"'Calculations M'!II990*II278","v":0},{"$f":"'Calculations M'!IJ990*IJ278","v":0},{"$f":"'Calculations M'!IK990*IK278","v":0},{"$f":"'Calculations M'!IL990*IL278","v":0},{"$f":"'Calculations M'!IM990*IM278","v":0},{"$f":"'Calculations M'!IN990*IN278","v":0},{"$f":"'Calculations M'!IO990*IO278","v":0},{"$f":"'Calculations M'!IP990*IP278","v":0},{"$f":"'Calculations M'!IQ990*IQ278","v":0},{"$f":"'Calculations M'!IR990*IR278","v":0},{"$f":"'Calculations M'!IS990*IS278","v":0},{"$f":"'Calculations M'!IT990*IT278","v":0},{"$f":"'Calculations M'!IU990*IU278","v":0},{"$f":"'Calculations M'!IV990*IV278","v":0},{"$f":"'Calculations M'!IW990*IW278","v":0},{"$f":"'Calculations M'!IX990*IX278","v":0},{"$f":"'Calculations M'!IY990*IY278","v":0},{"$f":"'Calculations M'!IZ990*IZ278","v":0},{"$f":"'Calculations M'!JA990*JA278","v":0},{"$f":"'Calculations M'!JB990*JB278","v":0},{"$f":"'Calculations M'!JC990*JC278","v":0},{"$f":"'Calculations M'!JD990*JD278","v":0},{"$f":"'Calculations M'!JE990*JE278","v":0},{"$f":"'Calculations M'!JF990*JF278","v":0},{"$f":"'Calculations M'!JG990*JG278","v":0},{"$f":"'Calculations M'!JH990*JH278","v":0},{"$f":"'Calculations M'!JI990*JI278","v":0},{"$f":"'Calculations M'!JJ990*JJ278","v":0},{"$f":"'Calculations M'!JK990*JK278","v":0},{"$f":"'Calculations M'!JL990*JL278","v":0},{"$f":"'Calculations M'!JM990*JM278","v":0},{"$f":"'Calculations M'!JN990*JN278","v":0},{"$f":"'Calculations M'!JO990*JO278","v":0},{"$f":"'Calculations M'!JP990*JP278","v":0},{"$f":"'Calculations M'!JQ990*JQ278","v":0},{"$f":"'Calculations M'!JR990*JR278","v":0},{"$f":"'Calculations M'!JS990*JS278","v":0},{"$f":"'Calculations M'!JT990*JT278","v":0},{"$f":"'Calculations M'!JU990*JU278","v":0},{"$f":"'Calculations M'!JV990*JV278","v":0},{"$f":"'Calculations M'!JW990*JW278","v":0},{"$f":"'Calculations M'!JX990*JX278","v":0},{"$f":"'Calculations M'!JY990*JY278","v":0},{"$f":"'Calculations M'!JZ990*JZ278","v":0},{"$f":"'Calculations M'!KA990*KA278","v":0},{"$f":"'Calculations M'!KB990*KB278","v":0},{"$f":"'Calculations M'!KC990*KC278","v":0},{"$f":"'Calculations M'!KD990*KD278","v":0},{"$f":"'Calculations M'!KE990*KE278","v":0},{"$f":"'Calculations M'!KF990*KF278","v":0},{"$f":"'Calculations M'!KG990*KG278","v":0},{"$f":"'Calculations M'!KH990*KH278","v":0},{"$f":"'Calculations M'!KI990*KI278","v":0},{"$f":"'Calculations M'!KJ990*KJ278","v":0},{"$f":"'Calculations M'!KK990*KK278","v":0},{"$f":"'Calculations M'!KL990*KL278","v":0},{"$f":"'Calculations M'!KM990*KM278","v":0},{"$f":"'Calculations M'!KN990*KN278","v":0},{"$f":"'Calculations M'!KO990*KO278","v":0},{"$f":"'Calculations M'!KP990*KP278","v":0},{"$f":"'Calculations M'!KQ990*KQ278","v":0},{"$f":"'Calculations M'!KR990*KR278","v":0},{"$f":"'Calculations M'!KS990*KS278","v":0},{"$f":"'Calculations M'!KT990*KT278","v":0},{"$f":"'Calculations M'!KU990*KU278","v":0},{"$f":"'Calculations M'!KV990*KV278","v":0},{"$f":"'Calculations M'!KW990*KW278","v":0},{"$f":"'Calculations M'!KX990*KX278","v":0},{"$f":"'Calculations M'!KY990*KY278","v":0},{"$f":"'Calculations M'!KZ990*KZ278","v":0},{"$f":"'Calculations M'!LA990*LA278","v":0},{"$f":"'Calculations M'!LB990*LB278","v":0},{"$f":"'Calculations M'!LC990*LC278","v":0},{"$f":"'Calculations M'!LD990*LD278","v":0},{"$f":"'Calculations M'!LE990*LE278","v":0},{"$f":"'Calculations M'!LF990*LF278","v":0},{"$f":"'Calculations M'!LG990*LG278","v":0},{"$f":"'Calculations M'!LH990*LH278","v":0},{"$f":"'Calculations M'!LI990*LI278","v":0},{"$f":"'Calculations M'!LJ990*LJ278","v":0},{"$f":"'Calculations M'!LK990*LK278","v":0},{"$f":"'Calculations M'!LL990*LL278","v":0},{"$f":"'Calculations M'!LM990*LM278","v":0},{"$f":"'Calculations M'!LN990*LN278","v":0},{"$f":"'Calculations M'!LO990*LO278","v":0},{"$f":"'Calculations M'!LP990*LP278","v":0},{"$f":"'Calculations M'!LQ990*LQ278","v":0},{"$f":"'Calculations M'!LR990*LR278","v":0},{"$f":"'Calculations M'!LS990*LS278","v":0},{"$f":"'Calculations M'!LT990*LT278","v":0},{"$f":"'Calculations M'!LU990*LU278","v":0},{"$f":"'Calculations M'!LV990*LV278","v":0},{"$f":"'Calculations M'!LW990*LW278","v":0},{"$f":"'Calculations M'!LX990*LX278","v":0},{"$f":"'Calculations M'!LY990*LY278","v":0},{"$f":"'Calculations M'!LZ990*LZ278","v":0},{"$f":"'Calculations M'!MA990*MA278","v":0},{"$f":"'Calculations M'!MB990*MB278","v":0},{"$f":"'Calculations M'!MC990*MC278","v":0},{"$f":"'Calculations M'!MD990*MD278","v":0},{"$f":"'Calculations M'!ME990*ME278","v":0},{"$f":"'Calculations M'!MF990*MF278","v":0},{"$f":"'Calculations M'!MG990*MG278","v":0},{"$f":"'Calculations M'!MH990*MH278","v":0}]
[{"$nulls":4},"Total Other CFADS",{"$nulls":13},{"$f":"SUM(S280:S280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU280:AU280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG280:DG280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FS280:FS280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IE280:IE280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ280:KQ280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E281&\" - incl negative values\"","v":"Total Other CFADS - incl negative values"},{"$nulls":13},{"$f":"'Calculations M'!S996","v":0},{"$f":"'Calculations M'!T996","v":0},{"$f":"'Calculations M'!U996","v":0},{"$f":"'Calculations M'!V996","v":0},{"$f":"'Calculations M'!W996","v":0},{"$f":"'Calculations M'!X996","v":0},{"$f":"'Calculations M'!Y996","v":0},{"$f":"'Calculations M'!Z996","v":0},{"$f":"'Calculations M'!AA996","v":0},{"$f":"'Calculations M'!AB996","v":0},{"$f":"'Calculations M'!AC996","v":0},{"$f":"'Calculations M'!AD996","v":0},{"$f":"'Calculations M'!AE996","v":0},{"$f":"'Calculations M'!AF996","v":0},{"$f":"'Calculations M'!AG996","v":0},{"$f":"'Calculations M'!AH996","v":0},{"$f":"'Calculations M'!AI996","v":0},{"$f":"'Calculations M'!AJ996","v":0},{"$f":"'Calculations M'!AK996","v":0},{"$f":"'Calculations M'!AL996","v":0},{"$f":"'Calculations M'!AM996","v":0},{"$f":"'Calculations M'!AN996","v":0},{"$f":"'Calculations M'!AO996","v":0},{"$f":"'Calculations M'!AP996","v":0},{"$f":"'Calculations M'!AQ996","v":0},{"$nulls":3},{"$f":"'Calculations M'!AU996","v":0},{"$f":"'Calculations M'!AV996","v":0},{"$f":"'Calculations M'!AW996","v":0},{"$f":"'Calculations M'!AX996","v":0},{"$f":"'Calculations M'!AY996","v":0},{"$f":"'Calculations M'!AZ996","v":0},{"$f":"'Calculations M'!BA996","v":0},{"$f":"'Calculations M'!BB996","v":0},{"$f":"'Calculations M'!BC996","v":0},{"$f":"'Calculations M'!BD996","v":0},{"$f":"'Calculations M'!BE996","v":0},{"$f":"'Calculations M'!BF996","v":0},{"$f":"'Calculations M'!BG996","v":0},{"$f":"'Calculations M'!BH996","v":0},{"$f":"'Calculations M'!BI996","v":0},{"$f":"'Calculations M'!BJ996","v":0},{"$f":"'Calculations M'!BK996","v":0},{"$f":"'Calculations M'!BL996","v":0},{"$f":"'Calculations M'!BM996","v":0},{"$f":"'Calculations M'!BN996","v":0},{"$f":"'Calculations M'!BO996","v":0},{"$f":"'Calculations M'!BP996","v":0},{"$f":"'Calculations M'!BQ996","v":0},{"$f":"'Calculations M'!BR996","v":0},{"$f":"'Calculations M'!BS996","v":0},{"$f":"'Calculations M'!BT996","v":0},{"$f":"'Calculations M'!BU996","v":0},{"$f":"'Calculations M'!BV996","v":0},{"$f":"'Calculations M'!BW996","v":0},{"$f":"'Calculations M'!BX996","v":0},{"$f":"'Calculations M'!BY996","v":0},{"$f":"'Calculations M'!BZ996","v":0},{"$f":"'Calculations M'!CA996","v":0},{"$f":"'Calculations M'!CB996","v":0},{"$f":"'Calculations M'!CC996","v":0},{"$f":"'Calculations M'!CD996","v":0},{"$f":"'Calculations M'!CE996","v":0},{"$f":"'Calculations M'!CF996","v":0},{"$f":"'Calculations M'!CG996","v":0},{"$f":"'Calculations M'!CH996","v":0},{"$f":"'Calculations M'!CI996","v":0},{"$f":"'Calculations M'!CJ996","v":0},{"$f":"'Calculations M'!CK996","v":0},{"$f":"'Calculations M'!CL996","v":0},{"$f":"'Calculations M'!CM996","v":0},{"$f":"'Calculations M'!CN996","v":0},{"$f":"'Calculations M'!CO996","v":0},{"$f":"'Calculations M'!CP996","v":0},{"$f":"'Calculations M'!CQ996","v":0},{"$f":"'Calculations M'!CR996","v":0},{"$f":"'Calculations M'!CS996","v":0},{"$f":"'Calculations M'!CT996","v":0},{"$f":"'Calculations M'!CU996","v":0},{"$f":"'Calculations M'!CV996","v":0},{"$f":"'Calculations M'!CW996","v":0},{"$f":"'Calculations M'!CX996","v":0},{"$f":"'Calculations M'!CY996","v":0},{"$f":"'Calculations M'!CZ996","v":0},{"$f":"'Calculations M'!DA996","v":0},{"$f":"'Calculations M'!DB996","v":0},{"$f":"'Calculations M'!DC996","v":0},{"$f":"'Calculations M'!DD996","v":0},{"$f":"'Calculations M'!DE996","v":0},{"$f":"'Calculations M'!DF996","v":0},{"$f":"'Calculations M'!DG996","v":0},{"$f":"'Calculations M'!DH996","v":0},{"$f":"'Calculations M'!DI996","v":0},{"$f":"'Calculations M'!DJ996","v":0},{"$f":"'Calculations M'!DK996","v":0},{"$f":"'Calculations M'!DL996","v":0},{"$f":"'Calculations M'!DM996","v":0},{"$f":"'Calculations M'!DN996","v":0},{"$f":"'Calculations M'!DO996","v":0},{"$f":"'Calculations M'!DP996","v":0},{"$f":"'Calculations M'!DQ996","v":0},{"$f":"'Calculations M'!DR996","v":0},{"$f":"'Calculations M'!DS996","v":0},{"$f":"'Calculations M'!DT996","v":0},{"$f":"'Calculations M'!DU996","v":0},{"$f":"'Calculations M'!DV996","v":0},{"$f":"'Calculations M'!DW996","v":0},{"$f":"'Calculations M'!DX996","v":0},{"$f":"'Calculations M'!DY996","v":0},{"$f":"'Calculations M'!DZ996","v":0},{"$f":"'Calculations M'!EA996","v":0},{"$f":"'Calculations M'!EB996","v":0},{"$f":"'Calculations M'!EC996","v":0},{"$f":"'Calculations M'!ED996","v":0},{"$f":"'Calculations M'!EE996","v":0},{"$f":"'Calculations M'!EF996","v":0},{"$f":"'Calculations M'!EG996","v":0},{"$f":"'Calculations M'!EH996","v":0},{"$f":"'Calculations M'!EI996","v":0},{"$f":"'Calculations M'!EJ996","v":0},{"$f":"'Calculations M'!EK996","v":0},{"$f":"'Calculations M'!EL996","v":0},{"$f":"'Calculations M'!EM996","v":0},{"$f":"'Calculations M'!EN996","v":0},{"$f":"'Calculations M'!EO996","v":0},{"$f":"'Calculations M'!EP996","v":0},{"$f":"'Calculations M'!EQ996","v":0},{"$f":"'Calculations M'!ER996","v":0},{"$f":"'Calculations M'!ES996","v":0},{"$f":"'Calculations M'!ET996","v":0},{"$f":"'Calculations M'!EU996","v":0},{"$f":"'Calculations M'!EV996","v":0},{"$f":"'Calculations M'!EW996","v":0},{"$f":"'Calculations M'!EX996","v":0},{"$f":"'Calculations M'!EY996","v":0},{"$f":"'Calculations M'!EZ996","v":0},{"$f":"'Calculations M'!FA996","v":0},{"$f":"'Calculations M'!FB996","v":0},{"$f":"'Calculations M'!FC996","v":0},{"$f":"'Calculations M'!FD996","v":0},{"$f":"'Calculations M'!FE996","v":0},{"$f":"'Calculations M'!FF996","v":0},{"$f":"'Calculations M'!FG996","v":0},{"$f":"'Calculations M'!FH996","v":0},{"$f":"'Calculations M'!FI996","v":0},{"$f":"'Calculations M'!FJ996","v":0},{"$f":"'Calculations M'!FK996","v":0},{"$f":"'Calculations M'!FL996","v":0},{"$f":"'Calculations M'!FM996","v":0},{"$f":"'Calculations M'!FN996","v":0},{"$f":"'Calculations M'!FO996","v":0},{"$f":"'Calculations M'!FP996","v":0},{"$f":"'Calculations M'!FQ996","v":0},{"$f":"'Calculations M'!FR996","v":0},{"$f":"'Calculations M'!FS996","v":0},{"$f":"'Calculations M'!FT996","v":0},{"$f":"'Calculations M'!FU996","v":0},{"$f":"'Calculations M'!FV996","v":0},{"$f":"'Calculations M'!FW996","v":0},{"$f":"'Calculations M'!FX996","v":0},{"$f":"'Calculations M'!FY996","v":0},{"$f":"'Calculations M'!FZ996","v":0},{"$f":"'Calculations M'!GA996","v":0},{"$f":"'Calculations M'!GB996","v":0},{"$f":"'Calculations M'!GC996","v":0},{"$f":"'Calculations M'!GD996","v":0},{"$f":"'Calculations M'!GE996","v":0},{"$f":"'Calculations M'!GF996","v":0},{"$f":"'Calculations M'!GG996","v":0},{"$f":"'Calculations M'!GH996","v":0},{"$f":"'Calculations M'!GI996","v":0},{"$f":"'Calculations M'!GJ996","v":0},{"$f":"'Calculations M'!GK996","v":0},{"$f":"'Calculations M'!GL996","v":0},{"$f":"'Calculations M'!GM996","v":0},{"$f":"'Calculations M'!GN996","v":0},{"$f":"'Calculations M'!GO996","v":0},{"$f":"'Calculations M'!GP996","v":0},{"$f":"'Calculations M'!GQ996","v":0},{"$f":"'Calculations M'!GR996","v":0},{"$f":"'Calculations M'!GS996","v":0},{"$f":"'Calculations M'!GT996","v":0},{"$f":"'Calculations M'!GU996","v":0},{"$f":"'Calculations M'!GV996","v":0},{"$f":"'Calculations M'!GW996","v":0},{"$f":"'Calculations M'!GX996","v":0},{"$f":"'Calculations M'!GY996","v":0},{"$f":"'Calculations M'!GZ996","v":0},{"$f":"'Calculations M'!HA996","v":0},{"$f":"'Calculations M'!HB996","v":0},{"$f":"'Calculations M'!HC996","v":0},{"$f":"'Calculations M'!HD996","v":0},{"$f":"'Calculations M'!HE996","v":0},{"$f":"'Calculations M'!HF996","v":0},{"$f":"'Calculations M'!HG996","v":0},{"$f":"'Calculations M'!HH996","v":0},{"$f":"'Calculations M'!HI996","v":0},{"$f":"'Calculations M'!HJ996","v":0},{"$f":"'Calculations M'!HK996","v":0},{"$f":"'Calculations M'!HL996","v":0},{"$f":"'Calculations M'!HM996","v":0},{"$f":"'Calculations M'!HN996","v":0},{"$f":"'Calculations M'!HO996","v":0},{"$f":"'Calculations M'!HP996","v":0},{"$f":"'Calculations M'!HQ996","v":0},{"$f":"'Calculations M'!HR996","v":0},{"$f":"'Calculations M'!HS996","v":0},{"$f":"'Calculations M'!HT996","v":0},{"$f":"'Calculations M'!HU996","v":0},{"$f":"'Calculations M'!HV996","v":0},{"$f":"'Calculations M'!HW996","v":0},{"$f":"'Calculations M'!HX996","v":0},{"$f":"'Calculations M'!HY996","v":0},{"$f":"'Calculations M'!HZ996","v":0},{"$f":"'Calculations M'!IA996","v":0},{"$f":"'Calculations M'!IB996","v":0},{"$f":"'Calculations M'!IC996","v":0},{"$f":"'Calculations M'!ID996","v":0},{"$f":"'Calculations M'!IE996","v":0},{"$f":"'Calculations M'!IF996","v":0},{"$f":"'Calculations M'!IG996","v":0},{"$f":"'Calculations M'!IH996","v":0},{"$f":"'Calculations M'!II996","v":0},{"$f":"'Calculations M'!IJ996","v":0},{"$f":"'Calculations M'!IK996","v":0},{"$f":"'Calculations M'!IL996","v":0},{"$f":"'Calculations M'!IM996","v":0},{"$f":"'Calculations M'!IN996","v":0},{"$f":"'Calculations M'!IO996","v":0},{"$f":"'Calculations M'!IP996","v":0},{"$f":"'Calculations M'!IQ996","v":0},{"$f":"'Calculations M'!IR996","v":0},{"$f":"'Calculations M'!IS996","v":0},{"$f":"'Calculations M'!IT996","v":0},{"$f":"'Calculations M'!IU996","v":0},{"$f":"'Calculations M'!IV996","v":0},{"$f":"'Calculations M'!IW996","v":0},{"$f":"'Calculations M'!IX996","v":0},{"$f":"'Calculations M'!IY996","v":0},{"$f":"'Calculations M'!IZ996","v":0},{"$f":"'Calculations M'!JA996","v":0},{"$f":"'Calculations M'!JB996","v":0},{"$f":"'Calculations M'!JC996","v":0},{"$f":"'Calculations M'!JD996","v":0},{"$f":"'Calculations M'!JE996","v":0},{"$f":"'Calculations M'!JF996","v":0},{"$f":"'Calculations M'!JG996","v":0},{"$f":"'Calculations M'!JH996","v":0},{"$f":"'Calculations M'!JI996","v":0},{"$f":"'Calculations M'!JJ996","v":0},{"$f":"'Calculations M'!JK996","v":0},{"$f":"'Calculations M'!JL996","v":0},{"$f":"'Calculations M'!JM996","v":0},{"$f":"'Calculations M'!JN996","v":0},{"$f":"'Calculations M'!JO996","v":0},{"$f":"'Calculations M'!JP996","v":0},{"$f":"'Calculations M'!JQ996","v":0},{"$f":"'Calculations M'!JR996","v":0},{"$f":"'Calculations M'!JS996","v":0},{"$f":"'Calculations M'!JT996","v":0},{"$f":"'Calculations M'!JU996","v":0},{"$f":"'Calculations M'!JV996","v":0},{"$f":"'Calculations M'!JW996","v":0},{"$f":"'Calculations M'!JX996","v":0},{"$f":"'Calculations M'!JY996","v":0},{"$f":"'Calculations M'!JZ996","v":0},{"$f":"'Calculations M'!KA996","v":0},{"$f":"'Calculations M'!KB996","v":0},{"$f":"'Calculations M'!KC996","v":0},{"$f":"'Calculations M'!KD996","v":0},{"$f":"'Calculations M'!KE996","v":0},{"$f":"'Calculations M'!KF996","v":0},{"$f":"'Calculations M'!KG996","v":0},{"$f":"'Calculations M'!KH996","v":0},{"$f":"'Calculations M'!KI996","v":0},{"$f":"'Calculations M'!KJ996","v":0},{"$f":"'Calculations M'!KK996","v":0},{"$f":"'Calculations M'!KL996","v":0},{"$f":"'Calculations M'!KM996","v":0},{"$f":"'Calculations M'!KN996","v":0},{"$f":"'Calculations M'!KO996","v":0},{"$f":"'Calculations M'!KP996","v":0},{"$f":"'Calculations M'!KQ996","v":0},{"$f":"'Calculations M'!KR996","v":0},{"$f":"'Calculations M'!KS996","v":0},{"$f":"'Calculations M'!KT996","v":0},{"$f":"'Calculations M'!KU996","v":0},{"$f":"'Calculations M'!KV996","v":0},{"$f":"'Calculations M'!KW996","v":0},{"$f":"'Calculations M'!KX996","v":0},{"$f":"'Calculations M'!KY996","v":0},{"$f":"'Calculations M'!KZ996","v":0},{"$f":"'Calculations M'!LA996","v":0},{"$f":"'Calculations M'!LB996","v":0},{"$f":"'Calculations M'!LC996","v":0},{"$f":"'Calculations M'!LD996","v":0},{"$f":"'Calculations M'!LE996","v":0},{"$f":"'Calculations M'!LF996","v":0},{"$f":"'Calculations M'!LG996","v":0},{"$f":"'Calculations M'!LH996","v":0},{"$f":"'Calculations M'!LI996","v":0},{"$f":"'Calculations M'!LJ996","v":0},{"$f":"'Calculations M'!LK996","v":0},{"$f":"'Calculations M'!LL996","v":0},{"$f":"'Calculations M'!LM996","v":0},{"$f":"'Calculations M'!LN996","v":0},{"$f":"'Calculations M'!LO996","v":0},{"$f":"'Calculations M'!LP996","v":0},{"$f":"'Calculations M'!LQ996","v":0},{"$f":"'Calculations M'!LR996","v":0},{"$f":"'Calculations M'!LS996","v":0},{"$f":"'Calculations M'!LT996","v":0},{"$f":"'Calculations M'!LU996","v":0},{"$f":"'Calculations M'!LV996","v":0},{"$f":"'Calculations M'!LW996","v":0},{"$f":"'Calculations M'!LX996","v":0},{"$f":"'Calculations M'!LY996","v":0},{"$f":"'Calculations M'!LZ996","v":0},{"$f":"'Calculations M'!MA996","v":0},{"$f":"'Calculations M'!MB996","v":0},{"$f":"'Calculations M'!MC996","v":0},{"$f":"'Calculations M'!MD996","v":0},{"$f":"'Calculations M'!ME996","v":0},{"$f":"'Calculations M'!MF996","v":0},{"$f":"'Calculations M'!MG996","v":0},{"$f":"'Calculations M'!MH996","v":0}]
[{"$nulls":4},"Other Debt Service",{"$nulls":13},{"$f":"-SUM(S222:S223)","v":0},{"$f":"-SUM(T222:T223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU222:AU223)","v":0},{"$f":"-SUM(AV222:AV223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DH222:DH223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FT222:FT223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IF222:IF223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(KR222:KR223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU284:$MH284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU281,,,,-MIN(AU$15,PeriodsInYear)))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG281,,,,-MIN(DG$15,PeriodsInYear)))*DG$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS281,,,,-MIN(FS$15,PeriodsInYear)))*FS$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE281,,,,-MIN(IE$15,PeriodsInYear)))*IE$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ281,,,,-MIN(KQ$15,PeriodsInYear)))*KQ$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Rolling Debt Service",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU283,,,,-MIN(AU$15,PeriodsInYear)))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG283,,,,-MIN(DG$15,PeriodsInYear)))*DG$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FS283,,,,-MIN(FS$15,PeriodsInYear)))*FS$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE283,,,,-MIN(IE$15,PeriodsInYear)))*IE$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ283,,,,-MIN(KQ$15,PeriodsInYear)))*KQ$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S284=0,S285<=0),0,S284/S285)","v":0},{"$f":"IF(OR(T284=0,T285<=0),0,T284/T285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU284=0,AU283<=0),\"n/a\",AU284/AU285)","v":"n/a"},{"$f":"IF(OR(AV284=0,AV283<=0),\"n/a\",AV284/AV285)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH284=0,DH283<=0),\"n/a\",DH284/DH285)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT284=0,FT283<=0),\"n/a\",FT284/FT285)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF284=0,IF283<=0),\"n/a\",IF284/IF285)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR284=0,KR283<=0),\"n/a\",KR284/KR285)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"Other Min ADSCR",{"$f":"MIN($AU286:$MH286)","v":0}]
[{"$nulls":4},"Other Average ADSCR",{"$f":"IFERROR(AVERAGE($AU286:$MH286),0)","v":0}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU281=0,AU283<=0),\"n/a\",AU281/AU283)","v":"n/a"},{"$f":"IF(OR(AV281=0,AV283<=0),\"n/a\",AV281/AV283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH281=0,DH283<=0),\"n/a\",DH281/DH283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT281=0,FT283<=0),\"n/a\",FT281/FT283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF281=0,IF283<=0),\"n/a\",IF281/IF283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR281=0,KR283<=0),\"n/a\",KR281/KR283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[{"$nulls":4},"CFADs including VAT"]
[{"$nulls":4},{"$f":"'Calculations M'!E987","v":"FFR CFADS Including VAT"},{"$nulls":13},{"$f":"SUMIF($AU$10:$MH$10,S$10,$AU292:$MH292)","v":0},{"v":220983.86018953854,"d":"220,984"},{"v":453962.40033723094,"d":"453,962"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"$f":"SUMIF($AU$10:$MH$10,AI$10,$AU292:$MH292)","v":{"v":-236917.9999999999,"d":"(236,918)"}},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"v":-236917.9999999999,"d":"(236,918)"},{"$nulls":3},{"$f":"SUM('Calculations M'!AU975,'Calculations M'!AU981)","v":0},{"$f":"SUM('Calculations M'!AV975,'Calculations M'!AV981)","v":0},{"$f":"SUM('Calculations M'!AW975,'Calculations M'!AW981)","v":0},{"$f":"SUM('Calculations M'!AX975,'Calculations M'!AX981)","v":0},{"$f":"SUM('Calculations M'!AY975,'Calculations M'!AY981)","v":0},{"$f":"SUM('Calculations M'!AZ975,'Calculations M'!AZ981)","v":0},{"$f":"SUM('Calculations M'!BA975,'Calculations M'!BA981)","v":0},{"$f":"SUM('Calculations M'!BB975,'Calculations M'!BB981)","v":0},{"$f":"SUM('Calculations M'!BC975,'Calculations M'!BC981)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUM('Calculations M'!BD975,'Calculations M'!BD981)","v":{"v":35257.54691364103,"d":"35,258"}},{"$f":"SUM('Calculations M'!BE975,'Calculations M'!BE981)","v":{"v":38644.12562133335,"d":"38,644"}},{"$f":"SUM('Calculations M'!BF975,'Calculations M'!BF981)","v":{"v":32142.546913641036,"d":"32,143"}},{"$f":"SUM('Calculations M'!BG975,'Calculations M'!BG981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BH975,'Calculations M'!BH981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BI975,'Calculations M'!BI981)","v":{"v":32578.389498256434,"d":"32,578"}},{"$f":"SUM('Calculations M'!BJ975,'Calculations M'!BJ981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BK975,'Calculations M'!BK981)","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"SUM('Calculations M'!BL975,'Calculations M'!BL981)","v":{"v":42738.12562133335,"d":"42,738"}},{"$f":"SUM('Calculations M'!BM975,'Calculations M'!BM981)","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"SUM('Calculations M'!BN975,'Calculations M'!BN981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BO975,'Calculations M'!BO981)","v":{"v":36508.12562133335,"d":"36,508"}},{"$f":"SUM('Calculations M'!BP975,'Calculations M'!BP981)","v":{"v":42466.54691364103,"d":"42,467"}},{"$f":"SUM('Calculations M'!BQ975,'Calculations M'!BQ981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BR975,'Calculations M'!BR981)","v":{"v":39351.54691364103,"d":"39,352"}},{"$f":"SUM('Calculations M'!BS975,'Calculations M'!BS981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BT975,'Calculations M'!BT981)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUM('Calculations M'!BU975,'Calculations M'!BU981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!BV975,'Calculations M'!BV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!BW975,'Calculations M'!BW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!BX975,'Calculations M'!BX981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!BY975,'Calculations M'!BY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!BZ975,'Calculations M'!BZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CA975,'Calculations M'!CA981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!CB975,'Calculations M'!CB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CC975,'Calculations M'!CC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CD975,'Calculations M'!CD981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!CE975,'Calculations M'!CE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CF975,'Calculations M'!CF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CG975,'Calculations M'!CG981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!CH975,'Calculations M'!CH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CI975,'Calculations M'!CI981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CJ975,'Calculations M'!CJ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!CK975,'Calculations M'!CK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CL975,'Calculations M'!CL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CM975,'Calculations M'!CM981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!CN975,'Calculations M'!CN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CO975,'Calculations M'!CO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CP975,'Calculations M'!CP981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!CQ975,'Calculations M'!CQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CR975,'Calculations M'!CR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CS975,'Calculations M'!CS981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!CT975,'Calculations M'!CT981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CU975,'Calculations M'!CU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CV975,'Calculations M'!CV981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!CW975,'Calculations M'!CW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CX975,'Calculations M'!CX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!CY975,'Calculations M'!CY981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!CZ975,'Calculations M'!CZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DA975,'Calculations M'!DA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DB975,'Calculations M'!DB981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!DC975,'Calculations M'!DC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DD975,'Calculations M'!DD981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DE975,'Calculations M'!DE981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!DF975,'Calculations M'!DF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DG975,'Calculations M'!DG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DH975,'Calculations M'!DH981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!DI975,'Calculations M'!DI981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DJ975,'Calculations M'!DJ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DK975,'Calculations M'!DK981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!DL975,'Calculations M'!DL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DM975,'Calculations M'!DM981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DN975,'Calculations M'!DN981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!DO975,'Calculations M'!DO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DP975,'Calculations M'!DP981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DQ975,'Calculations M'!DQ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!DR975,'Calculations M'!DR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DS975,'Calculations M'!DS981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DT975,'Calculations M'!DT981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!DU975,'Calculations M'!DU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DV975,'Calculations M'!DV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DW975,'Calculations M'!DW981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!DX975,'Calculations M'!DX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DY975,'Calculations M'!DY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!DZ975,'Calculations M'!DZ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!EA975,'Calculations M'!EA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EB975,'Calculations M'!EB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EC975,'Calculations M'!EC981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!ED975,'Calculations M'!ED981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EE975,'Calculations M'!EE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EF975,'Calculations M'!EF981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!EG975,'Calculations M'!EG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EH975,'Calculations M'!EH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EI975,'Calculations M'!EI981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!EJ975,'Calculations M'!EJ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EK975,'Calculations M'!EK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EL975,'Calculations M'!EL981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!EM975,'Calculations M'!EM981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EN975,'Calculations M'!EN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EO975,'Calculations M'!EO981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!EP975,'Calculations M'!EP981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EQ975,'Calculations M'!EQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!ER975,'Calculations M'!ER981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!ES975,'Calculations M'!ES981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!ET975,'Calculations M'!ET981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EU975,'Calculations M'!EU981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!EV975,'Calculations M'!EV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EW975,'Calculations M'!EW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EX975,'Calculations M'!EX981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!EY975,'Calculations M'!EY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!EZ975,'Calculations M'!EZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FA975,'Calculations M'!FA981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FB975,'Calculations M'!FB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FC975,'Calculations M'!FC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FD975,'Calculations M'!FD981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FE975,'Calculations M'!FE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FF975,'Calculations M'!FF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FG975,'Calculations M'!FG981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!FH975,'Calculations M'!FH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FI975,'Calculations M'!FI981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FJ975,'Calculations M'!FJ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FK975,'Calculations M'!FK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FL975,'Calculations M'!FL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FM975,'Calculations M'!FM981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FN975,'Calculations M'!FN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FO975,'Calculations M'!FO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FP975,'Calculations M'!FP981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FQ975,'Calculations M'!FQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FR975,'Calculations M'!FR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FS975,'Calculations M'!FS981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!FT975,'Calculations M'!FT981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FU975,'Calculations M'!FU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FV975,'Calculations M'!FV981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FW975,'Calculations M'!FW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FX975,'Calculations M'!FX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!FY975,'Calculations M'!FY981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!FZ975,'Calculations M'!FZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GA975,'Calculations M'!GA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GB975,'Calculations M'!GB981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!GC975,'Calculations M'!GC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GD975,'Calculations M'!GD981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GE975,'Calculations M'!GE981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!GF975,'Calculations M'!GF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GG975,'Calculations M'!GG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GH975,'Calculations M'!GH981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!GI975,'Calculations M'!GI981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GJ975,'Calculations M'!GJ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GK975,'Calculations M'!GK981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!GL975,'Calculations M'!GL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GM975,'Calculations M'!GM981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GN975,'Calculations M'!GN981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!GO975,'Calculations M'!GO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GP975,'Calculations M'!GP981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GQ975,'Calculations M'!GQ981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!GR975,'Calculations M'!GR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GS975,'Calculations M'!GS981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GT975,'Calculations M'!GT981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!GU975,'Calculations M'!GU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GV975,'Calculations M'!GV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GW975,'Calculations M'!GW981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!GX975,'Calculations M'!GX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GY975,'Calculations M'!GY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!GZ975,'Calculations M'!GZ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HA975,'Calculations M'!HA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HB975,'Calculations M'!HB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HC975,'Calculations M'!HC981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!HD975,'Calculations M'!HD981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HE975,'Calculations M'!HE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HF975,'Calculations M'!HF981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HG975,'Calculations M'!HG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HH975,'Calculations M'!HH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HI975,'Calculations M'!HI981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HJ975,'Calculations M'!HJ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HK975,'Calculations M'!HK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HL975,'Calculations M'!HL981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HM975,'Calculations M'!HM981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HN975,'Calculations M'!HN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HO975,'Calculations M'!HO981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!HP975,'Calculations M'!HP981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HQ975,'Calculations M'!HQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HR975,'Calculations M'!HR981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HS975,'Calculations M'!HS981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HT975,'Calculations M'!HT981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HU975,'Calculations M'!HU981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HV975,'Calculations M'!HV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HW975,'Calculations M'!HW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HX975,'Calculations M'!HX981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!HY975,'Calculations M'!HY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!HZ975,'Calculations M'!HZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IA975,'Calculations M'!IA981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!IB975,'Calculations M'!IB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IC975,'Calculations M'!IC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!ID975,'Calculations M'!ID981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!IE975,'Calculations M'!IE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IF975,'Calculations M'!IF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IG975,'Calculations M'!IG981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!IH975,'Calculations M'!IH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!II975,'Calculations M'!II981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IJ975,'Calculations M'!IJ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!IK975,'Calculations M'!IK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IL975,'Calculations M'!IL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IM975,'Calculations M'!IM981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!IN975,'Calculations M'!IN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IO975,'Calculations M'!IO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IP975,'Calculations M'!IP981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!IQ975,'Calculations M'!IQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IR975,'Calculations M'!IR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IS975,'Calculations M'!IS981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!IT975,'Calculations M'!IT981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IU975,'Calculations M'!IU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IV975,'Calculations M'!IV981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!IW975,'Calculations M'!IW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IX975,'Calculations M'!IX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!IY975,'Calculations M'!IY981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!IZ975,'Calculations M'!IZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JA975,'Calculations M'!JA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JB975,'Calculations M'!JB981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!JC975,'Calculations M'!JC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JD975,'Calculations M'!JD981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JE975,'Calculations M'!JE981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!JF975,'Calculations M'!JF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JG975,'Calculations M'!JG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JH975,'Calculations M'!JH981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!JI975,'Calculations M'!JI981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JJ975,'Calculations M'!JJ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JK975,'Calculations M'!JK981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!JL975,'Calculations M'!JL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JM975,'Calculations M'!JM981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JN975,'Calculations M'!JN981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!JO975,'Calculations M'!JO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JP975,'Calculations M'!JP981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JQ975,'Calculations M'!JQ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!JR975,'Calculations M'!JR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JS975,'Calculations M'!JS981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JT975,'Calculations M'!JT981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!JU975,'Calculations M'!JU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JV975,'Calculations M'!JV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JW975,'Calculations M'!JW981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!JX975,'Calculations M'!JX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JY975,'Calculations M'!JY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!JZ975,'Calculations M'!JZ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KA975,'Calculations M'!KA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KB975,'Calculations M'!KB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KC975,'Calculations M'!KC981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KD975,'Calculations M'!KD981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KE975,'Calculations M'!KE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KF975,'Calculations M'!KF981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KG975,'Calculations M'!KG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KH975,'Calculations M'!KH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KI975,'Calculations M'!KI981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!KJ975,'Calculations M'!KJ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KK975,'Calculations M'!KK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KL975,'Calculations M'!KL981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KM975,'Calculations M'!KM981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KN975,'Calculations M'!KN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KO975,'Calculations M'!KO981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KP975,'Calculations M'!KP981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KQ975,'Calculations M'!KQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KR975,'Calculations M'!KR981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KS975,'Calculations M'!KS981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KT975,'Calculations M'!KT981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KU975,'Calculations M'!KU981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!KV975,'Calculations M'!KV981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KW975,'Calculations M'!KW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KX975,'Calculations M'!KX981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!KY975,'Calculations M'!KY981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!KZ975,'Calculations M'!KZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LA975,'Calculations M'!LA981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LB975,'Calculations M'!LB981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LC975,'Calculations M'!LC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LD975,'Calculations M'!LD981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LE975,'Calculations M'!LE981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LF975,'Calculations M'!LF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LG975,'Calculations M'!LG981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!LH975,'Calculations M'!LH981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LI975,'Calculations M'!LI981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LJ975,'Calculations M'!LJ981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LK975,'Calculations M'!LK981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LL975,'Calculations M'!LL981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LM975,'Calculations M'!LM981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LN975,'Calculations M'!LN981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LO975,'Calculations M'!LO981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LP975,'Calculations M'!LP981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LQ975,'Calculations M'!LQ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LR975,'Calculations M'!LR981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LS975,'Calculations M'!LS981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!LT975,'Calculations M'!LT981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LU975,'Calculations M'!LU981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LV975,'Calculations M'!LV981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LW975,'Calculations M'!LW981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LX975,'Calculations M'!LX981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!LY975,'Calculations M'!LY981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!LZ975,'Calculations M'!LZ981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!MA975,'Calculations M'!MA981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!MB975,'Calculations M'!MB981)","v":{"v":-21300.666666666664,"d":"(21,301)"}},{"$f":"SUM('Calculations M'!MC975,'Calculations M'!MC981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!MD975,'Calculations M'!MD981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!ME975,'Calculations M'!ME981)","v":{"v":-27530.666666666664,"d":"(27,531)"}},{"$f":"SUM('Calculations M'!MF975,'Calculations M'!MF981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!MG975,'Calculations M'!MG981)","v":{"v":-18185.666666666664,"d":"(18,186)"}},{"$f":"SUM('Calculations M'!MH975,'Calculations M'!MH981)","v":{"v":-21300.666666666664,"d":"(21,301)"}}]
[{"$nulls":4},{"$f":"'Calculations M'!E988","v":"CM Contracted (during FFR) CFADS Including VAT"},{"$nulls":13},0,{"v":-96022.88659569228,"d":"(96,023)"},{"v":-158586.83375876918,"d":"(158,587)"},{"v":-33975.75000000001,"d":"(33,976)"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":9968.000000000011,"d":"9,968"},{"v":1179.250000000009,"d":"1,179"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"$nulls":3},{"$f":"SUM('Calculations M'!AU976,'Calculations M'!AU982)","v":0},{"$f":"SUM('Calculations M'!AV976,'Calculations M'!AV982)","v":0},{"$f":"SUM('Calculations M'!AW976,'Calculations M'!AW982)","v":0},{"$f":"SUM('Calculations M'!AX976,'Calculations M'!AX982)","v":0},{"$f":"SUM('Calculations M'!AY976,'Calculations M'!AY982)","v":0},{"$f":"SUM('Calculations M'!AZ976,'Calculations M'!AZ982)","v":0},{"$f":"SUM('Calculations M'!BA976,'Calculations M'!BA982)","v":0},{"$f":"SUM('Calculations M'!BB976,'Calculations M'!BB982)","v":0},{"$f":"SUM('Calculations M'!BC976,'Calculations M'!BC982)","v":{"v":-4005,"d":"(4,005)"}},{"$f":"SUM('Calculations M'!BD976,'Calculations M'!BD982)","v":{"v":-19686.189432615378,"d":"(19,686)"}},{"$f":"SUM('Calculations M'!BE976,'Calculations M'!BE982)","v":{"v":-16756.606099282046,"d":"(16,757)"}},{"$f":"SUM('Calculations M'!BF976,'Calculations M'!BF982)","v":{"v":-15162.022765948714,"d":"(15,162)"}},{"$f":"SUM('Calculations M'!BG976,'Calculations M'!BG982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BH976,'Calculations M'!BH982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BI976,'Calculations M'!BI982)","v":{"v":-14361.022765948714,"d":"(14,361)"}},{"$f":"SUM('Calculations M'!BJ976,'Calculations M'!BJ982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BK976,'Calculations M'!BK982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BL976,'Calculations M'!BL982)","v":{"v":-14361.022765948714,"d":"(14,361)"}},{"$f":"SUM('Calculations M'!BM976,'Calculations M'!BM982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BN976,'Calculations M'!BN982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BO976,'Calculations M'!BO982)","v":{"v":-17031.022765948714,"d":"(17,031)"}},{"$f":"SUM('Calculations M'!BP976,'Calculations M'!BP982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BQ976,'Calculations M'!BQ982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BR976,'Calculations M'!BR982)","v":{"v":-14361.022765948714,"d":"(14,361)"}},{"$f":"SUM('Calculations M'!BS976,'Calculations M'!BS982)","v":{"v":-13026.022765948714,"d":"(13,026)"}},{"$f":"SUM('Calculations M'!BT976,'Calculations M'!BT982)","v":{"v":-15955.606099282048,"d":"(15,956)"}},{"$f":"SUM('Calculations M'!BU976,'Calculations M'!BU982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!BV976,'Calculations M'!BV982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!BW976,'Calculations M'!BW982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!BX976,'Calculations M'!BX982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!BY976,'Calculations M'!BY982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!BZ976,'Calculations M'!BZ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!CA976,'Calculations M'!CA982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!CB976,'Calculations M'!CB982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!CC976,'Calculations M'!CC982)","v":{"v":-1431.416666666666,"d":"(1,431)"}},{"$f":"SUM('Calculations M'!CD976,'Calculations M'!CD982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!CE976,'Calculations M'!CE982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CF976,'Calculations M'!CF982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CG976,'Calculations M'!CG982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!CH976,'Calculations M'!CH982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CI976,'Calculations M'!CI982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CJ976,'Calculations M'!CJ982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!CK976,'Calculations M'!CK982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CL976,'Calculations M'!CL982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CM976,'Calculations M'!CM982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!CN976,'Calculations M'!CN982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CO976,'Calculations M'!CO982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CP976,'Calculations M'!CP982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!CQ976,'Calculations M'!CQ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CR976,'Calculations M'!CR982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CS976,'Calculations M'!CS982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!CT976,'Calculations M'!CT982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CU976,'Calculations M'!CU982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CV976,'Calculations M'!CV982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!CW976,'Calculations M'!CW982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CX976,'Calculations M'!CX982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!CY976,'Calculations M'!CY982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!CZ976,'Calculations M'!CZ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DA976,'Calculations M'!DA982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DB976,'Calculations M'!DB982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!DC976,'Calculations M'!DC982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DD976,'Calculations M'!DD982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DE976,'Calculations M'!DE982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!DF976,'Calculations M'!DF982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DG976,'Calculations M'!DG982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DH976,'Calculations M'!DH982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!DI976,'Calculations M'!DI982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DJ976,'Calculations M'!DJ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DK976,'Calculations M'!DK982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!DL976,'Calculations M'!DL982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DM976,'Calculations M'!DM982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DN976,'Calculations M'!DN982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!DO976,'Calculations M'!DO982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DP976,'Calculations M'!DP982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DQ976,'Calculations M'!DQ982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!DR976,'Calculations M'!DR982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DS976,'Calculations M'!DS982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DT976,'Calculations M'!DT982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!DU976,'Calculations M'!DU982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DV976,'Calculations M'!DV982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DW976,'Calculations M'!DW982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!DX976,'Calculations M'!DX982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DY976,'Calculations M'!DY982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!DZ976,'Calculations M'!DZ982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!EA976,'Calculations M'!EA982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EB976,'Calculations M'!EB982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EC976,'Calculations M'!EC982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!ED976,'Calculations M'!ED982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EE976,'Calculations M'!EE982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EF976,'Calculations M'!EF982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!EG976,'Calculations M'!EG982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EH976,'Calculations M'!EH982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EI976,'Calculations M'!EI982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!EJ976,'Calculations M'!EJ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EK976,'Calculations M'!EK982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EL976,'Calculations M'!EL982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!EM976,'Calculations M'!EM982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EN976,'Calculations M'!EN982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EO976,'Calculations M'!EO982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!EP976,'Calculations M'!EP982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EQ976,'Calculations M'!EQ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!ER976,'Calculations M'!ER982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!ES976,'Calculations M'!ES982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!ET976,'Calculations M'!ET982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EU976,'Calculations M'!EU982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!EV976,'Calculations M'!EV982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EW976,'Calculations M'!EW982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EX976,'Calculations M'!EX982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!EY976,'Calculations M'!EY982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!EZ976,'Calculations M'!EZ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FA976,'Calculations M'!FA982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FB976,'Calculations M'!FB982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FC976,'Calculations M'!FC982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FD976,'Calculations M'!FD982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FE976,'Calculations M'!FE982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FF976,'Calculations M'!FF982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FG976,'Calculations M'!FG982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!FH976,'Calculations M'!FH982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FI976,'Calculations M'!FI982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FJ976,'Calculations M'!FJ982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FK976,'Calculations M'!FK982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FL976,'Calculations M'!FL982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FM976,'Calculations M'!FM982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FN976,'Calculations M'!FN982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FO976,'Calculations M'!FO982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FP976,'Calculations M'!FP982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FQ976,'Calculations M'!FQ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FR976,'Calculations M'!FR982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FS976,'Calculations M'!FS982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!FT976,'Calculations M'!FT982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FU976,'Calculations M'!FU982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FV976,'Calculations M'!FV982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FW976,'Calculations M'!FW982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FX976,'Calculations M'!FX982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!FY976,'Calculations M'!FY982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!FZ976,'Calculations M'!FZ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GA976,'Calculations M'!GA982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GB976,'Calculations M'!GB982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!GC976,'Calculations M'!GC982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GD976,'Calculations M'!GD982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GE976,'Calculations M'!GE982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!GF976,'Calculations M'!GF982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GG976,'Calculations M'!GG982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GH976,'Calculations M'!GH982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!GI976,'Calculations M'!GI982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GJ976,'Calculations M'!GJ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GK976,'Calculations M'!GK982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!GL976,'Calculations M'!GL982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GM976,'Calculations M'!GM982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GN976,'Calculations M'!GN982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!GO976,'Calculations M'!GO982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GP976,'Calculations M'!GP982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GQ976,'Calculations M'!GQ982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!GR976,'Calculations M'!GR982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GS976,'Calculations M'!GS982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GT976,'Calculations M'!GT982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!GU976,'Calculations M'!GU982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GV976,'Calculations M'!GV982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GW976,'Calculations M'!GW982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!GX976,'Calculations M'!GX982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GY976,'Calculations M'!GY982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!GZ976,'Calculations M'!GZ982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HA976,'Calculations M'!HA982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HB976,'Calculations M'!HB982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HC976,'Calculations M'!HC982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!HD976,'Calculations M'!HD982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HE976,'Calculations M'!HE982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HF976,'Calculations M'!HF982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HG976,'Calculations M'!HG982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HH976,'Calculations M'!HH982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HI976,'Calculations M'!HI982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HJ976,'Calculations M'!HJ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HK976,'Calculations M'!HK982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HL976,'Calculations M'!HL982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HM976,'Calculations M'!HM982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HN976,'Calculations M'!HN982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HO976,'Calculations M'!HO982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!HP976,'Calculations M'!HP982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HQ976,'Calculations M'!HQ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HR976,'Calculations M'!HR982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HS976,'Calculations M'!HS982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HT976,'Calculations M'!HT982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HU976,'Calculations M'!HU982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HV976,'Calculations M'!HV982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HW976,'Calculations M'!HW982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HX976,'Calculations M'!HX982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!HY976,'Calculations M'!HY982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!HZ976,'Calculations M'!HZ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IA976,'Calculations M'!IA982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!IB976,'Calculations M'!IB982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IC976,'Calculations M'!IC982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!ID976,'Calculations M'!ID982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!IE976,'Calculations M'!IE982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IF976,'Calculations M'!IF982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IG976,'Calculations M'!IG982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!IH976,'Calculations M'!IH982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!II976,'Calculations M'!II982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IJ976,'Calculations M'!IJ982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!IK976,'Calculations M'!IK982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IL976,'Calculations M'!IL982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IM976,'Calculations M'!IM982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!IN976,'Calculations M'!IN982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IO976,'Calculations M'!IO982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IP976,'Calculations M'!IP982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!IQ976,'Calculations M'!IQ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IR976,'Calculations M'!IR982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IS976,'Calculations M'!IS982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!IT976,'Calculations M'!IT982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IU976,'Calculations M'!IU982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IV976,'Calculations M'!IV982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!IW976,'Calculations M'!IW982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IX976,'Calculations M'!IX982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!IY976,'Calculations M'!IY982)","v":{"v":-2506.8333333333326,"d":"(2,507)"}},{"$f":"SUM('Calculations M'!IZ976,'Calculations M'!IZ982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!JA976,'Calculations M'!JA982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!JB976,'Calculations M'!JB982)","v":{"v":163.16666666666742,"d":"163"}},{"$f":"SUM('Calculations M'!JC976,'Calculations M'!JC982)","v":{"v":1498.1666666666674,"d":"1,498"}},{"$f":"SUM('Calculations M'!JD976,'Calculations M'!JD982)","v":{"v":-1431.416666666666,"d":"(1,431)"}},{"$f":"SUM('Calculations M'!JE976,'Calculations M'!JE982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!JF976,'Calculations M'!JF982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JG976,'Calculations M'!JG982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JH976,'Calculations M'!JH982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!JI976,'Calculations M'!JI982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JJ976,'Calculations M'!JJ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JK976,'Calculations M'!JK982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!JL976,'Calculations M'!JL982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JM976,'Calculations M'!JM982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JN976,'Calculations M'!JN982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!JO976,'Calculations M'!JO982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JP976,'Calculations M'!JP982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JQ976,'Calculations M'!JQ982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!JR976,'Calculations M'!JR982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JS976,'Calculations M'!JS982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JT976,'Calculations M'!JT982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!JU976,'Calculations M'!JU982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JV976,'Calculations M'!JV982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JW976,'Calculations M'!JW982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!JX976,'Calculations M'!JX982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JY976,'Calculations M'!JY982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!JZ976,'Calculations M'!JZ982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KA976,'Calculations M'!KA982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KB976,'Calculations M'!KB982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KC976,'Calculations M'!KC982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KD976,'Calculations M'!KD982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KE976,'Calculations M'!KE982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KF976,'Calculations M'!KF982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KG976,'Calculations M'!KG982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KH976,'Calculations M'!KH982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KI976,'Calculations M'!KI982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!KJ976,'Calculations M'!KJ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KK976,'Calculations M'!KK982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KL976,'Calculations M'!KL982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KM976,'Calculations M'!KM982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KN976,'Calculations M'!KN982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KO976,'Calculations M'!KO982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KP976,'Calculations M'!KP982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KQ976,'Calculations M'!KQ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KR976,'Calculations M'!KR982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KS976,'Calculations M'!KS982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KT976,'Calculations M'!KT982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KU976,'Calculations M'!KU982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!KV976,'Calculations M'!KV982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KW976,'Calculations M'!KW982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KX976,'Calculations M'!KX982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!KY976,'Calculations M'!KY982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!KZ976,'Calculations M'!KZ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LA976,'Calculations M'!LA982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LB976,'Calculations M'!LB982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LC976,'Calculations M'!LC982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LD976,'Calculations M'!LD982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LE976,'Calculations M'!LE982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LF976,'Calculations M'!LF982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LG976,'Calculations M'!LG982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!LH976,'Calculations M'!LH982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LI976,'Calculations M'!LI982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LJ976,'Calculations M'!LJ982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LK976,'Calculations M'!LK982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LL976,'Calculations M'!LL982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LM976,'Calculations M'!LM982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LN976,'Calculations M'!LN982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LO976,'Calculations M'!LO982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LP976,'Calculations M'!LP982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LQ976,'Calculations M'!LQ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LR976,'Calculations M'!LR982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LS976,'Calculations M'!LS982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!LT976,'Calculations M'!LT982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LU976,'Calculations M'!LU982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LV976,'Calculations M'!LV982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LW976,'Calculations M'!LW982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LX976,'Calculations M'!LX982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!LY976,'Calculations M'!LY982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!LZ976,'Calculations M'!LZ982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!MA976,'Calculations M'!MA982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!MB976,'Calculations M'!MB982)","v":{"v":-5696,"d":"(5,696)"}},{"$f":"SUM('Calculations M'!MC976,'Calculations M'!MC982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!MD976,'Calculations M'!MD982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!ME976,'Calculations M'!ME982)","v":{"v":-8366,"d":"(8,366)"}},{"$f":"SUM('Calculations M'!MF976,'Calculations M'!MF982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!MG976,'Calculations M'!MG982)","v":{"v":-4361,"d":"(4,361)"}},{"$f":"SUM('Calculations M'!MH976,'Calculations M'!MH982)","v":{"v":-5696,"d":"(5,696)"}}]
[{"$nulls":4},{"$f":"'Calculations M'!E989","v":"CM Contracted (Island - post FFR) CFADS Including VAT"},{"$nulls":13},0,{"v":-314669.53865230764,"d":"(314,670)"},{"v":-549530.3625292308,"d":"(549,530)"},{"v":-52131.75000000001,"d":"(52,132)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-16976.749999999996,"d":"(16,977)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"$nulls":3},{"$f":"SUM('Calculations M'!AU977,'Calculations M'!AU983)","v":0},{"$f":"SUM('Calculations M'!AV977,'Calculations M'!AV983)","v":0},{"$f":"SUM('Calculations M'!AW977,'Calculations M'!AW983)","v":0},{"$f":"SUM('Calculations M'!AX977,'Calculations M'!AX983)","v":0},{"$f":"SUM('Calculations M'!AY977,'Calculations M'!AY983)","v":0},{"$f":"SUM('Calculations M'!AZ977,'Calculations M'!AZ983)","v":0},{"$f":"SUM('Calculations M'!BA977,'Calculations M'!BA983)","v":0},{"$f":"SUM('Calculations M'!BB977,'Calculations M'!BB983)","v":0},{"$f":"SUM('Calculations M'!BC977,'Calculations M'!BC983)","v":{"v":-13350,"d":"(13,350)"}},{"$f":"SUM('Calculations M'!BD977,'Calculations M'!BD983)","v":{"v":-53531.46477538461,"d":"(53,531)"}},{"$f":"SUM('Calculations M'!BE977,'Calculations M'!BE983)","v":{"v":-50601.88144205127,"d":"(50,602)"}},{"$f":"SUM('Calculations M'!BF977,'Calculations M'!BF983)","v":{"v":-52122.29810871794,"d":"(52,122)"}},{"$f":"SUM('Calculations M'!BG977,'Calculations M'!BG983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BH977,'Calculations M'!BH983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BI977,'Calculations M'!BI983)","v":{"v":-51321.29810871794,"d":"(51,321)"}},{"$f":"SUM('Calculations M'!BJ977,'Calculations M'!BJ983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BK977,'Calculations M'!BK983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BL977,'Calculations M'!BL983)","v":{"v":-51321.29810871794,"d":"(51,321)"}},{"$f":"SUM('Calculations M'!BM977,'Calculations M'!BM983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BN977,'Calculations M'!BN983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BO977,'Calculations M'!BO983)","v":{"v":-60221.298108717936,"d":"(60,221)"}},{"$f":"SUM('Calculations M'!BP977,'Calculations M'!BP983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BQ977,'Calculations M'!BQ983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BR977,'Calculations M'!BR983)","v":{"v":-51321.29810871794,"d":"(51,321)"}},{"$f":"SUM('Calculations M'!BS977,'Calculations M'!BS983)","v":{"v":-46871.29810871794,"d":"(46,871)"}},{"$f":"SUM('Calculations M'!BT977,'Calculations M'!BT983)","v":{"v":-49800.88144205127,"d":"(49,801)"}},{"$f":"SUM('Calculations M'!BU977,'Calculations M'!BU983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!BV977,'Calculations M'!BV983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!BW977,'Calculations M'!BW983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!BX977,'Calculations M'!BX983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!BY977,'Calculations M'!BY983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!BZ977,'Calculations M'!BZ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!CA977,'Calculations M'!CA983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!CB977,'Calculations M'!CB983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!CC977,'Calculations M'!CC983)","v":{"v":-1386.9166666666665,"d":"(1,387)"}},{"$f":"SUM('Calculations M'!CD977,'Calculations M'!CD983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!CE977,'Calculations M'!CE983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CF977,'Calculations M'!CF983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CG977,'Calculations M'!CG983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!CH977,'Calculations M'!CH983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CI977,'Calculations M'!CI983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CJ977,'Calculations M'!CJ983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!CK977,'Calculations M'!CK983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CL977,'Calculations M'!CL983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CM977,'Calculations M'!CM983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!CN977,'Calculations M'!CN983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CO977,'Calculations M'!CO983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CP977,'Calculations M'!CP983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!CQ977,'Calculations M'!CQ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CR977,'Calculations M'!CR983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CS977,'Calculations M'!CS983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!CT977,'Calculations M'!CT983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CU977,'Calculations M'!CU983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CV977,'Calculations M'!CV983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!CW977,'Calculations M'!CW983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CX977,'Calculations M'!CX983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!CY977,'Calculations M'!CY983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!CZ977,'Calculations M'!CZ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DA977,'Calculations M'!DA983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DB977,'Calculations M'!DB983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!DC977,'Calculations M'!DC983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DD977,'Calculations M'!DD983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DE977,'Calculations M'!DE983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!DF977,'Calculations M'!DF983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DG977,'Calculations M'!DG983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DH977,'Calculations M'!DH983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!DI977,'Calculations M'!DI983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DJ977,'Calculations M'!DJ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DK977,'Calculations M'!DK983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!DL977,'Calculations M'!DL983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DM977,'Calculations M'!DM983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DN977,'Calculations M'!DN983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!DO977,'Calculations M'!DO983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DP977,'Calculations M'!DP983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DQ977,'Calculations M'!DQ983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!DR977,'Calculations M'!DR983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DS977,'Calculations M'!DS983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DT977,'Calculations M'!DT983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!DU977,'Calculations M'!DU983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DV977,'Calculations M'!DV983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DW977,'Calculations M'!DW983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!DX977,'Calculations M'!DX983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DY977,'Calculations M'!DY983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!DZ977,'Calculations M'!DZ983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!EA977,'Calculations M'!EA983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EB977,'Calculations M'!EB983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EC977,'Calculations M'!EC983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!ED977,'Calculations M'!ED983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EE977,'Calculations M'!EE983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EF977,'Calculations M'!EF983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!EG977,'Calculations M'!EG983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EH977,'Calculations M'!EH983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EI977,'Calculations M'!EI983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!EJ977,'Calculations M'!EJ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EK977,'Calculations M'!EK983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EL977,'Calculations M'!EL983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!EM977,'Calculations M'!EM983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EN977,'Calculations M'!EN983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EO977,'Calculations M'!EO983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!EP977,'Calculations M'!EP983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EQ977,'Calculations M'!EQ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!ER977,'Calculations M'!ER983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!ES977,'Calculations M'!ES983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!ET977,'Calculations M'!ET983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EU977,'Calculations M'!EU983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!EV977,'Calculations M'!EV983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EW977,'Calculations M'!EW983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EX977,'Calculations M'!EX983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!EY977,'Calculations M'!EY983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!EZ977,'Calculations M'!EZ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FA977,'Calculations M'!FA983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FB977,'Calculations M'!FB983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FC977,'Calculations M'!FC983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FD977,'Calculations M'!FD983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FE977,'Calculations M'!FE983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FF977,'Calculations M'!FF983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FG977,'Calculations M'!FG983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!FH977,'Calculations M'!FH983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FI977,'Calculations M'!FI983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FJ977,'Calculations M'!FJ983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FK977,'Calculations M'!FK983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FL977,'Calculations M'!FL983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FM977,'Calculations M'!FM983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FN977,'Calculations M'!FN983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FO977,'Calculations M'!FO983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FP977,'Calculations M'!FP983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FQ977,'Calculations M'!FQ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FR977,'Calculations M'!FR983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FS977,'Calculations M'!FS983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!FT977,'Calculations M'!FT983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FU977,'Calculations M'!FU983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FV977,'Calculations M'!FV983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FW977,'Calculations M'!FW983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FX977,'Calculations M'!FX983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!FY977,'Calculations M'!FY983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!FZ977,'Calculations M'!FZ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GA977,'Calculations M'!GA983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GB977,'Calculations M'!GB983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!GC977,'Calculations M'!GC983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GD977,'Calculations M'!GD983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GE977,'Calculations M'!GE983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!GF977,'Calculations M'!GF983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GG977,'Calculations M'!GG983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GH977,'Calculations M'!GH983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!GI977,'Calculations M'!GI983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GJ977,'Calculations M'!GJ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GK977,'Calculations M'!GK983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!GL977,'Calculations M'!GL983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GM977,'Calculations M'!GM983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GN977,'Calculations M'!GN983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!GO977,'Calculations M'!GO983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GP977,'Calculations M'!GP983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GQ977,'Calculations M'!GQ983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!GR977,'Calculations M'!GR983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GS977,'Calculations M'!GS983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GT977,'Calculations M'!GT983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!GU977,'Calculations M'!GU983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GV977,'Calculations M'!GV983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GW977,'Calculations M'!GW983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!GX977,'Calculations M'!GX983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GY977,'Calculations M'!GY983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!GZ977,'Calculations M'!GZ983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HA977,'Calculations M'!HA983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HB977,'Calculations M'!HB983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HC977,'Calculations M'!HC983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!HD977,'Calculations M'!HD983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HE977,'Calculations M'!HE983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HF977,'Calculations M'!HF983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HG977,'Calculations M'!HG983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HH977,'Calculations M'!HH983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HI977,'Calculations M'!HI983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HJ977,'Calculations M'!HJ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HK977,'Calculations M'!HK983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HL977,'Calculations M'!HL983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HM977,'Calculations M'!HM983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HN977,'Calculations M'!HN983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HO977,'Calculations M'!HO983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!HP977,'Calculations M'!HP983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HQ977,'Calculations M'!HQ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HR977,'Calculations M'!HR983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HS977,'Calculations M'!HS983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HT977,'Calculations M'!HT983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HU977,'Calculations M'!HU983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HV977,'Calculations M'!HV983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HW977,'Calculations M'!HW983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HX977,'Calculations M'!HX983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!HY977,'Calculations M'!HY983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!HZ977,'Calculations M'!HZ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IA977,'Calculations M'!IA983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!IB977,'Calculations M'!IB983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IC977,'Calculations M'!IC983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!ID977,'Calculations M'!ID983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!IE977,'Calculations M'!IE983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IF977,'Calculations M'!IF983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IG977,'Calculations M'!IG983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!IH977,'Calculations M'!IH983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!II977,'Calculations M'!II983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IJ977,'Calculations M'!IJ983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!IK977,'Calculations M'!IK983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IL977,'Calculations M'!IL983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IM977,'Calculations M'!IM983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!IN977,'Calculations M'!IN983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IO977,'Calculations M'!IO983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IP977,'Calculations M'!IP983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!IQ977,'Calculations M'!IQ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IR977,'Calculations M'!IR983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IS977,'Calculations M'!IS983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!IT977,'Calculations M'!IT983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IU977,'Calculations M'!IU983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IV977,'Calculations M'!IV983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!IW977,'Calculations M'!IW983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IX977,'Calculations M'!IX983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!IY977,'Calculations M'!IY983)","v":{"v":-11807.333333333332,"d":"(11,807)"}},{"$f":"SUM('Calculations M'!IZ977,'Calculations M'!IZ983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!JA977,'Calculations M'!JA983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!JB977,'Calculations M'!JB983)","v":{"v":-2907.333333333333,"d":"(2,907)"}},{"$f":"SUM('Calculations M'!JC977,'Calculations M'!JC983)","v":{"v":1542.666666666667,"d":"1,543"}},{"$f":"SUM('Calculations M'!JD977,'Calculations M'!JD983)","v":{"v":-1386.9166666666665,"d":"(1,387)"}},{"$f":"SUM('Calculations M'!JE977,'Calculations M'!JE983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!JF977,'Calculations M'!JF983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JG977,'Calculations M'!JG983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JH977,'Calculations M'!JH983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!JI977,'Calculations M'!JI983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JJ977,'Calculations M'!JJ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JK977,'Calculations M'!JK983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!JL977,'Calculations M'!JL983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JM977,'Calculations M'!JM983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JN977,'Calculations M'!JN983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!JO977,'Calculations M'!JO983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JP977,'Calculations M'!JP983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JQ977,'Calculations M'!JQ983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!JR977,'Calculations M'!JR983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JS977,'Calculations M'!JS983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JT977,'Calculations M'!JT983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!JU977,'Calculations M'!JU983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JV977,'Calculations M'!JV983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JW977,'Calculations M'!JW983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!JX977,'Calculations M'!JX983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JY977,'Calculations M'!JY983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!JZ977,'Calculations M'!JZ983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KA977,'Calculations M'!KA983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KB977,'Calculations M'!KB983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KC977,'Calculations M'!KC983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KD977,'Calculations M'!KD983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KE977,'Calculations M'!KE983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KF977,'Calculations M'!KF983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KG977,'Calculations M'!KG983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KH977,'Calculations M'!KH983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KI977,'Calculations M'!KI983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!KJ977,'Calculations M'!KJ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KK977,'Calculations M'!KK983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KL977,'Calculations M'!KL983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KM977,'Calculations M'!KM983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KN977,'Calculations M'!KN983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KO977,'Calculations M'!KO983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KP977,'Calculations M'!KP983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KQ977,'Calculations M'!KQ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KR977,'Calculations M'!KR983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KS977,'Calculations M'!KS983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KT977,'Calculations M'!KT983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KU977,'Calculations M'!KU983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!KV977,'Calculations M'!KV983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KW977,'Calculations M'!KW983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KX977,'Calculations M'!KX983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!KY977,'Calculations M'!KY983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!KZ977,'Calculations M'!KZ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LA977,'Calculations M'!LA983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LB977,'Calculations M'!LB983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LC977,'Calculations M'!LC983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LD977,'Calculations M'!LD983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LE977,'Calculations M'!LE983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LF977,'Calculations M'!LF983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LG977,'Calculations M'!LG983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!LH977,'Calculations M'!LH983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LI977,'Calculations M'!LI983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LJ977,'Calculations M'!LJ983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LK977,'Calculations M'!LK983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LL977,'Calculations M'!LL983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LM977,'Calculations M'!LM983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LN977,'Calculations M'!LN983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LO977,'Calculations M'!LO983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LP977,'Calculations M'!LP983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LQ977,'Calculations M'!LQ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LR977,'Calculations M'!LR983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LS977,'Calculations M'!LS983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!LT977,'Calculations M'!LT983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LU977,'Calculations M'!LU983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LV977,'Calculations M'!LV983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LW977,'Calculations M'!LW983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LX977,'Calculations M'!LX983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!LY977,'Calculations M'!LY983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!LZ977,'Calculations M'!LZ983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!MA977,'Calculations M'!MA983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!MB977,'Calculations M'!MB983)","v":{"v":-8766.5,"d":"(8,767)"}},{"$f":"SUM('Calculations M'!MC977,'Calculations M'!MC983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!MD977,'Calculations M'!MD983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!ME977,'Calculations M'!ME983)","v":{"v":-17666.5,"d":"(17,667)"}},{"$f":"SUM('Calculations M'!MF977,'Calculations M'!MF983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!MG977,'Calculations M'!MG983)","v":{"v":-4316.5,"d":"(4,317)"}},{"$f":"SUM('Calculations M'!MH977,'Calculations M'!MH983)","v":{"v":-8766.5,"d":"(8,767)"}}]
[{"$nulls":4},{"$f":"'Calculations M'!E990","v":"Other CFADS Including VAT"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM('Calculations M'!AU978,'Calculations M'!AU984)","v":0},{"$f":"SUM('Calculations M'!AV978,'Calculations M'!AV984)","v":0},{"$f":"SUM('Calculations M'!AW978,'Calculations M'!AW984)","v":0},{"$f":"SUM('Calculations M'!AX978,'Calculations M'!AX984)","v":0},{"$f":"SUM('Calculations M'!AY978,'Calculations M'!AY984)","v":0},{"$f":"SUM('Calculations M'!AZ978,'Calculations M'!AZ984)","v":0},{"$f":"SUM('Calculations M'!BA978,'Calculations M'!BA984)","v":0},{"$f":"SUM('Calculations M'!BB978,'Calculations M'!BB984)","v":0},{"$f":"SUM('Calculations M'!BC978,'Calculations M'!BC984)","v":0},{"$f":"SUM('Calculations M'!BD978,'Calculations M'!BD984)","v":0},{"$f":"SUM('Calculations M'!BE978,'Calculations M'!BE984)","v":0},{"$f":"SUM('Calculations M'!BF978,'Calculations M'!BF984)","v":0},{"$f":"SUM('Calculations M'!BG978,'Calculations M'!BG984)","v":0},{"$f":"SUM('Calculations M'!BH978,'Calculations M'!BH984)","v":0},{"$f":"SUM('Calculations M'!BI978,'Calculations M'!BI984)","v":0},{"$f":"SUM('Calculations M'!BJ978,'Calculations M'!BJ984)","v":0},{"$f":"SUM('Calculations M'!BK978,'Calculations M'!BK984)","v":0},{"$f":"SUM('Calculations M'!BL978,'Calculations M'!BL984)","v":0},{"$f":"SUM('Calculations M'!BM978,'Calculations M'!BM984)","v":0},{"$f":"SUM('Calculations M'!BN978,'Calculations M'!BN984)","v":0},{"$f":"SUM('Calculations M'!BO978,'Calculations M'!BO984)","v":0},{"$f":"SUM('Calculations M'!BP978,'Calculations M'!BP984)","v":0},{"$f":"SUM('Calculations M'!BQ978,'Calculations M'!BQ984)","v":0},{"$f":"SUM('Calculations M'!BR978,'Calculations M'!BR984)","v":0},{"$f":"SUM('Calculations M'!BS978,'Calculations M'!BS984)","v":0},{"$f":"SUM('Calculations M'!BT978,'Calculations M'!BT984)","v":0},{"$f":"SUM('Calculations M'!BU978,'Calculations M'!BU984)","v":0},{"$f":"SUM('Calculations M'!BV978,'Calculations M'!BV984)","v":0},{"$f":"SUM('Calculations M'!BW978,'Calculations M'!BW984)","v":0},{"$f":"SUM('Calculations M'!BX978,'Calculations M'!BX984)","v":0},{"$f":"SUM('Calculations M'!BY978,'Calculations M'!BY984)","v":0},{"$f":"SUM('Calculations M'!BZ978,'Calculations M'!BZ984)","v":0},{"$f":"SUM('Calculations M'!CA978,'Calculations M'!CA984)","v":0},{"$f":"SUM('Calculations M'!CB978,'Calculations M'!CB984)","v":0},{"$f":"SUM('Calculations M'!CC978,'Calculations M'!CC984)","v":0},{"$f":"SUM('Calculations M'!CD978,'Calculations M'!CD984)","v":0},{"$f":"SUM('Calculations M'!CE978,'Calculations M'!CE984)","v":0},{"$f":"SUM('Calculations M'!CF978,'Calculations M'!CF984)","v":0},{"$f":"SUM('Calculations M'!CG978,'Calculations M'!CG984)","v":0},{"$f":"SUM('Calculations M'!CH978,'Calculations M'!CH984)","v":0},{"$f":"SUM('Calculations M'!CI978,'Calculations M'!CI984)","v":0},{"$f":"SUM('Calculations M'!CJ978,'Calculations M'!CJ984)","v":0},{"$f":"SUM('Calculations M'!CK978,'Calculations M'!CK984)","v":0},{"$f":"SUM('Calculations M'!CL978,'Calculations M'!CL984)","v":0},{"$f":"SUM('Calculations M'!CM978,'Calculations M'!CM984)","v":0},{"$f":"SUM('Calculations M'!CN978,'Calculations M'!CN984)","v":0},{"$f":"SUM('Calculations M'!CO978,'Calculations M'!CO984)","v":0},{"$f":"SUM('Calculations M'!CP978,'Calculations M'!CP984)","v":0},{"$f":"SUM('Calculations M'!CQ978,'Calculations M'!CQ984)","v":0},{"$f":"SUM('Calculations M'!CR978,'Calculations M'!CR984)","v":0},{"$f":"SUM('Calculations M'!CS978,'Calculations M'!CS984)","v":0},{"$f":"SUM('Calculations M'!CT978,'Calculations M'!CT984)","v":0},{"$f":"SUM('Calculations M'!CU978,'Calculations M'!CU984)","v":0},{"$f":"SUM('Calculations M'!CV978,'Calculations M'!CV984)","v":0},{"$f":"SUM('Calculations M'!CW978,'Calculations M'!CW984)","v":0},{"$f":"SUM('Calculations M'!CX978,'Calculations M'!CX984)","v":0},{"$f":"SUM('Calculations M'!CY978,'Calculations M'!CY984)","v":0},{"$f":"SUM('Calculations M'!CZ978,'Calculations M'!CZ984)","v":0},{"$f":"SUM('Calculations M'!DA978,'Calculations M'!DA984)","v":0},{"$f":"SUM('Calculations M'!DB978,'Calculations M'!DB984)","v":0},{"$f":"SUM('Calculations M'!DC978,'Calculations M'!DC984)","v":0},{"$f":"SUM('Calculations M'!DD978,'Calculations M'!DD984)","v":0},{"$f":"SUM('Calculations M'!DE978,'Calculations M'!DE984)","v":0},{"$f":"SUM('Calculations M'!DF978,'Calculations M'!DF984)","v":0},{"$f":"SUM('Calculations M'!DG978,'Calculations M'!DG984)","v":0},{"$f":"SUM('Calculations M'!DH978,'Calculations M'!DH984)","v":0},{"$f":"SUM('Calculations M'!DI978,'Calculations M'!DI984)","v":0},{"$f":"SUM('Calculations M'!DJ978,'Calculations M'!DJ984)","v":0},{"$f":"SUM('Calculations M'!DK978,'Calculations M'!DK984)","v":0},{"$f":"SUM('Calculations M'!DL978,'Calculations M'!DL984)","v":0},{"$f":"SUM('Calculations M'!DM978,'Calculations M'!DM984)","v":0},{"$f":"SUM('Calculations M'!DN978,'Calculations M'!DN984)","v":0},{"$f":"SUM('Calculations M'!DO978,'Calculations M'!DO984)","v":0},{"$f":"SUM('Calculations M'!DP978,'Calculations M'!DP984)","v":0},{"$f":"SUM('Calculations M'!DQ978,'Calculations M'!DQ984)","v":0},{"$f":"SUM('Calculations M'!DR978,'Calculations M'!DR984)","v":0},{"$f":"SUM('Calculations M'!DS978,'Calculations M'!DS984)","v":0},{"$f":"SUM('Calculations M'!DT978,'Calculations M'!DT984)","v":0},{"$f":"SUM('Calculations M'!DU978,'Calculations M'!DU984)","v":0},{"$f":"SUM('Calculations M'!DV978,'Calculations M'!DV984)","v":0},{"$f":"SUM('Calculations M'!DW978,'Calculations M'!DW984)","v":0},{"$f":"SUM('Calculations M'!DX978,'Calculations M'!DX984)","v":0},{"$f":"SUM('Calculations M'!DY978,'Calculations M'!DY984)","v":0},{"$f":"SUM('Calculations M'!DZ978,'Calculations M'!DZ984)","v":0},{"$f":"SUM('Calculations M'!EA978,'Calculations M'!EA984)","v":0},{"$f":"SUM('Calculations M'!EB978,'Calculations M'!EB984)","v":0},{"$f":"SUM('Calculations M'!EC978,'Calculations M'!EC984)","v":0},{"$f":"SUM('Calculations M'!ED978,'Calculations M'!ED984)","v":0},{"$f":"SUM('Calculations M'!EE978,'Calculations M'!EE984)","v":0},{"$f":"SUM('Calculations M'!EF978,'Calculations M'!EF984)","v":0},{"$f":"SUM('Calculations M'!EG978,'Calculations M'!EG984)","v":0},{"$f":"SUM('Calculations M'!EH978,'Calculations M'!EH984)","v":0},{"$f":"SUM('Calculations M'!EI978,'Calculations M'!EI984)","v":0},{"$f":"SUM('Calculations M'!EJ978,'Calculations M'!EJ984)","v":0},{"$f":"SUM('Calculations M'!EK978,'Calculations M'!EK984)","v":0},{"$f":"SUM('Calculations M'!EL978,'Calculations M'!EL984)","v":0},{"$f":"SUM('Calculations M'!EM978,'Calculations M'!EM984)","v":0},{"$f":"SUM('Calculations M'!EN978,'Calculations M'!EN984)","v":0},{"$f":"SUM('Calculations M'!EO978,'Calculations M'!EO984)","v":0},{"$f":"SUM('Calculations M'!EP978,'Calculations M'!EP984)","v":0},{"$f":"SUM('Calculations M'!EQ978,'Calculations M'!EQ984)","v":0},{"$f":"SUM('Calculations M'!ER978,'Calculations M'!ER984)","v":0},{"$f":"SUM('Calculations M'!ES978,'Calculations M'!ES984)","v":0},{"$f":"SUM('Calculations M'!ET978,'Calculations M'!ET984)","v":0},{"$f":"SUM('Calculations M'!EU978,'Calculations M'!EU984)","v":0},{"$f":"SUM('Calculations M'!EV978,'Calculations M'!EV984)","v":0},{"$f":"SUM('Calculations M'!EW978,'Calculations M'!EW984)","v":0},{"$f":"SUM('Calculations M'!EX978,'Calculations M'!EX984)","v":0},{"$f":"SUM('Calculations M'!EY978,'Calculations M'!EY984)","v":0},{"$f":"SUM('Calculations M'!EZ978,'Calculations M'!EZ984)","v":0},{"$f":"SUM('Calculations M'!FA978,'Calculations M'!FA984)","v":0},{"$f":"SUM('Calculations M'!FB978,'Calculations M'!FB984)","v":0},{"$f":"SUM('Calculations M'!FC978,'Calculations M'!FC984)","v":0},{"$f":"SUM('Calculations M'!FD978,'Calculations M'!FD984)","v":0},{"$f":"SUM('Calculations M'!FE978,'Calculations M'!FE984)","v":0},{"$f":"SUM('Calculations M'!FF978,'Calculations M'!FF984)","v":0},{"$f":"SUM('Calculations M'!FG978,'Calculations M'!FG984)","v":0},{"$f":"SUM('Calculations M'!FH978,'Calculations M'!FH984)","v":0},{"$f":"SUM('Calculations M'!FI978,'Calculations M'!FI984)","v":0},{"$f":"SUM('Calculations M'!FJ978,'Calculations M'!FJ984)","v":0},{"$f":"SUM('Calculations M'!FK978,'Calculations M'!FK984)","v":0},{"$f":"SUM('Calculations M'!FL978,'Calculations M'!FL984)","v":0},{"$f":"SUM('Calculations M'!FM978,'Calculations M'!FM984)","v":0},{"$f":"SUM('Calculations M'!FN978,'Calculations M'!FN984)","v":0},{"$f":"SUM('Calculations M'!FO978,'Calculations M'!FO984)","v":0},{"$f":"SUM('Calculations M'!FP978,'Calculations M'!FP984)","v":0},{"$f":"SUM('Calculations M'!FQ978,'Calculations M'!FQ984)","v":0},{"$f":"SUM('Calculations M'!FR978,'Calculations M'!FR984)","v":0},{"$f":"SUM('Calculations M'!FS978,'Calculations M'!FS984)","v":0},{"$f":"SUM('Calculations M'!FT978,'Calculations M'!FT984)","v":0},{"$f":"SUM('Calculations M'!FU978,'Calculations M'!FU984)","v":0},{"$f":"SUM('Calculations M'!FV978,'Calculations M'!FV984)","v":0},{"$f":"SUM('Calculations M'!FW978,'Calculations M'!FW984)","v":0},{"$f":"SUM('Calculations M'!FX978,'Calculations M'!FX984)","v":0},{"$f":"SUM('Calculations M'!FY978,'Calculations M'!FY984)","v":0},{"$f":"SUM('Calculations M'!FZ978,'Calculations M'!FZ984)","v":0},{"$f":"SUM('Calculations M'!GA978,'Calculations M'!GA984)","v":0},{"$f":"SUM('Calculations M'!GB978,'Calculations M'!GB984)","v":0},{"$f":"SUM('Calculations M'!GC978,'Calculations M'!GC984)","v":0},{"$f":"SUM('Calculations M'!GD978,'Calculations M'!GD984)","v":0},{"$f":"SUM('Calculations M'!GE978,'Calculations M'!GE984)","v":0},{"$f":"SUM('Calculations M'!GF978,'Calculations M'!GF984)","v":0},{"$f":"SUM('Calculations M'!GG978,'Calculations M'!GG984)","v":0},{"$f":"SUM('Calculations M'!GH978,'Calculations M'!GH984)","v":0},{"$f":"SUM('Calculations M'!GI978,'Calculations M'!GI984)","v":0},{"$f":"SUM('Calculations M'!GJ978,'Calculations M'!GJ984)","v":0},{"$f":"SUM('Calculations M'!GK978,'Calculations M'!GK984)","v":0},{"$f":"SUM('Calculations M'!GL978,'Calculations M'!GL984)","v":0},{"$f":"SUM('Calculations M'!GM978,'Calculations M'!GM984)","v":0},{"$f":"SUM('Calculations M'!GN978,'Calculations M'!GN984)","v":0},{"$f":"SUM('Calculations M'!GO978,'Calculations M'!GO984)","v":0},{"$f":"SUM('Calculations M'!GP978,'Calculations M'!GP984)","v":0},{"$f":"SUM('Calculations M'!GQ978,'Calculations M'!GQ984)","v":0},{"$f":"SUM('Calculations M'!GR978,'Calculations M'!GR984)","v":0},{"$f":"SUM('Calculations M'!GS978,'Calculations M'!GS984)","v":0},{"$f":"SUM('Calculations M'!GT978,'Calculations M'!GT984)","v":0},{"$f":"SUM('Calculations M'!GU978,'Calculations M'!GU984)","v":0},{"$f":"SUM('Calculations M'!GV978,'Calculations M'!GV984)","v":0},{"$f":"SUM('Calculations M'!GW978,'Calculations M'!GW984)","v":0},{"$f":"SUM('Calculations M'!GX978,'Calculations M'!GX984)","v":0},{"$f":"SUM('Calculations M'!GY978,'Calculations M'!GY984)","v":0},{"$f":"SUM('Calculations M'!GZ978,'Calculations M'!GZ984)","v":0},{"$f":"SUM('Calculations M'!HA978,'Calculations M'!HA984)","v":0},{"$f":"SUM('Calculations M'!HB978,'Calculations M'!HB984)","v":0},{"$f":"SUM('Calculations M'!HC978,'Calculations M'!HC984)","v":0},{"$f":"SUM('Calculations M'!HD978,'Calculations M'!HD984)","v":0},{"$f":"SUM('Calculations M'!HE978,'Calculations M'!HE984)","v":0},{"$f":"SUM('Calculations M'!HF978,'Calculations M'!HF984)","v":0},{"$f":"SUM('Calculations M'!HG978,'Calculations M'!HG984)","v":0},{"$f":"SUM('Calculations M'!HH978,'Calculations M'!HH984)","v":0},{"$f":"SUM('Calculations M'!HI978,'Calculations M'!HI984)","v":0},{"$f":"SUM('Calculations M'!HJ978,'Calculations M'!HJ984)","v":0},{"$f":"SUM('Calculations M'!HK978,'Calculations M'!HK984)","v":0},{"$f":"SUM('Calculations M'!HL978,'Calculations M'!HL984)","v":0},{"$f":"SUM('Calculations M'!HM978,'Calculations M'!HM984)","v":0},{"$f":"SUM('Calculations M'!HN978,'Calculations M'!HN984)","v":0},{"$f":"SUM('Calculations M'!HO978,'Calculations M'!HO984)","v":0},{"$f":"SUM('Calculations M'!HP978,'Calculations M'!HP984)","v":0},{"$f":"SUM('Calculations M'!HQ978,'Calculations M'!HQ984)","v":0},{"$f":"SUM('Calculations M'!HR978,'Calculations M'!HR984)","v":0},{"$f":"SUM('Calculations M'!HS978,'Calculations M'!HS984)","v":0},{"$f":"SUM('Calculations M'!HT978,'Calculations M'!HT984)","v":0},{"$f":"SUM('Calculations M'!HU978,'Calculations M'!HU984)","v":0},{"$f":"SUM('Calculations M'!HV978,'Calculations M'!HV984)","v":0},{"$f":"SUM('Calculations M'!HW978,'Calculations M'!HW984)","v":0},{"$f":"SUM('Calculations M'!HX978,'Calculations M'!HX984)","v":0},{"$f":"SUM('Calculations M'!HY978,'Calculations M'!HY984)","v":0},{"$f":"SUM('Calculations M'!HZ978,'Calculations M'!HZ984)","v":0},{"$f":"SUM('Calculations M'!IA978,'Calculations M'!IA984)","v":0},{"$f":"SUM('Calculations M'!IB978,'Calculations M'!IB984)","v":0},{"$f":"SUM('Calculations M'!IC978,'Calculations M'!IC984)","v":0},{"$f":"SUM('Calculations M'!ID978,'Calculations M'!ID984)","v":0},{"$f":"SUM('Calculations M'!IE978,'Calculations M'!IE984)","v":0},{"$f":"SUM('Calculations M'!IF978,'Calculations M'!IF984)","v":0},{"$f":"SUM('Calculations M'!IG978,'Calculations M'!IG984)","v":0},{"$f":"SUM('Calculations M'!IH978,'Calculations M'!IH984)","v":0},{"$f":"SUM('Calculations M'!II978,'Calculations M'!II984)","v":0},{"$f":"SUM('Calculations M'!IJ978,'Calculations M'!IJ984)","v":0},{"$f":"SUM('Calculations M'!IK978,'Calculations M'!IK984)","v":0},{"$f":"SUM('Calculations M'!IL978,'Calculations M'!IL984)","v":0},{"$f":"SUM('Calculations M'!IM978,'Calculations M'!IM984)","v":0},{"$f":"SUM('Calculations M'!IN978,'Calculations M'!IN984)","v":0},{"$f":"SUM('Calculations M'!IO978,'Calculations M'!IO984)","v":0},{"$f":"SUM('Calculations M'!IP978,'Calculations M'!IP984)","v":0},{"$f":"SUM('Calculations M'!IQ978,'Calculations M'!IQ984)","v":0},{"$f":"SUM('Calculations M'!IR978,'Calculations M'!IR984)","v":0},{"$f":"SUM('Calculations M'!IS978,'Calculations M'!IS984)","v":0},{"$f":"SUM('Calculations M'!IT978,'Calculations M'!IT984)","v":0},{"$f":"SUM('Calculations M'!IU978,'Calculations M'!IU984)","v":0},{"$f":"SUM('Calculations M'!IV978,'Calculations M'!IV984)","v":0},{"$f":"SUM('Calculations M'!IW978,'Calculations M'!IW984)","v":0},{"$f":"SUM('Calculations M'!IX978,'Calculations M'!IX984)","v":0},{"$f":"SUM('Calculations M'!IY978,'Calculations M'!IY984)","v":0},{"$f":"SUM('Calculations M'!IZ978,'Calculations M'!IZ984)","v":0},{"$f":"SUM('Calculations M'!JA978,'Calculations M'!JA984)","v":0},{"$f":"SUM('Calculations M'!JB978,'Calculations M'!JB984)","v":0},{"$f":"SUM('Calculations M'!JC978,'Calculations M'!JC984)","v":0},{"$f":"SUM('Calculations M'!JD978,'Calculations M'!JD984)","v":0},{"$f":"SUM('Calculations M'!JE978,'Calculations M'!JE984)","v":0},{"$f":"SUM('Calculations M'!JF978,'Calculations M'!JF984)","v":0},{"$f":"SUM('Calculations M'!JG978,'Calculations M'!JG984)","v":0},{"$f":"SUM('Calculations M'!JH978,'Calculations M'!JH984)","v":0},{"$f":"SUM('Calculations M'!JI978,'Calculations M'!JI984)","v":0},{"$f":"SUM('Calculations M'!JJ978,'Calculations M'!JJ984)","v":0},{"$f":"SUM('Calculations M'!JK978,'Calculations M'!JK984)","v":0},{"$f":"SUM('Calculations M'!JL978,'Calculations M'!JL984)","v":0},{"$f":"SUM('Calculations M'!JM978,'Calculations M'!JM984)","v":0},{"$f":"SUM('Calculations M'!JN978,'Calculations M'!JN984)","v":0},{"$f":"SUM('Calculations M'!JO978,'Calculations M'!JO984)","v":0},{"$f":"SUM('Calculations M'!JP978,'Calculations M'!JP984)","v":0},{"$f":"SUM('Calculations M'!JQ978,'Calculations M'!JQ984)","v":0},{"$f":"SUM('Calculations M'!JR978,'Calculations M'!JR984)","v":0},{"$f":"SUM('Calculations M'!JS978,'Calculations M'!JS984)","v":0},{"$f":"SUM('Calculations M'!JT978,'Calculations M'!JT984)","v":0},{"$f":"SUM('Calculations M'!JU978,'Calculations M'!JU984)","v":0},{"$f":"SUM('Calculations M'!JV978,'Calculations M'!JV984)","v":0},{"$f":"SUM('Calculations M'!JW978,'Calculations M'!JW984)","v":0},{"$f":"SUM('Calculations M'!JX978,'Calculations M'!JX984)","v":0},{"$f":"SUM('Calculations M'!JY978,'Calculations M'!JY984)","v":0},{"$f":"SUM('Calculations M'!JZ978,'Calculations M'!JZ984)","v":0},{"$f":"SUM('Calculations M'!KA978,'Calculations M'!KA984)","v":0},{"$f":"SUM('Calculations M'!KB978,'Calculations M'!KB984)","v":0},{"$f":"SUM('Calculations M'!KC978,'Calculations M'!KC984)","v":0},{"$f":"SUM('Calculations M'!KD978,'Calculations M'!KD984)","v":0},{"$f":"SUM('Calculations M'!KE978,'Calculations M'!KE984)","v":0},{"$f":"SUM('Calculations M'!KF978,'Calculations M'!KF984)","v":0},{"$f":"SUM('Calculations M'!KG978,'Calculations M'!KG984)","v":0},{"$f":"SUM('Calculations M'!KH978,'Calculations M'!KH984)","v":0},{"$f":"SUM('Calculations M'!KI978,'Calculations M'!KI984)","v":0},{"$f":"SUM('Calculations M'!KJ978,'Calculations M'!KJ984)","v":0},{"$f":"SUM('Calculations M'!KK978,'Calculations M'!KK984)","v":0},{"$f":"SUM('Calculations M'!KL978,'Calculations M'!KL984)","v":0},{"$f":"SUM('Calculations M'!KM978,'Calculations M'!KM984)","v":0},{"$f":"SUM('Calculations M'!KN978,'Calculations M'!KN984)","v":0},{"$f":"SUM('Calculations M'!KO978,'Calculations M'!KO984)","v":0},{"$f":"SUM('Calculations M'!KP978,'Calculations M'!KP984)","v":0},{"$f":"SUM('Calculations M'!KQ978,'Calculations M'!KQ984)","v":0},{"$f":"SUM('Calculations M'!KR978,'Calculations M'!KR984)","v":0},{"$f":"SUM('Calculations M'!KS978,'Calculations M'!KS984)","v":0},{"$f":"SUM('Calculations M'!KT978,'Calculations M'!KT984)","v":0},{"$f":"SUM('Calculations M'!KU978,'Calculations M'!KU984)","v":0},{"$f":"SUM('Calculations M'!KV978,'Calculations M'!KV984)","v":0},{"$f":"SUM('Calculations M'!KW978,'Calculations M'!KW984)","v":0},{"$f":"SUM('Calculations M'!KX978,'Calculations M'!KX984)","v":0},{"$f":"SUM('Calculations M'!KY978,'Calculations M'!KY984)","v":0},{"$f":"SUM('Calculations M'!KZ978,'Calculations M'!KZ984)","v":0},{"$f":"SUM('Calculations M'!LA978,'Calculations M'!LA984)","v":0},{"$f":"SUM('Calculations M'!LB978,'Calculations M'!LB984)","v":0},{"$f":"SUM('Calculations M'!LC978,'Calculations M'!LC984)","v":0},{"$f":"SUM('Calculations M'!LD978,'Calculations M'!LD984)","v":0},{"$f":"SUM('Calculations M'!LE978,'Calculations M'!LE984)","v":0},{"$f":"SUM('Calculations M'!LF978,'Calculations M'!LF984)","v":0},{"$f":"SUM('Calculations M'!LG978,'Calculations M'!LG984)","v":0},{"$f":"SUM('Calculations M'!LH978,'Calculations M'!LH984)","v":0},{"$f":"SUM('Calculations M'!LI978,'Calculations M'!LI984)","v":0},{"$f":"SUM('Calculations M'!LJ978,'Calculations M'!LJ984)","v":0},{"$f":"SUM('Calculations M'!LK978,'Calculations M'!LK984)","v":0},{"$f":"SUM('Calculations M'!LL978,'Calculations M'!LL984)","v":0},{"$f":"SUM('Calculations M'!LM978,'Calculations M'!LM984)","v":0},{"$f":"SUM('Calculations M'!LN978,'Calculations M'!LN984)","v":0},{"$f":"SUM('Calculations M'!LO978,'Calculations M'!LO984)","v":0},{"$f":"SUM('Calculations M'!LP978,'Calculations M'!LP984)","v":0},{"$f":"SUM('Calculations M'!LQ978,'Calculations M'!LQ984)","v":0},{"$f":"SUM('Calculations M'!LR978,'Calculations M'!LR984)","v":0},{"$f":"SUM('Calculations M'!LS978,'Calculations M'!LS984)","v":0},{"$f":"SUM('Calculations M'!LT978,'Calculations M'!LT984)","v":0},{"$f":"SUM('Calculations M'!LU978,'Calculations M'!LU984)","v":0},{"$f":"SUM('Calculations M'!LV978,'Calculations M'!LV984)","v":0},{"$f":"SUM('Calculations M'!LW978,'Calculations M'!LW984)","v":0},{"$f":"SUM('Calculations M'!LX978,'Calculations M'!LX984)","v":0},{"$f":"SUM('Calculations M'!LY978,'Calculations M'!LY984)","v":0},{"$f":"SUM('Calculations M'!LZ978,'Calculations M'!LZ984)","v":0},{"$f":"SUM('Calculations M'!MA978,'Calculations M'!MA984)","v":0},{"$f":"SUM('Calculations M'!MB978,'Calculations M'!MB984)","v":0},{"$f":"SUM('Calculations M'!MC978,'Calculations M'!MC984)","v":0},{"$f":"SUM('Calculations M'!MD978,'Calculations M'!MD984)","v":0},{"$f":"SUM('Calculations M'!ME978,'Calculations M'!ME984)","v":0},{"$f":"SUM('Calculations M'!MF978,'Calculations M'!MF984)","v":0},{"$f":"SUM('Calculations M'!MG978,'Calculations M'!MG984)","v":0},{"$f":"SUM('Calculations M'!MH978,'Calculations M'!MH984)","v":0}]
[]
[{"$nulls":4},"All"]
[{"$nulls":4},"CFADS",{"$nulls":13},{"$f":"MAX(0,'Calculations M'!S842)","v":0},{"$f":"MAX(0,'Calculations M'!T842)","v":{"v":142760.9735938463,"d":"142,761"}},{"$f":"MAX(0,'Calculations M'!U842)","v":{"v":382770.7965025199,"d":"382,771"}},{"$f":"MAX(0,'Calculations M'!V842)","v":{"v":272890.3119200001,"d":"272,890"}},{"$f":"MAX(0,'Calculations M'!W842)","v":{"v":271396.48608000006,"d":"271,396"}},{"$f":"MAX(0,'Calculations M'!X842)","v":{"v":241876.22560000006,"d":"241,876"}},{"$f":"MAX(0,'Calculations M'!Y842)","v":{"v":227098.77952,"d":"227,099"}},{"$f":"MAX(0,'Calculations M'!Z842)","v":{"v":213584.57807999995,"d":"213,585"}},{"$f":"MAX(0,'Calculations M'!AA842)","v":{"v":206498.34112000003,"d":"206,498"}},{"$f":"MAX(0,'Calculations M'!AB842)","v":{"v":200231.08928,"d":"200,231"}},{"$f":"MAX(0,'Calculations M'!AC842)","v":{"v":196814.4576,"d":"196,814"}},{"$f":"MAX(0,'Calculations M'!AD842)","v":{"v":190652.18304000003,"d":"190,652"}},{"$f":"MAX(0,'Calculations M'!AE842)","v":{"v":188533.42768000002,"d":"188,533"}},{"$f":"MAX(0,'Calculations M'!AF842)","v":{"v":187411.68591999996,"d":"187,412"}},{"$f":"MAX(0,'Calculations M'!AG842)","v":{"v":189880.27536000003,"d":"189,880"}},{"$f":"MAX(0,'Calculations M'!AH842)","v":{"v":187892.47104000003,"d":"187,892"}},{"$f":"MAX(0,'Calculations M'!AI842)","v":{"v":185328.64448000005,"d":"185,329"}},{"$f":"MAX(0,'Calculations M'!AJ842)","v":{"v":180913.10528000008,"d":"180,913"}},{"$f":"MAX(0,'Calculations M'!AK842)","v":{"v":169104.094,"d":"169,104"}},{"$f":"MAX(0,'Calculations M'!AL842)","v":{"v":103961.93952000003,"d":"103,962"}},{"$f":"MAX(0,'Calculations M'!AM842)","v":{"v":102858.05472000001,"d":"102,858"}},{"$f":"MAX(0,'Calculations M'!AN842)","v":{"v":101754.16992000001,"d":"101,754"}},{"$f":"MAX(0,'Calculations M'!AO842)","v":{"v":101765.53344000001,"d":"101,766"}},{"$f":"MAX(0,'Calculations M'!AP842)","v":{"v":38571.645919999995,"d":"38,572"}},{"$f":"MAX(0,'Calculations M'!AQ842)","v":0},{"$nulls":3},{"$f":"MAX(0,'Calculations M'!AU842)","v":0},{"$f":"MAX(0,'Calculations M'!AV842)","v":0},{"$f":"MAX(0,'Calculations M'!AW842)","v":0},{"$f":"MAX(0,'Calculations M'!AX842)","v":0},{"$f":"MAX(0,'Calculations M'!AY842)","v":0},{"$f":"MAX(0,'Calculations M'!AZ842)","v":0},{"$f":"MAX(0,'Calculations M'!BA842)","v":0},{"$f":"MAX(0,'Calculations M'!BB842)","v":0},{"$f":"MAX(0,'Calculations M'!BC842)","v":0},{"$f":"MAX(0,'Calculations M'!BD842)","v":{"v":15571.357481025663,"d":"15,571"}},{"$f":"MAX(0,'Calculations M'!BE842)","v":{"v":21887.519522051298,"d":"21,888"}},{"$f":"MAX(0,'Calculations M'!BF842)","v":{"v":21430.524147692326,"d":"21,431"}},{"$f":"MAX(0,'Calculations M'!BG842)","v":{"v":37277.10285538464,"d":"37,277"}},{"$f":"MAX(0,'Calculations M'!BH842)","v":{"v":37277.10285538464,"d":"37,277"}},{"$f":"MAX(0,'Calculations M'!BI842)","v":{"v":22667.366732307724,"d":"22,667"}},{"$f":"MAX(0,'Calculations M'!BJ842)","v":{"v":32827.10285538464,"d":"32,827"}},{"$f":"MAX(0,'Calculations M'!BK842)","v":{"v":29440.524147692326,"d":"29,441"}},{"$f":"MAX(0,'Calculations M'!BL842)","v":{"v":28377.10285538464,"d":"28,377"}},{"$f":"MAX(0,'Calculations M'!BM842)","v":{"v":56782.26359175044,"d":"56,782"}},{"$f":"MAX(0,'Calculations M'!BN842)","v":{"v":32827.10285538464,"d":"32,827"}},{"$f":"MAX(0,'Calculations M'!BO842)","v":{"v":19477.10285538464,"d":"19,477"}},{"$f":"MAX(0,'Calculations M'!BP842)","v":{"v":29440.524147692326,"d":"29,441"}},{"$f":"MAX(0,'Calculations M'!BQ842)","v":{"v":32827.10285538464,"d":"32,827"}},{"$f":"MAX(0,'Calculations M'!BR842)","v":{"v":29440.524147692326,"d":"29,441"}},{"$f":"MAX(0,'Calculations M'!BS842)","v":{"v":37277.10285538464,"d":"37,277"}},{"$f":"MAX(0,'Calculations M'!BT842)","v":{"v":34347.5195220513,"d":"34,348"}},{"$f":"MAX(0,'Calculations M'!BU842)","v":{"v":19706.823813333336,"d":"19,707"}},{"$f":"MAX(0,'Calculations M'!BV842)","v":{"v":22846.402053333346,"d":"22,846"}},{"$f":"MAX(0,'Calculations M'!BW842)","v":{"v":21276.612933333345,"d":"21,277"}},{"$f":"MAX(0,'Calculations M'!BX842)","v":{"v":18396.402053333346,"d":"18,396"}},{"$f":"MAX(0,'Calculations M'!BY842)","v":{"v":21276.612933333345,"d":"21,277"}},{"$f":"MAX(0,'Calculations M'!BZ842)","v":{"v":22846.402053333346,"d":"22,846"}},{"$f":"MAX(0,'Calculations M'!CA842)","v":{"v":9496.402053333344,"d":"9,496"}},{"$f":"MAX(0,'Calculations M'!CB842)","v":{"v":21276.612933333345,"d":"21,277"}},{"$f":"MAX(0,'Calculations M'!CC842)","v":{"v":25775.98538666668,"d":"25,776"}},{"$f":"MAX(0,'Calculations M'!CD842)","v":{"v":27135.77960000001,"d":"27,136"}},{"$f":"MAX(0,'Calculations M'!CE842)","v":{"v":33155.56872000001,"d":"33,156"}},{"$f":"MAX(0,'Calculations M'!CF842)","v":{"v":29071.6008,"d":"29,072"}},{"$f":"MAX(0,'Calculations M'!CG842)","v":{"v":20335.930400000012,"d":"20,336"}},{"$f":"MAX(0,'Calculations M'!CH842)","v":{"v":24621.6008,"d":"24,622"}},{"$f":"MAX(0,'Calculations M'!CI842)","v":{"v":23193.044,"d":"23,193"}},{"$f":"MAX(0,'Calculations M'!CJ842)","v":{"v":20171.6008,"d":"20,172"}},{"$f":"MAX(0,'Calculations M'!CK842)","v":{"v":23193.044,"d":"23,193"}},{"$f":"MAX(0,'Calculations M'!CL842)","v":{"v":24621.6008,"d":"24,622"}},{"$f":"MAX(0,'Calculations M'!CM842)","v":{"v":11271.600799999998,"d":"11,272"}},{"$f":"MAX(0,'Calculations M'!CN842)","v":{"v":23193.044,"d":"23,193"}},{"$f":"MAX(0,'Calculations M'!CO842)","v":{"v":24621.6008,"d":"24,622"}},{"$f":"MAX(0,'Calculations M'!CP842)","v":{"v":23193.044,"d":"23,193"}},{"$f":"MAX(0,'Calculations M'!CQ842)","v":{"v":29071.6008,"d":"29,072"}},{"$f":"MAX(0,'Calculations M'!CR842)","v":{"v":26348.95552000001,"d":"26,349"}},{"$f":"MAX(0,'Calculations M'!CS842)","v":{"v":17895.749760000006,"d":"17,896"}},{"$f":"MAX(0,'Calculations M'!CT842)","v":{"v":21898.95552000001,"d":"21,899"}},{"$f":"MAX(0,'Calculations M'!CU842)","v":{"v":20564.5536,"d":"20,565"}},{"$f":"MAX(0,'Calculations M'!CV842)","v":{"v":17448.95552000001,"d":"17,449"}},{"$f":"MAX(0,'Calculations M'!CW842)","v":{"v":20564.5536,"d":"20,565"}},{"$f":"MAX(0,'Calculations M'!CX842)","v":{"v":21898.95552000001,"d":"21,899"}},{"$f":"MAX(0,'Calculations M'!CY842)","v":{"v":8548.955520000009,"d":"8,549"}},{"$f":"MAX(0,'Calculations M'!CZ842)","v":{"v":20564.5536,"d":"20,565"}},{"$f":"MAX(0,'Calculations M'!DA842)","v":{"v":21898.95552000001,"d":"21,899"}},{"$f":"MAX(0,'Calculations M'!DB842)","v":{"v":20564.5536,"d":"20,565"}},{"$f":"MAX(0,'Calculations M'!DC842)","v":{"v":26348.95552000001,"d":"26,349"}},{"$f":"MAX(0,'Calculations M'!DD842)","v":{"v":24940.690720000006,"d":"24,941"}},{"$f":"MAX(0,'Calculations M'!DE842)","v":{"v":16633.587359999998,"d":"16,634"}},{"$f":"MAX(0,'Calculations M'!DF842)","v":{"v":20490.690720000006,"d":"20,491"}},{"$f":"MAX(0,'Calculations M'!DG842)","v":{"v":19204.9896,"d":"19,205"}},{"$f":"MAX(0,'Calculations M'!DH842)","v":{"v":16040.690720000004,"d":"16,041"}},{"$f":"MAX(0,'Calculations M'!DI842)","v":{"v":19204.9896,"d":"19,205"}},{"$f":"MAX(0,'Calculations M'!DJ842)","v":{"v":20490.690720000006,"d":"20,491"}},{"$f":"MAX(0,'Calculations M'!DK842)","v":{"v":7140.690720000004,"d":"7,141"}},{"$f":"MAX(0,'Calculations M'!DL842)","v":{"v":19204.9896,"d":"19,205"}},{"$f":"MAX(0,'Calculations M'!DM842)","v":{"v":20490.690720000006,"d":"20,491"}},{"$f":"MAX(0,'Calculations M'!DN842)","v":{"v":19204.9896,"d":"19,205"}},{"$f":"MAX(0,'Calculations M'!DO842)","v":{"v":24940.690720000006,"d":"24,941"}},{"$f":"MAX(0,'Calculations M'!DP842)","v":{"v":23814.078879999994,"d":"23,814"}},{"$f":"MAX(0,'Calculations M'!DQ842)","v":{"v":16870.59792,"d":"16,871"}},{"$f":"MAX(0,'Calculations M'!DR842)","v":{"v":19364.078879999994,"d":"19,364"}},{"$f":"MAX(0,'Calculations M'!DS842)","v":{"v":18117.3384,"d":"18,117"}},{"$f":"MAX(0,'Calculations M'!DT842)","v":{"v":14914.078879999992,"d":"14,914"}},{"$f":"MAX(0,'Calculations M'!DU842)","v":{"v":18117.3384,"d":"18,117"}},{"$f":"MAX(0,'Calculations M'!DV842)","v":{"v":19364.078879999994,"d":"19,364"}},{"$f":"MAX(0,'Calculations M'!DW842)","v":{"v":6014.078879999992,"d":"6,014"}},{"$f":"MAX(0,'Calculations M'!DX842)","v":{"v":18117.3384,"d":"18,117"}},{"$f":"MAX(0,'Calculations M'!DY842)","v":{"v":19364.078879999994,"d":"19,364"}},{"$f":"MAX(0,'Calculations M'!DZ842)","v":{"v":18117.3384,"d":"18,117"}},{"$f":"MAX(0,'Calculations M'!EA842)","v":{"v":23814.078879999994,"d":"23,814"}},{"$f":"MAX(0,'Calculations M'!EB842)","v":{"v":23203.830800000003,"d":"23,204"}},{"$f":"MAX(0,'Calculations M'!EC842)","v":{"v":15076.9204,"d":"15,077"}},{"$f":"MAX(0,'Calculations M'!ED842)","v":{"v":18753.830800000003,"d":"18,754"}},{"$f":"MAX(0,'Calculations M'!EE842)","v":{"v":17528.194000000003,"d":"17,528"}},{"$f":"MAX(0,'Calculations M'!EF842)","v":{"v":14303.830800000002,"d":"14,304"}},{"$f":"MAX(0,'Calculations M'!EG842)","v":{"v":17528.194000000003,"d":"17,528"}},{"$f":"MAX(0,'Calculations M'!EH842)","v":{"v":18753.830800000003,"d":"18,754"}},{"$f":"MAX(0,'Calculations M'!EI842)","v":{"v":5403.830800000002,"d":"5,404"}},{"$f":"MAX(0,'Calculations M'!EJ842)","v":{"v":17528.194000000003,"d":"17,528"}},{"$f":"MAX(0,'Calculations M'!EK842)","v":{"v":18753.830800000003,"d":"18,754"}},{"$f":"MAX(0,'Calculations M'!EL842)","v":{"v":17528.194000000003,"d":"17,528"}},{"$f":"MAX(0,'Calculations M'!EM842)","v":{"v":23203.830800000003,"d":"23,204"}},{"$f":"MAX(0,'Calculations M'!EN842)","v":{"v":22640.524879999997,"d":"22,641"}},{"$f":"MAX(0,'Calculations M'!EO842)","v":{"v":14572.055440000002,"d":"14,572"}},{"$f":"MAX(0,'Calculations M'!EP842)","v":{"v":18190.524879999997,"d":"18,191"}},{"$f":"MAX(0,'Calculations M'!EQ842)","v":{"v":16984.3684,"d":"16,984"}},{"$f":"MAX(0,'Calculations M'!ER842)","v":{"v":13740.524879999995,"d":"13,741"}},{"$f":"MAX(0,'Calculations M'!ES842)","v":{"v":16984.3684,"d":"16,984"}},{"$f":"MAX(0,'Calculations M'!ET842)","v":{"v":18190.524879999997,"d":"18,191"}},{"$f":"MAX(0,'Calculations M'!EU842)","v":{"v":4840.524879999995,"d":"4,841"}},{"$f":"MAX(0,'Calculations M'!EV842)","v":{"v":16984.3684,"d":"16,984"}},{"$f":"MAX(0,'Calculations M'!EW842)","v":{"v":18190.524879999997,"d":"18,191"}},{"$f":"MAX(0,'Calculations M'!EX842)","v":{"v":16984.3684,"d":"16,984"}},{"$f":"MAX(0,'Calculations M'!EY842)","v":{"v":22640.524879999997,"d":"22,641"}},{"$f":"MAX(0,'Calculations M'!EZ842)","v":{"v":22264.9876,"d":"22,265"}},{"$f":"MAX(0,'Calculations M'!FA842)","v":{"v":14235.478800000003,"d":"14,235"}},{"$f":"MAX(0,'Calculations M'!FB842)","v":{"v":17814.9876,"d":"17,815"}},{"$f":"MAX(0,'Calculations M'!FC842)","v":{"v":16621.818,"d":"16,622"}},{"$f":"MAX(0,'Calculations M'!FD842)","v":{"v":13364.987599999999,"d":"13,365"}},{"$f":"MAX(0,'Calculations M'!FE842)","v":{"v":16621.818,"d":"16,622"}},{"$f":"MAX(0,'Calculations M'!FF842)","v":{"v":17814.9876,"d":"17,815"}},{"$f":"MAX(0,'Calculations M'!FG842)","v":{"v":4464.987599999999,"d":"4,465"}},{"$f":"MAX(0,'Calculations M'!FH842)","v":{"v":16621.818,"d":"16,622"}},{"$f":"MAX(0,'Calculations M'!FI842)","v":{"v":17814.9876,"d":"17,815"}},{"$f":"MAX(0,'Calculations M'!FJ842)","v":{"v":16621.818,"d":"16,622"}},{"$f":"MAX(0,'Calculations M'!FK842)","v":{"v":22264.9876,"d":"22,265"}},{"$f":"MAX(0,'Calculations M'!FL842)","v":{"v":21795.566000000006,"d":"21,796"}},{"$f":"MAX(0,'Calculations M'!FM842)","v":{"v":14991.694000000001,"d":"14,992"}},{"$f":"MAX(0,'Calculations M'!FN842)","v":{"v":17345.566000000006,"d":"17,346"}},{"$f":"MAX(0,'Calculations M'!FO842)","v":{"v":16168.630000000003,"d":"16,169"}},{"$f":"MAX(0,'Calculations M'!FP842)","v":{"v":12895.566000000004,"d":"12,896"}},{"$f":"MAX(0,'Calculations M'!FQ842)","v":{"v":16168.630000000003,"d":"16,169"}},{"$f":"MAX(0,'Calculations M'!FR842)","v":{"v":17345.566000000006,"d":"17,346"}},{"$f":"MAX(0,'Calculations M'!FS842)","v":{"v":3995.5660000000044,"d":"3,996"}},{"$f":"MAX(0,'Calculations M'!FT842)","v":{"v":16168.630000000003,"d":"16,169"}},{"$f":"MAX(0,'Calculations M'!FU842)","v":{"v":17345.566000000006,"d":"17,346"}},{"$f":"MAX(0,'Calculations M'!FV842)","v":{"v":16168.630000000003,"d":"16,169"}},{"$f":"MAX(0,'Calculations M'!FW842)","v":{"v":21795.566000000006,"d":"21,796"}},{"$f":"MAX(0,'Calculations M'!FX842)","v":{"v":21607.797360000004,"d":"21,608"}},{"$f":"MAX(0,'Calculations M'!FY842)","v":{"v":13646.46968,"d":"13,646"}},{"$f":"MAX(0,'Calculations M'!FZ842)","v":{"v":17157.797360000004,"d":"17,158"}},{"$f":"MAX(0,'Calculations M'!GA842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!GB842)","v":{"v":12707.797360000002,"d":"12,708"}},{"$f":"MAX(0,'Calculations M'!GC842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!GD842)","v":{"v":17157.797360000004,"d":"17,158"}},{"$f":"MAX(0,'Calculations M'!GE842)","v":{"v":3807.7973600000023,"d":"3,808"}},{"$f":"MAX(0,'Calculations M'!GF842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!GG842)","v":{"v":17157.797360000004,"d":"17,158"}},{"$f":"MAX(0,'Calculations M'!GH842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!GI842)","v":{"v":21607.797360000004,"d":"21,608"}},{"$f":"MAX(0,'Calculations M'!GJ842)","v":{"v":21466.970879999993,"d":"21,467"}},{"$f":"MAX(0,'Calculations M'!GK842)","v":{"v":13520.253439999999,"d":"13,520"}},{"$f":"MAX(0,'Calculations M'!GL842)","v":{"v":17016.970879999993,"d":"17,017"}},{"$f":"MAX(0,'Calculations M'!GM842)","v":{"v":15851.398399999996,"d":"15,851"}},{"$f":"MAX(0,'Calculations M'!GN842)","v":{"v":12566.970879999992,"d":"12,567"}},{"$f":"MAX(0,'Calculations M'!GO842)","v":{"v":15851.398399999996,"d":"15,851"}},{"$f":"MAX(0,'Calculations M'!GP842)","v":{"v":17016.970879999993,"d":"17,017"}},{"$f":"MAX(0,'Calculations M'!GQ842)","v":{"v":3666.9708799999917,"d":"3,667"}},{"$f":"MAX(0,'Calculations M'!GR842)","v":{"v":15851.398399999996,"d":"15,851"}},{"$f":"MAX(0,'Calculations M'!GS842)","v":{"v":17016.970879999993,"d":"17,017"}},{"$f":"MAX(0,'Calculations M'!GT842)","v":{"v":15851.398399999996,"d":"15,851"}},{"$f":"MAX(0,'Calculations M'!GU842)","v":{"v":21466.970879999993,"d":"21,467"}},{"$f":"MAX(0,'Calculations M'!GV842)","v":{"v":21607.797360000004,"d":"21,608"}},{"$f":"MAX(0,'Calculations M'!GW842)","v":{"v":13646.46968,"d":"13,646"}},{"$f":"MAX(0,'Calculations M'!GX842)","v":{"v":17157.797360000004,"d":"17,158"}},{"$f":"MAX(0,'Calculations M'!GY842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!GZ842)","v":{"v":12707.797360000002,"d":"12,708"}},{"$f":"MAX(0,'Calculations M'!HA842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!HB842)","v":{"v":17157.797360000004,"d":"17,158"}},{"$f":"MAX(0,'Calculations M'!HC842)","v":{"v":3807.7973600000023,"d":"3,808"}},{"$f":"MAX(0,'Calculations M'!HD842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!HE842)","v":{"v":17157.797360000004,"d":"17,158"}},{"$f":"MAX(0,'Calculations M'!HF842)","v":{"v":15987.3548,"d":"15,987"}},{"$f":"MAX(0,'Calculations M'!HG842)","v":{"v":21607.797360000004,"d":"21,608"}},{"$f":"MAX(0,'Calculations M'!HH842)","v":{"v":21560.855200000005,"d":"21,561"}},{"$f":"MAX(0,'Calculations M'!HI842)","v":{"v":14773.216800000007,"d":"14,773"}},{"$f":"MAX(0,'Calculations M'!HJ842)","v":{"v":17110.855200000005,"d":"17,111"}},{"$f":"MAX(0,'Calculations M'!HK842)","v":{"v":15942.036000000006,"d":"15,942"}},{"$f":"MAX(0,'Calculations M'!HL842)","v":{"v":12660.855200000004,"d":"12,661"}},{"$f":"MAX(0,'Calculations M'!HM842)","v":{"v":15942.036000000006,"d":"15,942"}},{"$f":"MAX(0,'Calculations M'!HN842)","v":{"v":17110.855200000005,"d":"17,111"}},{"$f":"MAX(0,'Calculations M'!HO842)","v":{"v":3760.8552000000036,"d":"3,761"}},{"$f":"MAX(0,'Calculations M'!HP842)","v":{"v":15942.036000000006,"d":"15,942"}},{"$f":"MAX(0,'Calculations M'!HQ842)","v":{"v":17110.855200000005,"d":"17,111"}},{"$f":"MAX(0,'Calculations M'!HR842)","v":{"v":15942.036000000006,"d":"15,942"}},{"$f":"MAX(0,'Calculations M'!HS842)","v":{"v":21560.855200000005,"d":"21,561"}},{"$f":"MAX(0,'Calculations M'!HT842)","v":{"v":21373.086560000003,"d":"21,373"}},{"$f":"MAX(0,'Calculations M'!HU842)","v":{"v":13436.109280000002,"d":"13,436"}},{"$f":"MAX(0,'Calculations M'!HV842)","v":{"v":16923.086560000003,"d":"16,923"}},{"$f":"MAX(0,'Calculations M'!HW842)","v":{"v":15760.760800000002,"d":"15,761"}},{"$f":"MAX(0,'Calculations M'!HX842)","v":{"v":12473.086560000002,"d":"12,473"}},{"$f":"MAX(0,'Calculations M'!HY842)","v":{"v":15760.760800000002,"d":"15,761"}},{"$f":"MAX(0,'Calculations M'!HZ842)","v":{"v":16923.086560000003,"d":"16,923"}},{"$f":"MAX(0,'Calculations M'!IA842)","v":{"v":3573.0865600000016,"d":"3,573"}},{"$f":"MAX(0,'Calculations M'!IB842)","v":{"v":15760.760800000002,"d":"15,761"}},{"$f":"MAX(0,'Calculations M'!IC842)","v":{"v":16923.086560000003,"d":"16,923"}},{"$f":"MAX(0,'Calculations M'!ID842)","v":{"v":15760.760800000002,"d":"15,761"}},{"$f":"MAX(0,'Calculations M'!IE842)","v":{"v":21373.086560000003,"d":"21,373"}},{"$f":"MAX(0,'Calculations M'!IF842)","v":{"v":20997.549280000007,"d":"20,998"}},{"$f":"MAX(0,'Calculations M'!IG842)","v":{"v":13099.532640000003,"d":"13,100"}},{"$f":"MAX(0,'Calculations M'!IH842)","v":{"v":16547.549280000007,"d":"16,548"}},{"$f":"MAX(0,'Calculations M'!II842)","v":{"v":15398.210400000009,"d":"15,398"}},{"$f":"MAX(0,'Calculations M'!IJ842)","v":{"v":12097.549280000005,"d":"12,098"}},{"$f":"MAX(0,'Calculations M'!IK842)","v":{"v":15398.210400000009,"d":"15,398"}},{"$f":"MAX(0,'Calculations M'!IL842)","v":{"v":16547.549280000007,"d":"16,548"}},{"$f":"MAX(0,'Calculations M'!IM842)","v":{"v":3197.5492800000047,"d":"3,198"}},{"$f":"MAX(0,'Calculations M'!IN842)","v":{"v":15398.210400000009,"d":"15,398"}},{"$f":"MAX(0,'Calculations M'!IO842)","v":{"v":16547.549280000007,"d":"16,548"}},{"$f":"MAX(0,'Calculations M'!IP842)","v":{"v":15398.210400000009,"d":"15,398"}},{"$f":"MAX(0,'Calculations M'!IQ842)","v":{"v":20997.549280000007,"d":"20,998"}},{"$f":"MAX(0,'Calculations M'!IR842)","v":{"v":20622.012000000002,"d":"20,622"}},{"$f":"MAX(0,'Calculations M'!IS842)","v":{"v":12762.956000000004,"d":"12,763"}},{"$f":"MAX(0,'Calculations M'!IT842)","v":{"v":16172.012,"d":"16,172"}},{"$f":"MAX(0,'Calculations M'!IU842)","v":{"v":15035.660000000002,"d":"15,036"}},{"$f":"MAX(0,'Calculations M'!IV842)","v":{"v":11722.012,"d":"11,722"}},{"$f":"MAX(0,'Calculations M'!IW842)","v":{"v":15035.660000000002,"d":"15,036"}},{"$f":"MAX(0,'Calculations M'!IX842)","v":{"v":16172.012,"d":"16,172"}},{"$f":"MAX(0,'Calculations M'!IY842)","v":{"v":2822.0120000000006,"d":"2,822"}},{"$f":"MAX(0,'Calculations M'!IZ842)","v":{"v":15035.660000000002,"d":"15,036"}},{"$f":"MAX(0,'Calculations M'!JA842)","v":{"v":16172.012,"d":"16,172"}},{"$f":"MAX(0,'Calculations M'!JB842)","v":{"v":15035.660000000002,"d":"15,036"}},{"$f":"MAX(0,'Calculations M'!JC842)","v":{"v":20622.012000000002,"d":"20,622"}},{"$f":"MAX(0,'Calculations M'!JD842)","v":{"v":17457.717866666673,"d":"17,458"}},{"$f":"MAX(0,'Calculations M'!JE842)","v":{"v":7821.664133333337,"d":"7,822"}},{"$f":"MAX(0,'Calculations M'!JF842)","v":{"v":10078.13453333334,"d":"10,078"}},{"$f":"MAX(0,'Calculations M'!JG842)","v":{"v":8949.899333333336,"d":"8,950"}},{"$f":"MAX(0,'Calculations M'!JH842)","v":{"v":5628.134533333339,"d":"5,628"}},{"$f":"MAX(0,'Calculations M'!JI842)","v":{"v":8949.899333333336,"d":"8,950"}},{"$f":"MAX(0,'Calculations M'!JJ842)","v":{"v":10078.13453333334,"d":"10,078"}},{"$f":"MAX(0,'Calculations M'!JK842)","v":0},{"$f":"MAX(0,'Calculations M'!JL842)","v":{"v":8949.899333333336,"d":"8,950"}},{"$f":"MAX(0,'Calculations M'!JM842)","v":{"v":10078.13453333334,"d":"10,078"}},{"$f":"MAX(0,'Calculations M'!JN842)","v":{"v":8949.89933333334,"d":"8,950"}},{"$f":"MAX(0,'Calculations M'!JO842)","v":{"v":14528.134533333336,"d":"14,528"}},{"$f":"MAX(0,'Calculations M'!JP842)","v":{"v":14434.250213333338,"d":"14,434"}},{"$f":"MAX(0,'Calculations M'!JQ842)","v":{"v":6609.284773333338,"d":"6,609"}},{"$f":"MAX(0,'Calculations M'!JR842)","v":{"v":9984.250213333335,"d":"9,984"}},{"$f":"MAX(0,'Calculations M'!JS842)","v":{"v":8859.261733333335,"d":"8,859"}},{"$f":"MAX(0,'Calculations M'!JT842)","v":{"v":5534.250213333335,"d":"5,534"}},{"$f":"MAX(0,'Calculations M'!JU842)","v":{"v":8859.261733333335,"d":"8,859"}},{"$f":"MAX(0,'Calculations M'!JV842)","v":{"v":9984.250213333335,"d":"9,984"}},{"$f":"MAX(0,'Calculations M'!JW842)","v":0},{"$f":"MAX(0,'Calculations M'!JX842)","v":{"v":8859.261733333335,"d":"8,859"}},{"$f":"MAX(0,'Calculations M'!JY842)","v":{"v":9984.250213333335,"d":"9,984"}},{"$f":"MAX(0,'Calculations M'!JZ842)","v":{"v":8859.261733333338,"d":"8,859"}},{"$f":"MAX(0,'Calculations M'!KA842)","v":{"v":14434.250213333338,"d":"14,434"}},{"$f":"MAX(0,'Calculations M'!KB842)","v":{"v":14340.365893333334,"d":"14,340"}},{"$f":"MAX(0,'Calculations M'!KC842)","v":{"v":6525.140613333335,"d":"6,525"}},{"$f":"MAX(0,'Calculations M'!KD842)","v":{"v":9890.365893333334,"d":"9,890"}},{"$f":"MAX(0,'Calculations M'!KE842)","v":{"v":8768.624133333333,"d":"8,769"}},{"$f":"MAX(0,'Calculations M'!KF842)","v":{"v":5440.365893333334,"d":"5,440"}},{"$f":"MAX(0,'Calculations M'!KG842)","v":{"v":8768.624133333333,"d":"8,769"}},{"$f":"MAX(0,'Calculations M'!KH842)","v":{"v":9890.365893333334,"d":"9,890"}},{"$f":"MAX(0,'Calculations M'!KI842)","v":0},{"$f":"MAX(0,'Calculations M'!KJ842)","v":{"v":8768.624133333333,"d":"8,769"}},{"$f":"MAX(0,'Calculations M'!KK842)","v":{"v":9890.365893333334,"d":"9,890"}},{"$f":"MAX(0,'Calculations M'!KL842)","v":{"v":8768.624133333336,"d":"8,769"}},{"$f":"MAX(0,'Calculations M'!KM842)","v":{"v":14340.365893333334,"d":"14,340"}},{"$f":"MAX(0,'Calculations M'!KN842)","v":{"v":14246.481573333336,"d":"14,246"}},{"$f":"MAX(0,'Calculations M'!KO842)","v":{"v":6440.996453333339,"d":"6,441"}},{"$f":"MAX(0,'Calculations M'!KP842)","v":{"v":9796.481573333336,"d":"9,796"}},{"$f":"MAX(0,'Calculations M'!KQ842)","v":{"v":8677.986533333335,"d":"8,678"}},{"$f":"MAX(0,'Calculations M'!KR842)","v":{"v":5346.481573333336,"d":"5,346"}},{"$f":"MAX(0,'Calculations M'!KS842)","v":{"v":8677.986533333335,"d":"8,678"}},{"$f":"MAX(0,'Calculations M'!KT842)","v":{"v":9796.481573333336,"d":"9,796"}},{"$f":"MAX(0,'Calculations M'!KU842)","v":0},{"$f":"MAX(0,'Calculations M'!KV842)","v":{"v":8677.986533333335,"d":"8,678"}},{"$f":"MAX(0,'Calculations M'!KW842)","v":{"v":9796.481573333336,"d":"9,796"}},{"$f":"MAX(0,'Calculations M'!KX842)","v":{"v":8677.986533333335,"d":"8,678"}},{"$f":"MAX(0,'Calculations M'!KY842)","v":{"v":14246.481573333336,"d":"14,246"}},{"$f":"MAX(0,'Calculations M'!KZ842)","v":{"v":14152.597253333332,"d":"14,153"}},{"$f":"MAX(0,'Calculations M'!LA842)","v":{"v":7472.100613333334,"d":"7,472"}},{"$f":"MAX(0,'Calculations M'!LB842)","v":{"v":9702.597253333332,"d":"9,703"}},{"$f":"MAX(0,'Calculations M'!LC842)","v":{"v":8587.348933333333,"d":"8,587"}},{"$f":"MAX(0,'Calculations M'!LD842)","v":{"v":5252.5972533333315,"d":"5,253"}},{"$f":"MAX(0,'Calculations M'!LE842)","v":{"v":8587.348933333333,"d":"8,587"}},{"$f":"MAX(0,'Calculations M'!LF842)","v":{"v":9702.597253333332,"d":"9,703"}},{"$f":"MAX(0,'Calculations M'!LG842)","v":0},{"$f":"MAX(0,'Calculations M'!LH842)","v":{"v":8587.348933333333,"d":"8,587"}},{"$f":"MAX(0,'Calculations M'!LI842)","v":{"v":9702.597253333332,"d":"9,703"}},{"$f":"MAX(0,'Calculations M'!LJ842)","v":{"v":8587.348933333333,"d":"8,587"}},{"$f":"MAX(0,'Calculations M'!LK842)","v":{"v":14152.597253333332,"d":"14,153"}},{"$f":"MAX(0,'Calculations M'!LL842)","v":0},{"$f":"MAX(0,'Calculations M'!LM842)","v":0},{"$f":"MAX(0,'Calculations M'!LN842)","v":0},{"$f":"MAX(0,'Calculations M'!LO842)","v":0},{"$f":"MAX(0,'Calculations M'!LP842)","v":0},{"$f":"MAX(0,'Calculations M'!LQ842)","v":0},{"$f":"MAX(0,'Calculations M'!LR842)","v":0},{"$f":"MAX(0,'Calculations M'!LS842)","v":0},{"$f":"MAX(0,'Calculations M'!LT842)","v":0},{"$f":"MAX(0,'Calculations M'!LU842)","v":0},{"$f":"MAX(0,'Calculations M'!LV842)","v":0},{"$f":"MAX(0,'Calculations M'!LW842)","v":0},{"$f":"MAX(0,'Calculations M'!LX842)","v":0},{"$f":"MAX(0,'Calculations M'!LY842)","v":0},{"$f":"MAX(0,'Calculations M'!LZ842)","v":0},{"$f":"MAX(0,'Calculations M'!MA842)","v":0},{"$f":"MAX(0,'Calculations M'!MB842)","v":0},{"$f":"MAX(0,'Calculations M'!MC842)","v":0},{"$f":"MAX(0,'Calculations M'!MD842)","v":0},{"$f":"MAX(0,'Calculations M'!ME842)","v":0},{"$f":"MAX(0,'Calculations M'!MF842)","v":0},{"$f":"MAX(0,'Calculations M'!MG842)","v":0},{"$f":"MAX(0,'Calculations M'!MH842)","v":0}]
[{"$nulls":4},"Debt Service",{"$nulls":13},{"$f":"-SUM('Financial Statements'!S224)","v":0},{"$f":"-SUM('Financial Statements'!T224)","v":{"v":175025.31583092513,"d":"175,025"}},{"$f":"-SUM('Financial Statements'!U224)","v":{"v":517360.46007780125,"d":"517,360"}},{"$f":"-SUM('Financial Statements'!V224)","v":{"v":33684.100493375874,"d":"33,684"}},{"$f":"-SUM('Financial Statements'!W224)","v":{"v":100710.85311007293,"d":"100,711"}},{"$f":"-SUM('Financial Statements'!X224)","v":{"v":117720.13687560317,"d":"117,720"}},{"$f":"-SUM('Financial Statements'!Y224)","v":{"v":124653.44633508738,"d":"124,653"}},{"$f":"-SUM('Financial Statements'!Z224)","v":{"v":133464.6299213354,"d":"133,465"}},{"$f":"-SUM('Financial Statements'!AA224)","v":{"v":142820.58399526775,"d":"142,821"}},{"$f":"-SUM('Financial Statements'!AB224)","v":{"v":152744.01277487268,"d":"152,744"}},{"$f":"-SUM('Financial Statements'!AC224)","v":{"v":109948.92936058453,"d":"109,949"}},{"$f":"-SUM('Financial Statements'!AD224)","v":0},{"$f":"-SUM('Financial Statements'!AE224)","v":0},{"$f":"-SUM('Financial Statements'!AF224)","v":0},{"$f":"-SUM('Financial Statements'!AG224)","v":0},{"$f":"-SUM('Financial Statements'!AH224)","v":0},{"$f":"-SUM('Financial Statements'!AI224)","v":0},{"$f":"-SUM('Financial Statements'!AJ224)","v":0},{"$f":"-SUM('Financial Statements'!AK224)","v":0},{"$f":"-SUM('Financial Statements'!AL224)","v":0},{"$f":"-SUM('Financial Statements'!AM224)","v":0},{"$f":"-SUM('Financial Statements'!AN224)","v":0},{"$f":"-SUM('Financial Statements'!AO224)","v":0},{"$f":"-SUM('Financial Statements'!AP224)","v":0},{"$f":"-SUM('Financial Statements'!AQ224)","v":0},{"$nulls":3},{"$f":"-SUM('Financial Statements'!AU224)","v":0},{"$f":"-SUM('Financial Statements'!AV224)","v":0},{"$f":"-SUM('Financial Statements'!AW224)","v":0},{"$f":"-SUM('Financial Statements'!AX224)","v":0},{"$f":"-SUM('Financial Statements'!AY224)","v":0},{"$f":"-SUM('Financial Statements'!AZ224)","v":0},{"$f":"-SUM('Financial Statements'!BA224)","v":0},{"$f":"-SUM('Financial Statements'!BB224)","v":0},{"$f":"-SUM('Financial Statements'!BC224)","v":0},{"$f":"-SUM('Financial Statements'!BD224)","v":0},{"$f":"-SUM('Financial Statements'!BE224)","v":0},{"$f":"-SUM('Financial Statements'!BF224)","v":{"v":5613.203257032978,"d":"5,613"}},{"$f":"-SUM('Financial Statements'!BG224)","v":0},{"$f":"-SUM('Financial Statements'!BH224)","v":0},{"$f":"-SUM('Financial Statements'!BI224)","v":{"v":169412.11257389217,"d":"169,412"}},{"$f":"-SUM('Financial Statements'!BJ224)","v":0},{"$f":"-SUM('Financial Statements'!BK224)","v":0},{"$f":"-SUM('Financial Statements'!BL224)","v":{"v":202644.4954338462,"d":"202,644"}},{"$f":"-SUM('Financial Statements'!BM224)","v":0},{"$f":"-SUM('Financial Statements'!BN224)","v":0},{"$f":"-SUM('Financial Statements'!BO224)","v":{"v":200947.47138769232,"d":"200,947"}},{"$f":"-SUM('Financial Statements'!BP224)","v":0},{"$f":"-SUM('Financial Statements'!BQ224)","v":0},{"$f":"-SUM('Financial Statements'!BR224)","v":{"v":113768.49325626272,"d":"113,768"}},{"$f":"-SUM('Financial Statements'!BS224)","v":0},{"$f":"-SUM('Financial Statements'!BT224)","v":0},{"$f":"-SUM('Financial Statements'!BU224)","v":0},{"$f":"-SUM('Financial Statements'!BV224)","v":0},{"$f":"-SUM('Financial Statements'!BW224)","v":0},{"$f":"-SUM('Financial Statements'!BX224)","v":0},{"$f":"-SUM('Financial Statements'!BY224)","v":0},{"$f":"-SUM('Financial Statements'!BZ224)","v":0},{"$f":"-SUM('Financial Statements'!CA224)","v":0},{"$f":"-SUM('Financial Statements'!CB224)","v":0},{"$f":"-SUM('Financial Statements'!CC224)","v":0},{"$f":"-SUM('Financial Statements'!CD224)","v":{"v":9773.243222498017,"d":"9,773"}},{"$f":"-SUM('Financial Statements'!CE224)","v":0},{"$f":"-SUM('Financial Statements'!CF224)","v":0},{"$f":"-SUM('Financial Statements'!CG224)","v":{"v":23910.85727087786,"d":"23,911"}},{"$f":"-SUM('Financial Statements'!CH224)","v":0},{"$f":"-SUM('Financial Statements'!CI224)","v":0},{"$f":"-SUM('Financial Statements'!CJ224)","v":{"v":24180.196749153438,"d":"24,180"}},{"$f":"-SUM('Financial Statements'!CK224)","v":0},{"$f":"-SUM('Financial Statements'!CL224)","v":0},{"$f":"-SUM('Financial Statements'!CM224)","v":{"v":17536.9028710133,"d":"17,537"}},{"$f":"-SUM('Financial Statements'!CN224)","v":0},{"$f":"-SUM('Financial Statements'!CO224)","v":0},{"$f":"-SUM('Financial Statements'!CP224)","v":{"v":28183.552033884145,"d":"28,184"}},{"$f":"-SUM('Financial Statements'!CQ224)","v":0},{"$f":"-SUM('Financial Statements'!CR224)","v":0},{"$f":"-SUM('Financial Statements'!CS224)","v":{"v":30810.20145602205,"d":"30,810"}},{"$f":"-SUM('Financial Statements'!CT224)","v":0},{"$f":"-SUM('Financial Statements'!CU224)","v":0},{"$f":"-SUM('Financial Statements'!CV224)","v":{"v":31215.954353350862,"d":"31,216"}},{"$f":"-SUM('Financial Statements'!CW224)","v":0},{"$f":"-SUM('Financial Statements'!CX224)","v":0},{"$f":"-SUM('Financial Statements'!CY224)","v":{"v":22494.866386431633,"d":"22,495"}},{"$f":"-SUM('Financial Statements'!CZ224)","v":0},{"$f":"-SUM('Financial Statements'!DA224)","v":0},{"$f":"-SUM('Financial Statements'!DB224)","v":{"v":31582.481154826353,"d":"31,582"}},{"$f":"-SUM('Financial Statements'!DC224)","v":0},{"$f":"-SUM('Financial Statements'!DD224)","v":0},{"$f":"-SUM('Financial Statements'!DE224)","v":{"v":32426.834980994325,"d":"32,427"}},{"$f":"-SUM('Financial Statements'!DF224)","v":0},{"$f":"-SUM('Financial Statements'!DG224)","v":0},{"$f":"-SUM('Financial Statements'!DH224)","v":{"v":32880.855749775226,"d":"32,881"}},{"$f":"-SUM('Financial Statements'!DI224)","v":0},{"$f":"-SUM('Financial Statements'!DJ224)","v":0},{"$f":"-SUM('Financial Statements'!DK224)","v":{"v":23924.47678105838,"d":"23,924"}},{"$f":"-SUM('Financial Statements'!DL224)","v":0},{"$f":"-SUM('Financial Statements'!DM224)","v":0},{"$f":"-SUM('Financial Statements'!DN224)","v":{"v":33322.021739664764,"d":"33,322"}},{"$f":"-SUM('Financial Statements'!DO224)","v":0},{"$f":"-SUM('Financial Statements'!DP224)","v":0},{"$f":"-SUM('Financial Statements'!DQ224)","v":{"v":34526.092064589015,"d":"34,526"}},{"$f":"-SUM('Financial Statements'!DR224)","v":0},{"$f":"-SUM('Financial Statements'!DS224)","v":0},{"$f":"-SUM('Financial Statements'!DT224)","v":{"v":35092.96268140296,"d":"35,093"}},{"$f":"-SUM('Financial Statements'!DU224)","v":0},{"$f":"-SUM('Financial Statements'!DV224)","v":0},{"$f":"-SUM('Financial Statements'!DW224)","v":{"v":25890.795005615713,"d":"25,891"}},{"$f":"-SUM('Financial Statements'!DX224)","v":0},{"$f":"-SUM('Financial Statements'!DY224)","v":0},{"$f":"-SUM('Financial Statements'!DZ224)","v":{"v":35597.612116038625,"d":"35,598"}},{"$f":"-SUM('Financial Statements'!EA224)","v":0},{"$f":"-SUM('Financial Statements'!EB224)","v":0},{"$f":"-SUM('Financial Statements'!EC224)","v":{"v":36883.26011827811,"d":"36,883"}},{"$f":"-SUM('Financial Statements'!ED224)","v":0},{"$f":"-SUM('Financial Statements'!EE224)","v":0},{"$f":"-SUM('Financial Statements'!EF224)","v":{"v":37426.99596193817,"d":"37,427"}},{"$f":"-SUM('Financial Statements'!EG224)","v":0},{"$f":"-SUM('Financial Statements'!EH224)","v":0},{"$f":"-SUM('Financial Statements'!EI224)","v":{"v":28095.834846629725,"d":"28,096"}},{"$f":"-SUM('Financial Statements'!EJ224)","v":0},{"$f":"-SUM('Financial Statements'!EK224)","v":0},{"$f":"-SUM('Financial Statements'!EL224)","v":{"v":38000.63665840286,"d":"38,001"}},{"$f":"-SUM('Financial Statements'!EM224)","v":0},{"$f":"-SUM('Financial Statements'!EN224)","v":0},{"$f":"-SUM('Financial Statements'!EO224)","v":{"v":39297.116528297,"d":"39,297"}},{"$f":"-SUM('Financial Statements'!EP224)","v":0},{"$f":"-SUM('Financial Statements'!EQ224)","v":0},{"$f":"-SUM('Financial Statements'!ER224)","v":{"v":39889.80064576807,"d":"39,890"}},{"$f":"-SUM('Financial Statements'!ES224)","v":0},{"$f":"-SUM('Financial Statements'!ET224)","v":0},{"$f":"-SUM('Financial Statements'!EU224)","v":{"v":30603.51057789079,"d":"30,604"}},{"$f":"-SUM('Financial Statements'!EV224)","v":0},{"$f":"-SUM('Financial Statements'!EW224)","v":0},{"$f":"-SUM('Financial Statements'!EX224)","v":{"v":40538.87328932474,"d":"40,539"}},{"$f":"-SUM('Financial Statements'!EY224)","v":0},{"$f":"-SUM('Financial Statements'!EZ224)","v":0},{"$f":"-SUM('Financial Statements'!FA224)","v":{"v":41711.82826188908,"d":"41,712"}},{"$f":"-SUM('Financial Statements'!FB224)","v":0},{"$f":"-SUM('Financial Statements'!FC224)","v":0},{"$f":"-SUM('Financial Statements'!FD224)","v":{"v":41922.15930786684,"d":"41,922"}},{"$f":"-SUM('Financial Statements'!FE224)","v":0},{"$f":"-SUM('Financial Statements'!FF224)","v":0},{"$f":"-SUM('Financial Statements'!FG224)","v":{"v":32231.2424349551,"d":"32,231"}},{"$f":"-SUM('Financial Statements'!FH224)","v":0},{"$f":"-SUM('Financial Statements'!FI224)","v":0},{"$f":"-SUM('Financial Statements'!FJ224)","v":{"v":35795.5276177626,"d":"35,796"}},{"$f":"-SUM('Financial Statements'!FK224)","v":0},{"$f":"-SUM('Financial Statements'!FL224)","v":0},{"$f":"-SUM('Financial Statements'!FM224)","v":0},{"$f":"-SUM('Financial Statements'!FN224)","v":0},{"$f":"-SUM('Financial Statements'!FO224)","v":0},{"$f":"-SUM('Financial Statements'!FP224)","v":0},{"$f":"-SUM('Financial Statements'!FQ224)","v":0},{"$f":"-SUM('Financial Statements'!FR224)","v":0},{"$f":"-SUM('Financial Statements'!FS224)","v":0},{"$f":"-SUM('Financial Statements'!FT224)","v":0},{"$f":"-SUM('Financial Statements'!FU224)","v":0},{"$f":"-SUM('Financial Statements'!FV224)","v":0},{"$f":"-SUM('Financial Statements'!FW224)","v":0},{"$f":"-SUM('Financial Statements'!FX224)","v":0},{"$f":"-SUM('Financial Statements'!FY224)","v":0},{"$f":"-SUM('Financial Statements'!FZ224)","v":0},{"$f":"-SUM('Financial Statements'!GA224)","v":0},{"$f":"-SUM('Financial Statements'!GB224)","v":0},{"$f":"-SUM('Financial Statements'!GC224)","v":0},{"$f":"-SUM('Financial Statements'!GD224)","v":0},{"$f":"-SUM('Financial Statements'!GE224)","v":0},{"$f":"-SUM('Financial Statements'!GF224)","v":0},{"$f":"-SUM('Financial Statements'!GG224)","v":0},{"$f":"-SUM('Financial Statements'!GH224)","v":0},{"$f":"-SUM('Financial Statements'!GI224)","v":0},{"$f":"-SUM('Financial Statements'!GJ224)","v":0},{"$f":"-SUM('Financial Statements'!GK224)","v":0},{"$f":"-SUM('Financial Statements'!GL224)","v":0},{"$f":"-SUM('Financial Statements'!GM224)","v":0},{"$f":"-SUM('Financial Statements'!GN224)","v":0},{"$f":"-SUM('Financial Statements'!GO224)","v":0},{"$f":"-SUM('Financial Statements'!GP224)","v":0},{"$f":"-SUM('Financial Statements'!GQ224)","v":0},{"$f":"-SUM('Financial Statements'!GR224)","v":0},{"$f":"-SUM('Financial Statements'!GS224)","v":0},{"$f":"-SUM('Financial Statements'!GT224)","v":0},{"$f":"-SUM('Financial Statements'!GU224)","v":0},{"$f":"-SUM('Financial Statements'!GV224)","v":0},{"$f":"-SUM('Financial Statements'!GW224)","v":0},{"$f":"-SUM('Financial Statements'!GX224)","v":0},{"$f":"-SUM('Financial Statements'!GY224)","v":0},{"$f":"-SUM('Financial Statements'!GZ224)","v":0},{"$f":"-SUM('Financial Statements'!HA224)","v":0},{"$f":"-SUM('Financial Statements'!HB224)","v":0},{"$f":"-SUM('Financial Statements'!HC224)","v":0},{"$f":"-SUM('Financial Statements'!HD224)","v":0},{"$f":"-SUM('Financial Statements'!HE224)","v":0},{"$f":"-SUM('Financial Statements'!HF224)","v":0},{"$f":"-SUM('Financial Statements'!HG224)","v":0},{"$f":"-SUM('Financial Statements'!HH224)","v":0},{"$f":"-SUM('Financial Statements'!HI224)","v":0},{"$f":"-SUM('Financial Statements'!HJ224)","v":0},{"$f":"-SUM('Financial Statements'!HK224)","v":0},{"$f":"-SUM('Financial Statements'!HL224)","v":0},{"$f":"-SUM('Financial Statements'!HM224)","v":0},{"$f":"-SUM('Financial Statements'!HN224)","v":0},{"$f":"-SUM('Financial Statements'!HO224)","v":0},{"$f":"-SUM('Financial Statements'!HP224)","v":0},{"$f":"-SUM('Financial Statements'!HQ224)","v":0},{"$f":"-SUM('Financial Statements'!HR224)","v":0},{"$f":"-SUM('Financial Statements'!HS224)","v":0},{"$f":"-SUM('Financial Statements'!HT224)","v":0},{"$f":"-SUM('Financial Statements'!HU224)","v":0},{"$f":"-SUM('Financial Statements'!HV224)","v":0},{"$f":"-SUM('Financial Statements'!HW224)","v":0},{"$f":"-SUM('Financial Statements'!HX224)","v":0},{"$f":"-SUM('Financial Statements'!HY224)","v":0},{"$f":"-SUM('Financial Statements'!HZ224)","v":0},{"$f":"-SUM('Financial Statements'!IA224)","v":0},{"$f":"-SUM('Financial Statements'!IB224)","v":0},{"$f":"-SUM('Financial Statements'!IC224)","v":0},{"$f":"-SUM('Financial Statements'!ID224)","v":0},{"$f":"-SUM('Financial Statements'!IE224)","v":0},{"$f":"-SUM('Financial Statements'!IF224)","v":0},{"$f":"-SUM('Financial Statements'!IG224)","v":0},{"$f":"-SUM('Financial Statements'!IH224)","v":0},{"$f":"-SUM('Financial Statements'!II224)","v":0},{"$f":"-SUM('Financial Statements'!IJ224)","v":0},{"$f":"-SUM('Financial Statements'!IK224)","v":0},{"$f":"-SUM('Financial Statements'!IL224)","v":0},{"$f":"-SUM('Financial Statements'!IM224)","v":0},{"$f":"-SUM('Financial Statements'!IN224)","v":0},{"$f":"-SUM('Financial Statements'!IO224)","v":0},{"$f":"-SUM('Financial Statements'!IP224)","v":0},{"$f":"-SUM('Financial Statements'!IQ224)","v":0},{"$f":"-SUM('Financial Statements'!IR224)","v":0},{"$f":"-SUM('Financial Statements'!IS224)","v":0},{"$f":"-SUM('Financial Statements'!IT224)","v":0},{"$f":"-SUM('Financial Statements'!IU224)","v":0},{"$f":"-SUM('Financial Statements'!IV224)","v":0},{"$f":"-SUM('Financial Statements'!IW224)","v":0},{"$f":"-SUM('Financial Statements'!IX224)","v":0},{"$f":"-SUM('Financial Statements'!IY224)","v":0},{"$f":"-SUM('Financial Statements'!IZ224)","v":0},{"$f":"-SUM('Financial Statements'!JA224)","v":0},{"$f":"-SUM('Financial Statements'!JB224)","v":0},{"$f":"-SUM('Financial Statements'!JC224)","v":0},{"$f":"-SUM('Financial Statements'!JD224)","v":0},{"$f":"-SUM('Financial Statements'!JE224)","v":0},{"$f":"-SUM('Financial Statements'!JF224)","v":0},{"$f":"-SUM('Financial Statements'!JG224)","v":0},{"$f":"-SUM('Financial Statements'!JH224)","v":0},{"$f":"-SUM('Financial Statements'!JI224)","v":0},{"$f":"-SUM('Financial Statements'!JJ224)","v":0},{"$f":"-SUM('Financial Statements'!JK224)","v":0},{"$f":"-SUM('Financial Statements'!JL224)","v":0},{"$f":"-SUM('Financial Statements'!JM224)","v":0},{"$f":"-SUM('Financial Statements'!JN224)","v":0},{"$f":"-SUM('Financial Statements'!JO224)","v":0},{"$f":"-SUM('Financial Statements'!JP224)","v":0},{"$f":"-SUM('Financial Statements'!JQ224)","v":0},{"$f":"-SUM('Financial Statements'!JR224)","v":0},{"$f":"-SUM('Financial Statements'!JS224)","v":0},{"$f":"-SUM('Financial Statements'!JT224)","v":0},{"$f":"-SUM('Financial Statements'!JU224)","v":0},{"$f":"-SUM('Financial Statements'!JV224)","v":0},{"$f":"-SUM('Financial Statements'!JW224)","v":0},{"$f":"-SUM('Financial Statements'!JX224)","v":0},{"$f":"-SUM('Financial Statements'!JY224)","v":0},{"$f":"-SUM('Financial Statements'!JZ224)","v":0},{"$f":"-SUM('Financial Statements'!KA224)","v":0},{"$f":"-SUM('Financial Statements'!KB224)","v":0},{"$f":"-SUM('Financial Statements'!KC224)","v":0},{"$f":"-SUM('Financial Statements'!KD224)","v":0},{"$f":"-SUM('Financial Statements'!KE224)","v":0},{"$f":"-SUM('Financial Statements'!KF224)","v":0},{"$f":"-SUM('Financial Statements'!KG224)","v":0},{"$f":"-SUM('Financial Statements'!KH224)","v":0},{"$f":"-SUM('Financial Statements'!KI224)","v":0},{"$f":"-SUM('Financial Statements'!KJ224)","v":0},{"$f":"-SUM('Financial Statements'!KK224)","v":0},{"$f":"-SUM('Financial Statements'!KL224)","v":0},{"$f":"-SUM('Financial Statements'!KM224)","v":0},{"$f":"-SUM('Financial Statements'!KN224)","v":0},{"$f":"-SUM('Financial Statements'!KO224)","v":0},{"$f":"-SUM('Financial Statements'!KP224)","v":0},{"$f":"-SUM('Financial Statements'!KQ224)","v":0},{"$f":"-SUM('Financial Statements'!KR224)","v":0},{"$f":"-SUM('Financial Statements'!KS224)","v":0},{"$f":"-SUM('Financial Statements'!KT224)","v":0},{"$f":"-SUM('Financial Statements'!KU224)","v":0},{"$f":"-SUM('Financial Statements'!KV224)","v":0},{"$f":"-SUM('Financial Statements'!KW224)","v":0},{"$f":"-SUM('Financial Statements'!KX224)","v":0},{"$f":"-SUM('Financial Statements'!KY224)","v":0},{"$f":"-SUM('Financial Statements'!KZ224)","v":0},{"$f":"-SUM('Financial Statements'!LA224)","v":0},{"$f":"-SUM('Financial Statements'!LB224)","v":0},{"$f":"-SUM('Financial Statements'!LC224)","v":0},{"$f":"-SUM('Financial Statements'!LD224)","v":0},{"$f":"-SUM('Financial Statements'!LE224)","v":0},{"$f":"-SUM('Financial Statements'!LF224)","v":0},{"$f":"-SUM('Financial Statements'!LG224)","v":0},{"$f":"-SUM('Financial Statements'!LH224)","v":0},{"$f":"-SUM('Financial Statements'!LI224)","v":0},{"$f":"-SUM('Financial Statements'!LJ224)","v":0},{"$f":"-SUM('Financial Statements'!LK224)","v":0},{"$f":"-SUM('Financial Statements'!LL224)","v":0},{"$f":"-SUM('Financial Statements'!LM224)","v":0},{"$f":"-SUM('Financial Statements'!LN224)","v":0},{"$f":"-SUM('Financial Statements'!LO224)","v":0},{"$f":"-SUM('Financial Statements'!LP224)","v":0},{"$f":"-SUM('Financial Statements'!LQ224)","v":0},{"$f":"-SUM('Financial Statements'!LR224)","v":0},{"$f":"-SUM('Financial Statements'!LS224)","v":0},{"$f":"-SUM('Financial Statements'!LT224)","v":0},{"$f":"-SUM('Financial Statements'!LU224)","v":0},{"$f":"-SUM('Financial Statements'!LV224)","v":0},{"$f":"-SUM('Financial Statements'!LW224)","v":0},{"$f":"-SUM('Financial Statements'!LX224)","v":0},{"$f":"-SUM('Financial Statements'!LY224)","v":0},{"$f":"-SUM('Financial Statements'!LZ224)","v":0},{"$f":"-SUM('Financial Statements'!MA224)","v":0},{"$f":"-SUM('Financial Statements'!MB224)","v":0},{"$f":"-SUM('Financial Statements'!MC224)","v":0},{"$f":"-SUM('Financial Statements'!MD224)","v":0},{"$f":"-SUM('Financial Statements'!ME224)","v":0},{"$f":"-SUM('Financial Statements'!MF224)","v":0},{"$f":"-SUM('Financial Statements'!MG224)","v":0},{"$f":"-SUM('Financial Statements'!MH224)","v":0}]
[{"$nulls":4},"Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$MH$6,S$6,$AU300:$MH300)","v":0},{"v":156110.9735938463,"d":"156,111"},{"v":382770.7965025199,"d":"382,771"},{"v":272890.3119200001,"d":"272,890"},{"v":271396.48608000006,"d":"271,396"},{"v":241876.22560000006,"d":"241,876"},{"v":227098.77952,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000003,"d":"206,498"},{"v":200231.08928,"d":"200,231"},{"v":196814.4576,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42768000002,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27536000003,"d":"189,880"},{"v":187892.47104000003,"d":"187,892"},{"v":185328.64448000005,"d":"185,329"},{"v":180913.10528000008,"d":"180,913"},{"v":169104.094,"d":"169,104"},{"v":107233.8049866667,"d":"107,234"},{"v":106223.80450666668,"d":"106,224"},{"v":105213.80402666668,"d":"105,214"},{"v":105319.05186666668,"d":"105,319"},{"v":82862.38199999998,"d":"82,862"},0,{"$nulls":3},{"$f":"SUM(OFFSET(AU298,,,,-MIN(AU$15,PeriodsInYear)))","v":0},0,0,0,0,0,0,0,0,{"v":15571.357481025663,"d":"15,571"},{"v":37458.87700307696,"d":"37,459"},{"v":58889.401150769285,"d":"58,889"},{"v":96166.50400615393,"d":"96,167"},{"v":133443.60686153857,"d":"133,444"},{"v":156110.9735938463,"d":"156,111"},{"v":188938.07644923095,"d":"188,938"},{"v":218378.60059692326,"d":"218,379"},{"v":246755.7034523079,"d":"246,756"},{"v":303537.9670440584,"d":"303,538"},{"v":336365.069899443,"d":"336,365"},{"v":355842.17275482765,"d":"355,842"},{"v":369711.3394214942,"d":"369,711"},{"v":380650.92275482765,"d":"380,651"},{"v":388660.9227548276,"d":"388,661"},{"v":388660.9227548276,"d":"388,661"},{"v":385731.3394214943,"d":"385,731"},{"v":382770.7965025199,"d":"382,771"},{"v":372790.0957004686,"d":"372,790"},{"v":364626.18448610965,"d":"364,626"},{"v":354645.4836840583,"d":"354,645"},{"v":319139.8330256412,"d":"319,140"},{"v":309159.1322235899,"d":"309,159"},{"v":299178.4314215387,"d":"299,178"},{"v":291014.5202071797,"d":"291,015"},{"v":283963.40273846174,"d":"283,963"},{"v":281658.65819076943,"d":"281,659"},{"v":277537.1240553848,"d":"277,537"},{"v":272261.20533333346,"d":"272,261"},{"v":272890.3119200001,"d":"272,890"},{"v":274665.5106666668,"d":"274,666"},{"v":276581.94173333346,"d":"276,582"},{"v":278357.1404800001,"d":"278,357"},{"v":280273.5715466668,"d":"280,274"},{"v":282048.77029333345,"d":"282,049"},{"v":283823.9690400001,"d":"283,824"},{"v":285740.4001066667,"d":"285,740"},{"v":284586.01552,"d":"284,586"},{"v":280643.27992,"d":"280,643"},{"v":276559.312,"d":"276,559"},{"v":273836.66672000004,"d":"273,837"},{"v":271396.48608000006,"d":"271,396"},{"v":268673.8408,"d":"268,674"},{"v":266045.35040000005,"d":"266,045"},{"v":263322.70512000006,"d":"263,323"},{"v":260694.21472000005,"d":"260,694"},{"v":257971.56944000005,"d":"257,972"},{"v":255248.92416000005,"d":"255,249"},{"v":252620.43376000004,"d":"252,620"},{"v":249897.78848000005,"d":"249,898"},{"v":247269.29808000004,"d":"247,269"},{"v":244546.6528000001,"d":"244,547"},{"v":243138.3880000001,"d":"243,138"},{"v":241876.22560000006,"d":"241,876"},{"v":240467.96080000006,"d":"240,468"},{"$f":"SUM(OFFSET(DG298,,,,-MIN(DG$15,PeriodsInYear)))","v":{"v":239108.39680000008,"d":"239,108"}},{"v":237700.13200000007,"d":"237,700"},{"v":236340.5680000001,"d":"236,341"},{"v":234932.30320000008,"d":"234,932"},{"v":233524.03840000008,"d":"233,524"},{"v":232164.4744000001,"d":"232,164"},{"v":230756.2096000001,"d":"230,756"},{"v":229396.64560000005,"d":"229,397"},{"v":227988.38080000004,"d":"227,988"},{"v":226861.76896000004,"d":"226,862"},{"v":227098.77952,"d":"227,099"},{"v":225972.16768,"d":"225,972"},{"v":224884.51648000002,"d":"224,885"},{"v":223757.90464,"d":"223,758"},{"v":222670.25344,"d":"222,670"},{"v":221543.64159999997,"d":"221,544"},{"v":220417.02975999998,"d":"220,417"},{"v":219329.37855999998,"d":"219,329"},{"v":218202.76671999996,"d":"218,203"},{"v":217115.11551999996,"d":"217,115"},{"v":215988.50367999994,"d":"215,989"},{"v":215378.25559999995,"d":"215,378"},{"v":213584.57807999995,"d":"213,585"},{"v":212974.32999999996,"d":"212,974"},{"v":212385.18559999997,"d":"212,385"},{"v":211774.93751999998,"d":"211,775"},{"v":211185.79312,"d":"211,186"},{"v":210575.54504,"d":"210,576"},{"v":209965.29696,"d":"209,965"},{"v":209376.15256000002,"d":"209,376"},{"v":208765.90447999997,"d":"208,766"},{"v":208176.76008000004,"d":"208,177"},{"v":207566.51200000005,"d":"207,567"},{"v":207003.20608000003,"d":"207,003"},{"v":206498.34112000003,"d":"206,498"},{"v":205935.03520000004,"d":"205,935"},{"v":205391.20960000003,"d":"205,391"},{"v":204827.90368000002,"d":"204,828"},{"v":204284.07808,"d":"204,284"},{"v":203720.77216,"d":"203,721"},{"v":203157.46623999998,"d":"203,157"},{"v":202613.64063999997,"d":"202,614"},{"v":202050.33471999998,"d":"202,050"},{"v":201506.50911999997,"d":"201,507"},{"v":200943.2032,"d":"200,943"},{"v":200567.66592,"d":"200,568"},{"v":200231.08928,"d":"200,231"},{"v":199855.552,"d":"199,856"},{"v":199493.0016,"d":"199,493"},{"v":199117.46432,"d":"199,117"},{"v":198754.91392,"d":"198,755"},{"v":198379.37663999997,"d":"198,379"},{"v":198003.83935999998,"d":"198,004"},{"v":197641.28895999998,"d":"197,641"},{"v":197265.75167999996,"d":"197,266"},{"v":196903.20127999998,"d":"196,903"},{"v":196527.66399999996,"d":"196,528"},{"v":196058.2424,"d":"196,058"},{"v":196814.4576,"d":"196,814"},{"v":196345.03600000002,"d":"196,345"},{"v":195891.848,"d":"195,892"},{"v":195422.4264,"d":"195,422"},{"v":194969.23840000003,"d":"194,969"},{"v":194499.81680000003,"d":"194,500"},{"$f":"SUM(OFFSET(FS298,,,,-MIN(FS$15,PeriodsInYear)))","v":{"v":194030.39520000003,"d":"194,030"}},{"v":193577.2072,"d":"193,577"},{"v":193107.7856,"d":"193,108"},{"v":192654.59760000004,"d":"192,655"},{"v":192185.17600000004,"d":"192,185"},{"v":191997.40736000004,"d":"191,997"},{"v":190652.18304000003,"d":"190,652"},{"v":190464.41440000004,"d":"190,464"},{"v":190283.13920000006,"d":"190,283"},{"v":190095.37056000004,"d":"190,095"},{"v":189914.09536000004,"d":"189,914"},{"v":189726.32672000004,"d":"189,726"},{"v":189538.55808000002,"d":"189,539"},{"v":189357.28288,"d":"189,357"},{"v":189169.51424000002,"d":"189,170"},{"v":188988.23904000001,"d":"188,988"},{"v":188800.4704,"d":"188,800"},{"v":188659.64392,"d":"188,660"},{"v":188533.42768000002,"d":"188,533"},{"v":188392.60119999998,"d":"188,393"},{"v":188256.6448,"d":"188,257"},{"v":188115.81831999996,"d":"188,116"},{"v":187979.86192,"d":"187,980"},{"v":187839.03544,"d":"187,839"},{"v":187698.20895999996,"d":"187,698"},{"v":187562.25255999994,"d":"187,562"},{"v":187421.42607999995,"d":"187,421"},{"v":187285.46967999992,"d":"187,285"},{"v":187144.64319999993,"d":"187,145"},{"v":187285.46967999995,"d":"187,285"},{"v":187411.68591999996,"d":"187,412"},{"v":187552.51239999995,"d":"187,553"},{"v":187688.46879999994,"d":"187,688"},{"v":187829.29527999996,"d":"187,829"},{"v":187965.25168,"d":"187,965"},{"v":188106.07815999998,"d":"188,106"},{"v":188246.90464,"d":"188,247"},{"v":188382.86104,"d":"188,383"},{"v":188523.68751999998,"d":"188,524"},{"v":188659.64392,"d":"188,660"},{"v":188800.4704,"d":"188,800"},{"v":188753.52824,"d":"188,754"},{"v":189880.27536000003,"d":"189,880"},{"v":189833.3332,"d":"189,833"},{"v":189788.01440000001,"d":"189,788"},{"v":189741.07224000004,"d":"189,741"},{"v":189695.75344,"d":"189,696"},{"v":189648.81128000002,"d":"189,649"},{"v":189601.86912,"d":"189,602"},{"v":189556.55032,"d":"189,557"},{"v":189509.60816000006,"d":"189,510"},{"v":189464.28936000002,"d":"189,464"},{"v":189417.34720000008,"d":"189,417"},{"v":189229.57856000008,"d":"189,230"},{"v":187892.47104000003,"d":"187,892"},{"v":187704.70240000004,"d":"187,705"},{"v":187523.42720000003,"d":"187,523"},{"v":187335.65856000004,"d":"187,336"},{"v":187154.38336,"d":"187,154"},{"v":186966.61472,"d":"186,967"},{"v":186778.84608,"d":"186,779"},{"v":186597.57088,"d":"186,598"},{"v":186409.80224,"d":"186,410"},{"v":186228.52704,"d":"186,229"},{"$f":"SUM(OFFSET(IE298,,,,-MIN(IE$15,PeriodsInYear)))","v":{"v":186040.7584,"d":"186,041"}},{"v":185665.22112000003,"d":"185,665"},{"v":185328.64448000005,"d":"185,329"},{"v":184953.10720000003,"d":"184,953"},{"v":184590.55680000005,"d":"184,591"},{"v":184215.01952000006,"d":"184,215"},{"v":183852.46912000005,"d":"183,852"},{"v":183476.93184000006,"d":"183,477"},{"v":183101.39456000007,"d":"183,101"},{"v":182738.84416000007,"d":"182,739"},{"v":182363.30688000008,"d":"182,363"},{"v":182000.7564800001,"d":"182,001"},{"v":181625.2192000001,"d":"181,625"},{"v":181249.68192000006,"d":"181,250"},{"v":180913.10528000008,"d":"180,913"},{"v":180537.56800000006,"d":"180,538"},{"v":180175.01760000005,"d":"180,175"},{"v":179799.48032000003,"d":"179,799"},{"v":179436.92992000005,"d":"179,437"},{"v":179061.39264000003,"d":"179,061"},{"v":178685.85536000002,"d":"178,686"},{"v":178323.30496,"d":"178,323"},{"v":177947.76768000002,"d":"177,948"},{"v":177585.21728,"d":"177,585"},{"v":177209.68000000005,"d":"177,210"},{"v":174045.38586666668,"d":"174,045"},{"v":169104.094,"d":"169,104"},{"v":163010.21653333335,"d":"163,010"},{"v":156924.45586666669,"d":"156,924"},{"v":150830.57840000003,"d":"150,831"},{"v":144744.8177333334,"d":"144,745"},{"v":138650.9402666667,"d":"138,651"},{"v":135828.9282666667,"d":"135,829"},{"v":129743.16760000006,"d":"129,743"},{"v":123649.2901333334,"d":"123,649"},{"v":117563.52946666672,"d":"117,564"},{"v":111469.65200000005,"d":"111,470"},{"v":108446.18434666669,"d":"108,446"},{"v":107233.8049866667,"d":"107,234"},{"v":107139.9206666667,"d":"107,140"},{"v":107049.2830666667,"d":"107,049"},{"v":106955.3987466667,"d":"106,955"},{"v":106864.7611466667,"d":"106,865"},{"v":106770.8768266667,"d":"106,771"},{"v":106770.8768266667,"d":"106,771"},{"v":106680.2392266667,"d":"106,680"},{"v":106586.35490666669,"d":"106,586"},{"v":106495.71730666667,"d":"106,496"},{"v":106401.83298666668,"d":"106,402"},{"v":106307.94866666668,"d":"106,308"},{"v":106223.80450666668,"d":"106,224"},{"v":106129.92018666668,"d":"106,130"},{"v":106039.28258666668,"d":"106,039"},{"v":105945.39826666669,"d":"105,945"},{"v":105854.76066666668,"d":"105,855"},{"v":105760.87634666669,"d":"105,761"},{"v":105760.87634666669,"d":"105,761"},{"v":105670.23874666668,"d":"105,670"},{"v":105576.35442666667,"d":"105,576"},{"v":105485.71682666667,"d":"105,486"},{"v":105391.83250666667,"d":"105,392"},{"v":105297.94818666668,"d":"105,298"},{"v":105213.80402666668,"d":"105,214"},{"v":105119.91970666668,"d":"105,120"},{"$f":"SUM(OFFSET(KQ298,,,,-MIN(KQ$15,PeriodsInYear)))","v":{"v":105029.28210666668,"d":"105,029"}},{"v":104935.39778666668,"d":"104,935"},{"v":104844.76018666668,"d":"104,845"},{"v":104750.87586666668,"d":"104,751"},{"v":104750.87586666668,"d":"104,751"},{"v":104660.23826666668,"d":"104,660"},{"v":104566.35394666668,"d":"104,566"},{"v":104475.71634666668,"d":"104,476"},{"v":104381.8320266667,"d":"104,382"},{"v":104287.94770666669,"d":"104,288"},{"v":105319.05186666668,"d":"105,319"},{"v":105225.16754666666,"d":"105,225"},{"v":105134.52994666666,"d":"105,135"},{"v":105040.64562666665,"d":"105,041"},{"v":104950.00802666665,"d":"104,950"},{"v":104856.12370666665,"d":"104,856"},{"v":104856.12370666665,"d":"104,856"},{"v":104765.48610666665,"d":"104,765"},{"v":104671.60178666664,"d":"104,672"},{"v":104580.96418666664,"d":"104,581"},{"v":104487.07986666664,"d":"104,487"},{"v":90334.48261333331,"d":"90,334"},{"v":82862.38199999998,"d":"82,862"},{"v":73159.78474666666,"d":"73,160"},{"v":64572.43581333333,"d":"64,572"},{"v":59319.83856,"d":"59,320"},{"v":50732.48962666666,"d":"50,732"},{"v":41029.89237333333,"d":"41,030"},{"v":41029.89237333333,"d":"41,030"},{"v":32442.543439999994,"d":"32,443"},{"v":22739.946186666664,"d":"22,740"},{"v":14152.597253333332,"d":"14,153"},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Rolling Debt Service",{"$nulls":13},0,{"v":175025.31583092516,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},{"v":109948.92936058453,"d":"109,949"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU299,,,,-MIN(AU$15,PeriodsInYear)))","v":0},0,0,0,0,0,0,0,0,0,0,{"v":5613.203257032978,"d":"5,613"},{"v":5613.203257032978,"d":"5,613"},{"v":5613.203257032978,"d":"5,613"},{"v":175025.31583092516,"d":"175,025"},{"v":175025.31583092516,"d":"175,025"},{"v":175025.31583092516,"d":"175,025"},{"v":377669.8112647714,"d":"377,670"},{"v":377669.8112647714,"d":"377,670"},{"v":377669.8112647714,"d":"377,670"},{"v":578617.2826524638,"d":"578,617"},{"v":578617.2826524638,"d":"578,617"},{"v":578617.2826524638,"d":"578,617"},{"v":686772.5726516934,"d":"686,773"},{"v":686772.5726516934,"d":"686,773"},{"v":686772.5726516934,"d":"686,773"},{"v":517360.46007780125,"d":"517,360"},{"v":517360.46007780125,"d":"517,360"},{"v":517360.46007780125,"d":"517,360"},{"v":314715.96464395506,"d":"314,716"},{"v":314715.96464395506,"d":"314,716"},{"v":314715.96464395506,"d":"314,716"},{"v":113768.49325626272,"d":"113,768"},{"v":113768.49325626272,"d":"113,768"},{"v":113768.49325626272,"d":"113,768"},{"v":9773.243222498017,"d":"9,773"},{"v":9773.243222498017,"d":"9,773"},{"v":9773.243222498017,"d":"9,773"},{"v":33684.100493375874,"d":"33,684"},{"v":33684.100493375874,"d":"33,684"},{"v":33684.100493375874,"d":"33,684"},{"v":57864.29724252931,"d":"57,864"},{"v":57864.29724252931,"d":"57,864"},{"v":57864.29724252931,"d":"57,864"},{"v":75401.20011354261,"d":"75,401"},{"v":75401.20011354261,"d":"75,401"},{"v":75401.20011354261,"d":"75,401"},{"v":93811.50892492874,"d":"93,812"},{"v":93811.50892492874,"d":"93,812"},{"v":93811.50892492874,"d":"93,812"},{"v":100710.85311007293,"d":"100,711"},{"v":100710.85311007293,"d":"100,711"},{"v":100710.85311007293,"d":"100,711"},{"v":107746.61071427035,"d":"107,747"},{"v":107746.61071427035,"d":"107,747"},{"v":107746.61071427035,"d":"107,747"},{"v":112704.57422968869,"d":"112,705"},{"v":112704.57422968869,"d":"112,705"},{"v":112704.57422968869,"d":"112,705"},{"v":116103.5033506309,"d":"116,104"},{"v":116103.5033506309,"d":"116,104"},{"v":116103.5033506309,"d":"116,104"},{"v":117720.13687560317,"d":"117,720"},{"v":117720.13687560317,"d":"117,720"},{"$f":"SUM(OFFSET(DG299,,,,-MIN(DG$15,PeriodsInYear)))","v":{"v":117720.13687560317,"d":"117,720"}},{"v":119385.03827202754,"d":"119,385"},{"v":119385.03827202754,"d":"119,385"},{"v":119385.03827202754,"d":"119,385"},{"v":120814.64866665428,"d":"120,815"},{"v":120814.64866665428,"d":"120,815"},{"v":120814.64866665428,"d":"120,815"},{"v":122554.18925149269,"d":"122,554"},{"v":122554.18925149269,"d":"122,554"},{"v":122554.18925149269,"d":"122,554"},{"v":124653.44633508738,"d":"124,653"},{"v":124653.44633508738,"d":"124,653"},{"v":124653.44633508738,"d":"124,653"},{"v":126865.55326671513,"d":"126,866"},{"v":126865.55326671513,"d":"126,866"},{"v":126865.55326671513,"d":"126,866"},{"v":128831.87149127245,"d":"128,832"},{"v":128831.87149127245,"d":"128,832"},{"v":128831.87149127245,"d":"128,832"},{"v":131107.4618676463,"d":"131,107"},{"v":131107.4618676463,"d":"131,107"},{"v":131107.4618676463,"d":"131,107"},{"v":133464.6299213354,"d":"133,465"},{"v":133464.6299213354,"d":"133,465"},{"v":133464.6299213354,"d":"133,465"},{"v":135798.66320187063,"d":"135,799"},{"v":135798.66320187063,"d":"135,799"},{"v":135798.66320187063,"d":"135,799"},{"v":138003.70304288462,"d":"138,004"},{"v":138003.70304288462,"d":"138,004"},{"v":138003.70304288462,"d":"138,004"},{"v":140406.72758524885,"d":"140,407"},{"v":140406.72758524885,"d":"140,407"},{"v":140406.72758524885,"d":"140,407"},{"v":142820.58399526775,"d":"142,821"},{"v":142820.58399526775,"d":"142,821"},{"v":142820.58399526775,"d":"142,821"},{"v":145283.38867909767,"d":"145,283"},{"v":145283.38867909767,"d":"145,283"},{"v":145283.38867909767,"d":"145,283"},{"v":147791.06441035873,"d":"147,791"},{"v":147791.06441035873,"d":"147,791"},{"v":147791.06441035873,"d":"147,791"},{"v":150329.30104128062,"d":"150,329"},{"v":150329.30104128062,"d":"150,329"},{"v":150329.30104128062,"d":"150,329"},{"v":152744.01277487268,"d":"152,744"},{"v":152744.01277487268,"d":"152,744"},{"v":152744.01277487268,"d":"152,744"},{"v":154776.37143697147,"d":"154,776"},{"v":154776.37143697147,"d":"154,776"},{"v":154776.37143697147,"d":"154,776"},{"v":156404.10329403577,"d":"156,404"},{"v":156404.10329403577,"d":"156,404"},{"v":156404.10329403577,"d":"156,404"},{"v":151660.7576224736,"d":"151,661"},{"v":151660.7576224736,"d":"151,661"},{"v":151660.7576224736,"d":"151,661"},{"v":109948.92936058453,"d":"109,949"},{"v":109948.92936058453,"d":"109,949"},{"v":109948.92936058453,"d":"109,949"},{"v":68026.77005271771,"d":"68,027"},{"v":68026.77005271771,"d":"68,027"},{"v":68026.77005271771,"d":"68,027"},{"$f":"SUM(OFFSET(FS299,,,,-MIN(FS$15,PeriodsInYear)))","v":{"v":35795.5276177626,"d":"35,796"}},{"v":35795.5276177626,"d":"35,796"},{"v":35795.5276177626,"d":"35,796"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(IE299,,,,-MIN(IE$15,PeriodsInYear)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(KQ299,,,,-MIN(KQ$15,PeriodsInYear)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S300=0,S301<=0),0,S300/S301)","v":0},{"$f":"IF(OR(T300=0,T301<=0),0,T300/T301)","v":{"v":0.8919336774381248,"d":"0.89"}},{"v":0.739853208814911,"d":"0.74"},{"v":8.101457599369922,"d":"8.10"},{"v":2.6948087291384035,"d":"2.69"},{"v":2.0546716306964092,"d":"2.05"},{"v":1.8218411620126733,"d":"1.82"},{"v":1.6003084727832952,"d":"1.60"},{"v":1.4458584004028592,"d":"1.45"},{"v":1.310893210427291,"d":"1.31"},{"v":1.7900534252092117,"d":"1.79"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU299=0,AU301<=0),\"n/a\",AU300/AU301)","v":"n/a"},{"$f":"IF(OR(AV299=0,AV301<=0),\"n/a\",AV300/AV301)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":10.491229063723052,"d":"10.49"},"n/a","n/a",{"v":0.8919336774381248,"d":"0.89"},"n/a","n/a",{"v":0.6533635892843866,"d":"0.65"},"n/a","n/a",{"v":0.614987113975574,"d":"0.61"},"n/a","n/a",{"v":0.5659237689911979,"d":"0.57"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":28.819364440085856,"d":"28.82"},"n/a","n/a",{"v":8.101457599369922,"d":"8.10"},"n/a","n/a",{"v":4.810516220620618,"d":"4.81"},"n/a","n/a",{"v":3.764183708118768,"d":"3.76"},"n/a","n/a",{"v":2.9915655673397237,"d":"2.99"},"n/a","n/a",{"v":2.6948087291384035,"d":"2.69"},"n/a","n/a",{"v":2.4439070832427086,"d":"2.44"},"n/a","n/a",{"v":2.264760999316763,"d":"2.26"},"n/a","n/a",{"v":2.129731583837314,"d":"2.13"},"n/a","n/a",{"v":2.0546716306964092,"d":"2.05"},"n/a","n/a",{"$f":"IF(OR(DH299=0,DH301<=0),\"n/a\",DH300/DH301)","v":{"v":1.9910378673949323,"d":"1.99"}},"n/a","n/a",{"v":1.9329116210429738,"d":"1.93"},"n/a","n/a",{"v":1.8717976676362864,"d":"1.87"},"n/a","n/a",{"v":1.8218411620126733,"d":"1.82"},"n/a","n/a",{"v":1.7637404234511456,"d":"1.76"},"n/a","n/a",{"v":1.7108889842909085,"d":"1.71"},"n/a","n/a",{"v":1.6560088375380102,"d":"1.66"},"n/a","n/a",{"v":1.6003084727832952,"d":"1.60"},"n/a","n/a",{"v":1.5594773359822203,"d":"1.56"},"n/a","n/a",{"v":1.5214468331676096,"d":"1.52"},"n/a","n/a",{"v":1.4826694109340606,"d":"1.48"},"n/a","n/a",{"v":1.4458584004028592,"d":"1.45"},"n/a","n/a",{"v":1.4098508132435184,"d":"1.41"},"n/a","n/a",{"v":1.3746261795362007,"d":"1.37"},"n/a","n/a",{"v":1.3404340186792063,"d":"1.34"},"n/a","n/a",{"v":1.310893210427291,"d":"1.31"},"n/a","n/a",{"v":1.2864848973480765,"d":"1.29"},"n/a","n/a",{"v":1.2659759890554647,"d":"1.27"},"n/a","n/a",{"v":1.298313448823377,"d":"1.30"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT299=0,FT301<=0),\"n/a\",FT300/FT301)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF299=0,IF301<=0),\"n/a\",IF300/IF301)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR299=0,KR301<=0),\"n/a\",KR300/KR301)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"Min ADSCR",{"$f":"MIN($AU302:$MH302)","v":{"v":0.5659237689911979,"d":"0.57"}}]
[{"$nulls":4},"Average ADSCR",{"$f":"IFERROR(AVERAGE($AU302:$MH302),0)","v":{"v":3.027557951439087,"d":"3.03"}}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU299=0,AU301<=0),\"n/a\",AU298/AU299)","v":"n/a"},{"$f":"IF(OR(AV299=0,AV301<=0),\"n/a\",AV298/AV299)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":3.8178778081554903,"d":"3.82"},"n/a","n/a",{"v":0.1338001538846341,"d":"0.13"},"n/a","n/a",{"v":0.14003391898028839,"d":"0.14"},"n/a","n/a",{"v":0.09692633960945467,"d":"0.10"},"n/a","n/a",{"v":0.2587757234454864,"d":"0.26"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":2.7765378372589167,"d":"2.78"},"n/a","n/a",{"v":0.8504893893858035,"d":"0.85"},"n/a","n/a",{"v":0.8342198787404912,"d":"0.83"},"n/a","n/a",{"v":0.6427361138340338,"d":"0.64"},"n/a","n/a",{"v":0.8229283509798828,"d":"0.82"},"n/a","n/a",{"v":0.5808384533137212,"d":"0.58"},"n/a","n/a",{"v":0.5589755585392493,"d":"0.56"},"n/a","n/a",{"v":0.3800402888881587,"d":"0.38"},"n/a","n/a",{"v":0.6511379995506584,"d":"0.65"},"n/a","n/a",{"v":0.5129574739486323,"d":"0.51"},"n/a","n/a",{"$f":"IF(OR(DH299=0,DH301<=0),\"n/a\",DH298/DH299)","v":{"v":0.4878428603583305,"d":"0.49"}},"n/a","n/a",{"v":0.2984679993358714,"d":"0.30"},"n/a","n/a",{"v":0.5763452695050433,"d":"0.58"},"n/a","n/a",{"v":0.48863328894679586,"d":"0.49"},"n/a","n/a",{"v":0.4249877394336815,"d":"0.42"},"n/a","n/a",{"v":0.23228637354301165,"d":"0.23"},"n/a","n/a",{"v":0.5089481378959453,"d":"0.51"},"n/a","n/a",{"v":0.4087740712629789,"d":"0.41"},"n/a","n/a",{"v":0.38217950525728683,"d":"0.38"},"n/a","n/a",{"v":0.19233565507124362,"d":"0.19"},"n/a","n/a",{"v":0.4612605351211687,"d":"0.46"},"n/a","n/a",{"v":0.3708174219222161,"d":"0.37"},"n/a","n/a",{"v":0.3444621095507464,"d":"0.34"},"n/a","n/a",{"v":0.15816894168661114,"d":"0.16"},"n/a","n/a",{"v":0.41896498402368176,"d":"0.42"},"n/a","n/a",{"v":0.341281583502456,"d":"0.34"},"n/a","n/a",{"v":0.3188048473803689,"d":"0.32"},"n/a","n/a",{"v":0.13852980098457748,"d":"0.14"},"n/a","n/a",{"v":0.46435460254961725,"d":"0.46"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(FT299=0,FT301<=0),\"n/a\",FT298/FT299)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(IF299=0,IF301<=0),\"n/a\",IF298/IF299)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(KR299=0,KR301<=0),\"n/a\",KR298/KR299)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[]
[]
[null,"End of Sheet"]

{"sheet":"Financial Statements - Q","index":8,"n_rows":330,"n_cols":146,"rows_kept":330}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"Financial Statements - Q"},{"$nulls":45},{"$f":"AU107","v":0},{"$f":"AV107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(A19:A2222)","v":0},{"$f":"SUM(B19:B2222)","v":0},{"$f":"IF(A2>0,A2&\" Errors in worksheet\",IF(B2>0,B2&\" Financial issues in worksheet\",\"No errors in worksheet\"))","v":"No errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"SUM('Check start >>>:<<< Check End'!B2)","v":0},{"$f":"IF(A3>0,A3&\" Errors in workbook\",IF(B3>0,B3&\" Financial issues in workbook\",\"No errors in workbook\"))","v":"4 Errors in workbook"}]
[]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E22","v":"Start date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S6","v":"2018-01-01"},{"$f":"'Timeline&Flags'!T6","v":"2018-04-01"},{"$f":"'Timeline&Flags'!U6","v":"2019-04-01"},{"$f":"'Timeline&Flags'!V6","v":"2020-04-01"},{"$f":"'Timeline&Flags'!W6","v":"2021-04-01"},{"$f":"'Timeline&Flags'!X6","v":"2022-04-01"},{"$f":"'Timeline&Flags'!Y6","v":"2023-04-01"},{"$f":"'Timeline&Flags'!Z6","v":"2024-04-01"},{"$f":"'Timeline&Flags'!AA6","v":"2025-04-01"},{"$f":"'Timeline&Flags'!AB6","v":"2026-04-01"},{"$f":"'Timeline&Flags'!AC6","v":"2027-04-01"},{"$f":"'Timeline&Flags'!AD6","v":"2028-04-01"},{"$f":"'Timeline&Flags'!AE6","v":"2029-04-01"},{"$f":"'Timeline&Flags'!AF6","v":"2030-04-01"},{"$f":"'Timeline&Flags'!AG6","v":"2031-04-01"},{"$f":"'Timeline&Flags'!AH6","v":"2032-04-01"},{"$f":"'Timeline&Flags'!AI6","v":"2033-04-01"},{"$f":"'Timeline&Flags'!AJ6","v":"2034-04-01"},{"$f":"'Timeline&Flags'!AK6","v":"2035-04-01"},{"$f":"'Timeline&Flags'!AL6","v":"2036-04-01"},{"$f":"'Timeline&Flags'!AM6","v":"2037-04-01"},{"$f":"'Timeline&Flags'!AN6","v":"2038-04-01"},{"$f":"'Timeline&Flags'!AO6","v":"2039-04-01"},{"$f":"'Timeline&Flags'!AP6","v":"2040-04-01"},{"$f":"'Timeline&Flags'!AQ6","v":"2041-04-01"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU22","v":"2018-01-01"},{"$f":"'Timeline&Flags'!AV22","v":"2018-04-01"},{"$f":"'Timeline&Flags'!AW22","v":"2018-07-01"},{"$f":"'Timeline&Flags'!AX22","v":"2018-10-01"},{"$f":"'Timeline&Flags'!AY22","v":"2019-01-01"},{"$f":"'Timeline&Flags'!AZ22","v":"2019-04-01"},{"$f":"'Timeline&Flags'!BA22","v":"2019-07-01"},{"$f":"'Timeline&Flags'!BB22","v":"2019-10-01"},{"$f":"'Timeline&Flags'!BC22","v":"2020-01-01"},{"$f":"'Timeline&Flags'!BD22","v":"2020-04-01"},{"$f":"'Timeline&Flags'!BE22","v":"2020-07-01"},{"$f":"'Timeline&Flags'!BF22","v":"2020-10-01"},{"$f":"'Timeline&Flags'!BG22","v":"2021-01-01"},{"$f":"'Timeline&Flags'!BH22","v":"2021-04-01"},{"$f":"'Timeline&Flags'!BI22","v":"2021-07-01"},{"$f":"'Timeline&Flags'!BJ22","v":"2021-10-01"},{"$f":"'Timeline&Flags'!BK22","v":"2022-01-01"},{"$f":"'Timeline&Flags'!BL22","v":"2022-04-01"},{"$f":"'Timeline&Flags'!BM22","v":"2022-07-01"},{"$f":"'Timeline&Flags'!BN22","v":"2022-10-01"},{"$f":"'Timeline&Flags'!BO22","v":"2023-01-01"},{"$f":"'Timeline&Flags'!BP22","v":"2023-04-01"},{"$f":"'Timeline&Flags'!BQ22","v":"2023-07-01"},{"$f":"'Timeline&Flags'!BR22","v":"2023-10-01"},{"$f":"'Timeline&Flags'!BS22","v":"2024-01-01"},{"$f":"'Timeline&Flags'!BT22","v":"2024-04-01"},{"$f":"'Timeline&Flags'!BU22","v":"2024-07-01"},{"$f":"'Timeline&Flags'!BV22","v":"2024-10-01"},{"$f":"'Timeline&Flags'!BW22","v":"2025-01-01"},{"$f":"'Timeline&Flags'!BX22","v":"2025-04-01"},{"$f":"'Timeline&Flags'!BY22","v":"2025-07-01"},{"$f":"'Timeline&Flags'!BZ22","v":"2025-10-01"},{"$f":"'Timeline&Flags'!CA22","v":"2026-01-01"},{"$f":"'Timeline&Flags'!CB22","v":"2026-04-01"},{"$f":"'Timeline&Flags'!CC22","v":"2026-07-01"},{"$f":"'Timeline&Flags'!CD22","v":"2026-10-01"},{"$f":"'Timeline&Flags'!CE22","v":"2027-01-01"},{"$f":"'Timeline&Flags'!CF22","v":"2027-04-01"},{"$f":"'Timeline&Flags'!CG22","v":"2027-07-01"},{"$f":"'Timeline&Flags'!CH22","v":"2027-10-01"},{"$f":"'Timeline&Flags'!CI22","v":"2028-01-01"},{"$f":"'Timeline&Flags'!CJ22","v":"2028-04-01"},{"$f":"'Timeline&Flags'!CK22","v":"2028-07-01"},{"$f":"'Timeline&Flags'!CL22","v":"2028-10-01"},{"$f":"'Timeline&Flags'!CM22","v":"2029-01-01"},{"$f":"'Timeline&Flags'!CN22","v":"2029-04-01"},{"$f":"'Timeline&Flags'!CO22","v":"2029-07-01"},{"$f":"'Timeline&Flags'!CP22","v":"2029-10-01"},{"$f":"'Timeline&Flags'!CQ22","v":"2030-01-01"},{"$f":"'Timeline&Flags'!CR22","v":"2030-04-01"},{"$f":"'Timeline&Flags'!CS22","v":"2030-07-01"},{"$f":"'Timeline&Flags'!CT22","v":"2030-10-01"},{"$f":"'Timeline&Flags'!CU22","v":"2031-01-01"},{"$f":"'Timeline&Flags'!CV22","v":"2031-04-01"},{"$f":"'Timeline&Flags'!CW22","v":"2031-07-01"},{"$f":"'Timeline&Flags'!CX22","v":"2031-10-01"},{"$f":"'Timeline&Flags'!CY22","v":"2032-01-01"},{"$f":"'Timeline&Flags'!CZ22","v":"2032-04-01"},{"$f":"'Timeline&Flags'!DA22","v":"2032-07-01"},{"$f":"'Timeline&Flags'!DB22","v":"2032-10-01"},{"$f":"'Timeline&Flags'!DC22","v":"2033-01-01"},{"$f":"'Timeline&Flags'!DD22","v":"2033-04-01"},{"$f":"'Timeline&Flags'!DE22","v":"2033-07-01"},{"$f":"'Timeline&Flags'!DF22","v":"2033-10-01"},{"$f":"'Timeline&Flags'!DG22","v":"2034-01-01"},{"$f":"'Timeline&Flags'!DH22","v":"2034-04-01"},{"$f":"'Timeline&Flags'!DI22","v":"2034-07-01"},{"$f":"'Timeline&Flags'!DJ22","v":"2034-10-01"},{"$f":"'Timeline&Flags'!DK22","v":"2035-01-01"},{"$f":"'Timeline&Flags'!DL22","v":"2035-04-01"},{"$f":"'Timeline&Flags'!DM22","v":"2035-07-01"},{"$f":"'Timeline&Flags'!DN22","v":"2035-10-01"},{"$f":"'Timeline&Flags'!DO22","v":"2036-01-01"},{"$f":"'Timeline&Flags'!DP22","v":"2036-04-01"},{"$f":"'Timeline&Flags'!DQ22","v":"2036-07-01"},{"$f":"'Timeline&Flags'!DR22","v":"2036-10-01"},{"$f":"'Timeline&Flags'!DS22","v":"2037-01-01"},{"$f":"'Timeline&Flags'!DT22","v":"2037-04-01"},{"$f":"'Timeline&Flags'!DU22","v":"2037-07-01"},{"$f":"'Timeline&Flags'!DV22","v":"2037-10-01"},{"$f":"'Timeline&Flags'!DW22","v":"2038-01-01"},{"$f":"'Timeline&Flags'!DX22","v":"2038-04-01"},{"$f":"'Timeline&Flags'!DY22","v":"2038-07-01"},{"$f":"'Timeline&Flags'!DZ22","v":"2038-10-01"},{"$f":"'Timeline&Flags'!EA22","v":"2039-01-01"},{"$f":"'Timeline&Flags'!EB22","v":"2039-04-01"},{"$f":"'Timeline&Flags'!EC22","v":"2039-07-01"},{"$f":"'Timeline&Flags'!ED22","v":"2039-10-01"},{"$f":"'Timeline&Flags'!EE22","v":"2040-01-01"},{"$f":"'Timeline&Flags'!EF22","v":"2040-04-01"},{"$f":"'Timeline&Flags'!EG22","v":"2040-07-01"},{"$f":"'Timeline&Flags'!EH22","v":"2040-10-01"},{"$f":"'Timeline&Flags'!EI22","v":"2041-01-01"},{"$f":"'Timeline&Flags'!EJ22","v":"2041-04-01"},{"$f":"'Timeline&Flags'!EK22","v":"2041-07-01"},{"$f":"'Timeline&Flags'!EL22","v":"2041-10-01"},{"$f":"'Timeline&Flags'!EM22","v":"2042-01-01"},{"$f":"'Timeline&Flags'!EN22","v":"2042-04-01"},{"$f":"'Timeline&Flags'!EO22","v":"2042-07-01"},{"$f":"'Timeline&Flags'!EP22","v":"2042-10-01"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E23","v":"End date"},{"$nulls":13},{"$f":"'Timeline&Flags'!S7","v":"2018-03-31"},{"$f":"'Timeline&Flags'!T7","v":"2019-03-31"},{"$f":"'Timeline&Flags'!U7","v":"2020-03-31"},{"$f":"'Timeline&Flags'!V7","v":"2021-03-31"},{"$f":"'Timeline&Flags'!W7","v":"2022-03-31"},{"$f":"'Timeline&Flags'!X7","v":"2023-03-31"},{"$f":"'Timeline&Flags'!Y7","v":"2024-03-31"},{"$f":"'Timeline&Flags'!Z7","v":"2025-03-31"},{"$f":"'Timeline&Flags'!AA7","v":"2026-03-31"},{"$f":"'Timeline&Flags'!AB7","v":"2027-03-31"},{"$f":"'Timeline&Flags'!AC7","v":"2028-03-31"},{"$f":"'Timeline&Flags'!AD7","v":"2029-03-31"},{"$f":"'Timeline&Flags'!AE7","v":"2030-03-31"},{"$f":"'Timeline&Flags'!AF7","v":"2031-03-31"},{"$f":"'Timeline&Flags'!AG7","v":"2032-03-31"},{"$f":"'Timeline&Flags'!AH7","v":"2033-03-31"},{"$f":"'Timeline&Flags'!AI7","v":"2034-03-31"},{"$f":"'Timeline&Flags'!AJ7","v":"2035-03-31"},{"$f":"'Timeline&Flags'!AK7","v":"2036-03-31"},{"$f":"'Timeline&Flags'!AL7","v":"2037-03-31"},{"$f":"'Timeline&Flags'!AM7","v":"2038-03-31"},{"$f":"'Timeline&Flags'!AN7","v":"2039-03-31"},{"$f":"'Timeline&Flags'!AO7","v":"2040-03-31"},{"$f":"'Timeline&Flags'!AP7","v":"2041-03-31"},{"$f":"'Timeline&Flags'!AQ7","v":"2042-03-31"},{"$nulls":3},{"$f":"'Timeline&Flags'!AU23","v":"2018-03-31"},{"$f":"'Timeline&Flags'!AV23","v":"2018-06-30"},{"$f":"'Timeline&Flags'!AW23","v":"2018-09-30"},{"$f":"'Timeline&Flags'!AX23","v":"2018-12-31"},{"$f":"'Timeline&Flags'!AY23","v":"2019-03-31"},{"$f":"'Timeline&Flags'!AZ23","v":"2019-06-30"},{"$f":"'Timeline&Flags'!BA23","v":"2019-09-30"},{"$f":"'Timeline&Flags'!BB23","v":"2019-12-31"},{"$f":"'Timeline&Flags'!BC23","v":"2020-03-31"},{"$f":"'Timeline&Flags'!BD23","v":"2020-06-30"},{"$f":"'Timeline&Flags'!BE23","v":"2020-09-30"},{"$f":"'Timeline&Flags'!BF23","v":"2020-12-31"},{"$f":"'Timeline&Flags'!BG23","v":"2021-03-31"},{"$f":"'Timeline&Flags'!BH23","v":"2021-06-30"},{"$f":"'Timeline&Flags'!BI23","v":"2021-09-30"},{"$f":"'Timeline&Flags'!BJ23","v":"2021-12-31"},{"$f":"'Timeline&Flags'!BK23","v":"2022-03-31"},{"$f":"'Timeline&Flags'!BL23","v":"2022-06-30"},{"$f":"'Timeline&Flags'!BM23","v":"2022-09-30"},{"$f":"'Timeline&Flags'!BN23","v":"2022-12-31"},{"$f":"'Timeline&Flags'!BO23","v":"2023-03-31"},{"$f":"'Timeline&Flags'!BP23","v":"2023-06-30"},{"$f":"'Timeline&Flags'!BQ23","v":"2023-09-30"},{"$f":"'Timeline&Flags'!BR23","v":"2023-12-31"},{"$f":"'Timeline&Flags'!BS23","v":"2024-03-31"},{"$f":"'Timeline&Flags'!BT23","v":"2024-06-30"},{"$f":"'Timeline&Flags'!BU23","v":"2024-09-30"},{"$f":"'Timeline&Flags'!BV23","v":"2024-12-31"},{"$f":"'Timeline&Flags'!BW23","v":"2025-03-31"},{"$f":"'Timeline&Flags'!BX23","v":"2025-06-30"},{"$f":"'Timeline&Flags'!BY23","v":"2025-09-30"},{"$f":"'Timeline&Flags'!BZ23","v":"2025-12-31"},{"$f":"'Timeline&Flags'!CA23","v":"2026-03-31"},{"$f":"'Timeline&Flags'!CB23","v":"2026-06-30"},{"$f":"'Timeline&Flags'!CC23","v":"2026-09-30"},{"$f":"'Timeline&Flags'!CD23","v":"2026-12-31"},{"$f":"'Timeline&Flags'!CE23","v":"2027-03-31"},{"$f":"'Timeline&Flags'!CF23","v":"2027-06-30"},{"$f":"'Timeline&Flags'!CG23","v":"2027-09-30"},{"$f":"'Timeline&Flags'!CH23","v":"2027-12-31"},{"$f":"'Timeline&Flags'!CI23","v":"2028-03-31"},{"$f":"'Timeline&Flags'!CJ23","v":"2028-06-30"},{"$f":"'Timeline&Flags'!CK23","v":"2028-09-30"},{"$f":"'Timeline&Flags'!CL23","v":"2028-12-31"},{"$f":"'Timeline&Flags'!CM23","v":"2029-03-31"},{"$f":"'Timeline&Flags'!CN23","v":"2029-06-30"},{"$f":"'Timeline&Flags'!CO23","v":"2029-09-30"},{"$f":"'Timeline&Flags'!CP23","v":"2029-12-31"},{"$f":"'Timeline&Flags'!CQ23","v":"2030-03-31"},{"$f":"'Timeline&Flags'!CR23","v":"2030-06-30"},{"$f":"'Timeline&Flags'!CS23","v":"2030-09-30"},{"$f":"'Timeline&Flags'!CT23","v":"2030-12-31"},{"$f":"'Timeline&Flags'!CU23","v":"2031-03-31"},{"$f":"'Timeline&Flags'!CV23","v":"2031-06-30"},{"$f":"'Timeline&Flags'!CW23","v":"2031-09-30"},{"$f":"'Timeline&Flags'!CX23","v":"2031-12-31"},{"$f":"'Timeline&Flags'!CY23","v":"2032-03-31"},{"$f":"'Timeline&Flags'!CZ23","v":"2032-06-30"},{"$f":"'Timeline&Flags'!DA23","v":"2032-09-30"},{"$f":"'Timeline&Flags'!DB23","v":"2032-12-31"},{"$f":"'Timeline&Flags'!DC23","v":"2033-03-31"},{"$f":"'Timeline&Flags'!DD23","v":"2033-06-30"},{"$f":"'Timeline&Flags'!DE23","v":"2033-09-30"},{"$f":"'Timeline&Flags'!DF23","v":"2033-12-31"},{"$f":"'Timeline&Flags'!DG23","v":"2034-03-31"},{"$f":"'Timeline&Flags'!DH23","v":"2034-06-30"},{"$f":"'Timeline&Flags'!DI23","v":"2034-09-30"},{"$f":"'Timeline&Flags'!DJ23","v":"2034-12-31"},{"$f":"'Timeline&Flags'!DK23","v":"2035-03-31"},{"$f":"'Timeline&Flags'!DL23","v":"2035-06-30"},{"$f":"'Timeline&Flags'!DM23","v":"2035-09-30"},{"$f":"'Timeline&Flags'!DN23","v":"2035-12-31"},{"$f":"'Timeline&Flags'!DO23","v":"2036-03-31"},{"$f":"'Timeline&Flags'!DP23","v":"2036-06-30"},{"$f":"'Timeline&Flags'!DQ23","v":"2036-09-30"},{"$f":"'Timeline&Flags'!DR23","v":"2036-12-31"},{"$f":"'Timeline&Flags'!DS23","v":"2037-03-31"},{"$f":"'Timeline&Flags'!DT23","v":"2037-06-30"},{"$f":"'Timeline&Flags'!DU23","v":"2037-09-30"},{"$f":"'Timeline&Flags'!DV23","v":"2037-12-31"},{"$f":"'Timeline&Flags'!DW23","v":"2038-03-31"},{"$f":"'Timeline&Flags'!DX23","v":"2038-06-30"},{"$f":"'Timeline&Flags'!DY23","v":"2038-09-30"},{"$f":"'Timeline&Flags'!DZ23","v":"2038-12-31"},{"$f":"'Timeline&Flags'!EA23","v":"2039-03-31"},{"$f":"'Timeline&Flags'!EB23","v":"2039-06-30"},{"$f":"'Timeline&Flags'!EC23","v":"2039-09-30"},{"$f":"'Timeline&Flags'!ED23","v":"2039-12-31"},{"$f":"'Timeline&Flags'!EE23","v":"2040-03-31"},{"$f":"'Timeline&Flags'!EF23","v":"2040-06-30"},{"$f":"'Timeline&Flags'!EG23","v":"2040-09-30"},{"$f":"'Timeline&Flags'!EH23","v":"2040-12-31"},{"$f":"'Timeline&Flags'!EI23","v":"2041-03-31"},{"$f":"'Timeline&Flags'!EJ23","v":"2041-06-30"},{"$f":"'Timeline&Flags'!EK23","v":"2041-09-30"},{"$f":"'Timeline&Flags'!EL23","v":"2041-12-31"},{"$f":"'Timeline&Flags'!EM23","v":"2042-03-31"},{"$f":"'Timeline&Flags'!EN23","v":"2042-06-30"},{"$f":"'Timeline&Flags'!EO23","v":"2042-09-30"},{"$f":"'Timeline&Flags'!EP23","v":"2042-12-31"}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E24","v":"Summary period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S8","v":1},{"$f":"'Timeline&Flags'!T8","v":2},{"$f":"'Timeline&Flags'!U8","v":3},{"$f":"'Timeline&Flags'!V8","v":4},{"$f":"'Timeline&Flags'!W8","v":5},{"$f":"'Timeline&Flags'!X8","v":6},{"$f":"'Timeline&Flags'!Y8","v":7},{"$f":"'Timeline&Flags'!Z8","v":8},{"$f":"'Timeline&Flags'!AA8","v":9},{"$f":"'Timeline&Flags'!AB8","v":10},{"$f":"'Timeline&Flags'!AC8","v":11},{"$f":"'Timeline&Flags'!AD8","v":12},{"$f":"'Timeline&Flags'!AE8","v":13},{"$f":"'Timeline&Flags'!AF8","v":14},{"$f":"'Timeline&Flags'!AG8","v":15},{"$f":"'Timeline&Flags'!AH8","v":16},{"$f":"'Timeline&Flags'!AI8","v":17},{"$f":"'Timeline&Flags'!AJ8","v":18},{"$f":"'Timeline&Flags'!AK8","v":19},{"$f":"'Timeline&Flags'!AL8","v":20},{"$f":"'Timeline&Flags'!AM8","v":21},{"$f":"'Timeline&Flags'!AN8","v":22},{"$f":"'Timeline&Flags'!AO8","v":23},{"$f":"'Timeline&Flags'!AP8","v":24},{"$f":"'Timeline&Flags'!AQ8","v":25},{"$nulls":3},{"$f":"'Timeline&Flags'!AU24","v":1},{"$f":"'Timeline&Flags'!AV24","v":2},{"$f":"'Timeline&Flags'!AW24","v":2},{"$f":"'Timeline&Flags'!AX24","v":2},{"$f":"'Timeline&Flags'!AY24","v":2},{"$f":"'Timeline&Flags'!AZ24","v":3},{"$f":"'Timeline&Flags'!BA24","v":3},{"$f":"'Timeline&Flags'!BB24","v":3},{"$f":"'Timeline&Flags'!BC24","v":3},{"$f":"'Timeline&Flags'!BD24","v":4},{"$f":"'Timeline&Flags'!BE24","v":4},{"$f":"'Timeline&Flags'!BF24","v":4},{"$f":"'Timeline&Flags'!BG24","v":4},{"$f":"'Timeline&Flags'!BH24","v":5},{"$f":"'Timeline&Flags'!BI24","v":5},{"$f":"'Timeline&Flags'!BJ24","v":5},{"$f":"'Timeline&Flags'!BK24","v":5},{"$f":"'Timeline&Flags'!BL24","v":6},{"$f":"'Timeline&Flags'!BM24","v":6},{"$f":"'Timeline&Flags'!BN24","v":6},{"$f":"'Timeline&Flags'!BO24","v":6},{"$f":"'Timeline&Flags'!BP24","v":7},{"$f":"'Timeline&Flags'!BQ24","v":7},{"$f":"'Timeline&Flags'!BR24","v":7},{"$f":"'Timeline&Flags'!BS24","v":7},{"$f":"'Timeline&Flags'!BT24","v":8},{"$f":"'Timeline&Flags'!BU24","v":8},{"$f":"'Timeline&Flags'!BV24","v":8},{"$f":"'Timeline&Flags'!BW24","v":8},{"$f":"'Timeline&Flags'!BX24","v":9},{"$f":"'Timeline&Flags'!BY24","v":9},{"$f":"'Timeline&Flags'!BZ24","v":9},{"$f":"'Timeline&Flags'!CA24","v":9},{"$f":"'Timeline&Flags'!CB24","v":10},{"$f":"'Timeline&Flags'!CC24","v":10},{"$f":"'Timeline&Flags'!CD24","v":10},{"$f":"'Timeline&Flags'!CE24","v":10},{"$f":"'Timeline&Flags'!CF24","v":11},{"$f":"'Timeline&Flags'!CG24","v":11},{"$f":"'Timeline&Flags'!CH24","v":11},{"$f":"'Timeline&Flags'!CI24","v":11},{"$f":"'Timeline&Flags'!CJ24","v":12},{"$f":"'Timeline&Flags'!CK24","v":12},{"$f":"'Timeline&Flags'!CL24","v":12},{"$f":"'Timeline&Flags'!CM24","v":12},{"$f":"'Timeline&Flags'!CN24","v":13},{"$f":"'Timeline&Flags'!CO24","v":13},{"$f":"'Timeline&Flags'!CP24","v":13},{"$f":"'Timeline&Flags'!CQ24","v":13},{"$f":"'Timeline&Flags'!CR24","v":14},{"$f":"'Timeline&Flags'!CS24","v":14},{"$f":"'Timeline&Flags'!CT24","v":14},{"$f":"'Timeline&Flags'!CU24","v":14},{"$f":"'Timeline&Flags'!CV24","v":15},{"$f":"'Timeline&Flags'!CW24","v":15},{"$f":"'Timeline&Flags'!CX24","v":15},{"$f":"'Timeline&Flags'!CY24","v":15},{"$f":"'Timeline&Flags'!CZ24","v":16},{"$f":"'Timeline&Flags'!DA24","v":16},{"$f":"'Timeline&Flags'!DB24","v":16},{"$f":"'Timeline&Flags'!DC24","v":16},{"$f":"'Timeline&Flags'!DD24","v":17},{"$f":"'Timeline&Flags'!DE24","v":17},{"$f":"'Timeline&Flags'!DF24","v":17},{"$f":"'Timeline&Flags'!DG24","v":17},{"$f":"'Timeline&Flags'!DH24","v":18},{"$f":"'Timeline&Flags'!DI24","v":18},{"$f":"'Timeline&Flags'!DJ24","v":18},{"$f":"'Timeline&Flags'!DK24","v":18},{"$f":"'Timeline&Flags'!DL24","v":19},{"$f":"'Timeline&Flags'!DM24","v":19},{"$f":"'Timeline&Flags'!DN24","v":19},{"$f":"'Timeline&Flags'!DO24","v":19},{"$f":"'Timeline&Flags'!DP24","v":20},{"$f":"'Timeline&Flags'!DQ24","v":20},{"$f":"'Timeline&Flags'!DR24","v":20},{"$f":"'Timeline&Flags'!DS24","v":20},{"$f":"'Timeline&Flags'!DT24","v":21},{"$f":"'Timeline&Flags'!DU24","v":21},{"$f":"'Timeline&Flags'!DV24","v":21},{"$f":"'Timeline&Flags'!DW24","v":21},{"$f":"'Timeline&Flags'!DX24","v":22},{"$f":"'Timeline&Flags'!DY24","v":22},{"$f":"'Timeline&Flags'!DZ24","v":22},{"$f":"'Timeline&Flags'!EA24","v":22},{"$f":"'Timeline&Flags'!EB24","v":23},{"$f":"'Timeline&Flags'!EC24","v":23},{"$f":"'Timeline&Flags'!ED24","v":23},{"$f":"'Timeline&Flags'!EE24","v":23},{"$f":"'Timeline&Flags'!EF24","v":24},{"$f":"'Timeline&Flags'!EG24","v":24},{"$f":"'Timeline&Flags'!EH24","v":24},{"$f":"'Timeline&Flags'!EI24","v":24},{"$f":"'Timeline&Flags'!EJ24","v":25},{"$f":"'Timeline&Flags'!EK24","v":25},{"$f":"'Timeline&Flags'!EL24","v":25},{"$f":"'Timeline&Flags'!EM24","v":25},{"$f":"'Timeline&Flags'!EN24","v":25},{"$f":"'Timeline&Flags'!EO24","v":25},{"$f":"'Timeline&Flags'!EP24","v":25}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E25","v":"Calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S9","v":2018},{"$f":"'Timeline&Flags'!T9","v":2019},{"$f":"'Timeline&Flags'!U9","v":2020},{"$f":"'Timeline&Flags'!V9","v":2021},{"$f":"'Timeline&Flags'!W9","v":2022},{"$f":"'Timeline&Flags'!X9","v":2023},{"$f":"'Timeline&Flags'!Y9","v":2024},{"$f":"'Timeline&Flags'!Z9","v":2025},{"$f":"'Timeline&Flags'!AA9","v":2026},{"$f":"'Timeline&Flags'!AB9","v":2027},{"$f":"'Timeline&Flags'!AC9","v":2028},{"$f":"'Timeline&Flags'!AD9","v":2029},{"$f":"'Timeline&Flags'!AE9","v":2030},{"$f":"'Timeline&Flags'!AF9","v":2031},{"$f":"'Timeline&Flags'!AG9","v":2032},{"$f":"'Timeline&Flags'!AH9","v":2033},{"$f":"'Timeline&Flags'!AI9","v":2034},{"$f":"'Timeline&Flags'!AJ9","v":2035},{"$f":"'Timeline&Flags'!AK9","v":2036},{"$f":"'Timeline&Flags'!AL9","v":2037},{"$f":"'Timeline&Flags'!AM9","v":2038},{"$f":"'Timeline&Flags'!AN9","v":2039},{"$f":"'Timeline&Flags'!AO9","v":2040},{"$f":"'Timeline&Flags'!AP9","v":2041},{"$f":"'Timeline&Flags'!AQ9","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU25","v":2018},{"$f":"'Timeline&Flags'!AV25","v":2018},{"$f":"'Timeline&Flags'!AW25","v":2018},{"$f":"'Timeline&Flags'!AX25","v":2018},{"$f":"'Timeline&Flags'!AY25","v":2019},{"$f":"'Timeline&Flags'!AZ25","v":2019},{"$f":"'Timeline&Flags'!BA25","v":2019},{"$f":"'Timeline&Flags'!BB25","v":2019},{"$f":"'Timeline&Flags'!BC25","v":2020},{"$f":"'Timeline&Flags'!BD25","v":2020},{"$f":"'Timeline&Flags'!BE25","v":2020},{"$f":"'Timeline&Flags'!BF25","v":2020},{"$f":"'Timeline&Flags'!BG25","v":2021},{"$f":"'Timeline&Flags'!BH25","v":2021},{"$f":"'Timeline&Flags'!BI25","v":2021},{"$f":"'Timeline&Flags'!BJ25","v":2021},{"$f":"'Timeline&Flags'!BK25","v":2022},{"$f":"'Timeline&Flags'!BL25","v":2022},{"$f":"'Timeline&Flags'!BM25","v":2022},{"$f":"'Timeline&Flags'!BN25","v":2022},{"$f":"'Timeline&Flags'!BO25","v":2023},{"$f":"'Timeline&Flags'!BP25","v":2023},{"$f":"'Timeline&Flags'!BQ25","v":2023},{"$f":"'Timeline&Flags'!BR25","v":2023},{"$f":"'Timeline&Flags'!BS25","v":2024},{"$f":"'Timeline&Flags'!BT25","v":2024},{"$f":"'Timeline&Flags'!BU25","v":2024},{"$f":"'Timeline&Flags'!BV25","v":2024},{"$f":"'Timeline&Flags'!BW25","v":2025},{"$f":"'Timeline&Flags'!BX25","v":2025},{"$f":"'Timeline&Flags'!BY25","v":2025},{"$f":"'Timeline&Flags'!BZ25","v":2025},{"$f":"'Timeline&Flags'!CA25","v":2026},{"$f":"'Timeline&Flags'!CB25","v":2026},{"$f":"'Timeline&Flags'!CC25","v":2026},{"$f":"'Timeline&Flags'!CD25","v":2026},{"$f":"'Timeline&Flags'!CE25","v":2027},{"$f":"'Timeline&Flags'!CF25","v":2027},{"$f":"'Timeline&Flags'!CG25","v":2027},{"$f":"'Timeline&Flags'!CH25","v":2027},{"$f":"'Timeline&Flags'!CI25","v":2028},{"$f":"'Timeline&Flags'!CJ25","v":2028},{"$f":"'Timeline&Flags'!CK25","v":2028},{"$f":"'Timeline&Flags'!CL25","v":2028},{"$f":"'Timeline&Flags'!CM25","v":2029},{"$f":"'Timeline&Flags'!CN25","v":2029},{"$f":"'Timeline&Flags'!CO25","v":2029},{"$f":"'Timeline&Flags'!CP25","v":2029},{"$f":"'Timeline&Flags'!CQ25","v":2030},{"$f":"'Timeline&Flags'!CR25","v":2030},{"$f":"'Timeline&Flags'!CS25","v":2030},{"$f":"'Timeline&Flags'!CT25","v":2030},{"$f":"'Timeline&Flags'!CU25","v":2031},{"$f":"'Timeline&Flags'!CV25","v":2031},{"$f":"'Timeline&Flags'!CW25","v":2031},{"$f":"'Timeline&Flags'!CX25","v":2031},{"$f":"'Timeline&Flags'!CY25","v":2032},{"$f":"'Timeline&Flags'!CZ25","v":2032},{"$f":"'Timeline&Flags'!DA25","v":2032},{"$f":"'Timeline&Flags'!DB25","v":2032},{"$f":"'Timeline&Flags'!DC25","v":2033},{"$f":"'Timeline&Flags'!DD25","v":2033},{"$f":"'Timeline&Flags'!DE25","v":2033},{"$f":"'Timeline&Flags'!DF25","v":2033},{"$f":"'Timeline&Flags'!DG25","v":2034},{"$f":"'Timeline&Flags'!DH25","v":2034},{"$f":"'Timeline&Flags'!DI25","v":2034},{"$f":"'Timeline&Flags'!DJ25","v":2034},{"$f":"'Timeline&Flags'!DK25","v":2035},{"$f":"'Timeline&Flags'!DL25","v":2035},{"$f":"'Timeline&Flags'!DM25","v":2035},{"$f":"'Timeline&Flags'!DN25","v":2035},{"$f":"'Timeline&Flags'!DO25","v":2036},{"$f":"'Timeline&Flags'!DP25","v":2036},{"$f":"'Timeline&Flags'!DQ25","v":2036},{"$f":"'Timeline&Flags'!DR25","v":2036},{"$f":"'Timeline&Flags'!DS25","v":2037},{"$f":"'Timeline&Flags'!DT25","v":2037},{"$f":"'Timeline&Flags'!DU25","v":2037},{"$f":"'Timeline&Flags'!DV25","v":2037},{"$f":"'Timeline&Flags'!DW25","v":2038},{"$f":"'Timeline&Flags'!DX25","v":2038},{"$f":"'Timeline&Flags'!DY25","v":2038},{"$f":"'Timeline&Flags'!DZ25","v":2038},{"$f":"'Timeline&Flags'!EA25","v":2039},{"$f":"'Timeline&Flags'!EB25","v":2039},{"$f":"'Timeline&Flags'!EC25","v":2039},{"$f":"'Timeline&Flags'!ED25","v":2039},{"$f":"'Timeline&Flags'!EE25","v":2040},{"$f":"'Timeline&Flags'!EF25","v":2040},{"$f":"'Timeline&Flags'!EG25","v":2040},{"$f":"'Timeline&Flags'!EH25","v":2040},{"$f":"'Timeline&Flags'!EI25","v":2041},{"$f":"'Timeline&Flags'!EJ25","v":2041},{"$f":"'Timeline&Flags'!EK25","v":2041},{"$f":"'Timeline&Flags'!EL25","v":2041},{"$f":"'Timeline&Flags'!EM25","v":2042},{"$f":"'Timeline&Flags'!EN25","v":2042},{"$f":"'Timeline&Flags'!EO25","v":2042},{"$f":"'Timeline&Flags'!EP25","v":2042}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E26","v":"Month in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S10","v":3},{"$f":"'Timeline&Flags'!T10","v":3},{"$f":"'Timeline&Flags'!U10","v":3},{"$f":"'Timeline&Flags'!V10","v":3},{"$f":"'Timeline&Flags'!W10","v":3},{"$f":"'Timeline&Flags'!X10","v":3},{"$f":"'Timeline&Flags'!Y10","v":3},{"$f":"'Timeline&Flags'!Z10","v":3},{"$f":"'Timeline&Flags'!AA10","v":3},{"$f":"'Timeline&Flags'!AB10","v":3},{"$f":"'Timeline&Flags'!AC10","v":3},{"$f":"'Timeline&Flags'!AD10","v":3},{"$f":"'Timeline&Flags'!AE10","v":3},{"$f":"'Timeline&Flags'!AF10","v":3},{"$f":"'Timeline&Flags'!AG10","v":3},{"$f":"'Timeline&Flags'!AH10","v":3},{"$f":"'Timeline&Flags'!AI10","v":3},{"$f":"'Timeline&Flags'!AJ10","v":3},{"$f":"'Timeline&Flags'!AK10","v":3},{"$f":"'Timeline&Flags'!AL10","v":3},{"$f":"'Timeline&Flags'!AM10","v":3},{"$f":"'Timeline&Flags'!AN10","v":3},{"$f":"'Timeline&Flags'!AO10","v":3},{"$f":"'Timeline&Flags'!AP10","v":3},{"$f":"'Timeline&Flags'!AQ10","v":3},{"$nulls":3},{"$f":"'Timeline&Flags'!AU26","v":3},{"$f":"'Timeline&Flags'!AV26","v":6},{"$f":"'Timeline&Flags'!AW26","v":9},{"$f":"'Timeline&Flags'!AX26","v":12},{"$f":"'Timeline&Flags'!AY26","v":3},{"$f":"'Timeline&Flags'!AZ26","v":6},{"$f":"'Timeline&Flags'!BA26","v":9},{"$f":"'Timeline&Flags'!BB26","v":12},{"$f":"'Timeline&Flags'!BC26","v":3},{"$f":"'Timeline&Flags'!BD26","v":6},{"$f":"'Timeline&Flags'!BE26","v":9},{"$f":"'Timeline&Flags'!BF26","v":12},{"$f":"'Timeline&Flags'!BG26","v":3},{"$f":"'Timeline&Flags'!BH26","v":6},{"$f":"'Timeline&Flags'!BI26","v":9},{"$f":"'Timeline&Flags'!BJ26","v":12},{"$f":"'Timeline&Flags'!BK26","v":3},{"$f":"'Timeline&Flags'!BL26","v":6},{"$f":"'Timeline&Flags'!BM26","v":9},{"$f":"'Timeline&Flags'!BN26","v":12},{"$f":"'Timeline&Flags'!BO26","v":3},{"$f":"'Timeline&Flags'!BP26","v":6},{"$f":"'Timeline&Flags'!BQ26","v":9},{"$f":"'Timeline&Flags'!BR26","v":12},{"$f":"'Timeline&Flags'!BS26","v":3},{"$f":"'Timeline&Flags'!BT26","v":6},{"$f":"'Timeline&Flags'!BU26","v":9},{"$f":"'Timeline&Flags'!BV26","v":12},{"$f":"'Timeline&Flags'!BW26","v":3},{"$f":"'Timeline&Flags'!BX26","v":6},{"$f":"'Timeline&Flags'!BY26","v":9},{"$f":"'Timeline&Flags'!BZ26","v":12},{"$f":"'Timeline&Flags'!CA26","v":3},{"$f":"'Timeline&Flags'!CB26","v":6},{"$f":"'Timeline&Flags'!CC26","v":9},{"$f":"'Timeline&Flags'!CD26","v":12},{"$f":"'Timeline&Flags'!CE26","v":3},{"$f":"'Timeline&Flags'!CF26","v":6},{"$f":"'Timeline&Flags'!CG26","v":9},{"$f":"'Timeline&Flags'!CH26","v":12},{"$f":"'Timeline&Flags'!CI26","v":3},{"$f":"'Timeline&Flags'!CJ26","v":6},{"$f":"'Timeline&Flags'!CK26","v":9},{"$f":"'Timeline&Flags'!CL26","v":12},{"$f":"'Timeline&Flags'!CM26","v":3},{"$f":"'Timeline&Flags'!CN26","v":6},{"$f":"'Timeline&Flags'!CO26","v":9},{"$f":"'Timeline&Flags'!CP26","v":12},{"$f":"'Timeline&Flags'!CQ26","v":3},{"$f":"'Timeline&Flags'!CR26","v":6},{"$f":"'Timeline&Flags'!CS26","v":9},{"$f":"'Timeline&Flags'!CT26","v":12},{"$f":"'Timeline&Flags'!CU26","v":3},{"$f":"'Timeline&Flags'!CV26","v":6},{"$f":"'Timeline&Flags'!CW26","v":9},{"$f":"'Timeline&Flags'!CX26","v":12},{"$f":"'Timeline&Flags'!CY26","v":3},{"$f":"'Timeline&Flags'!CZ26","v":6},{"$f":"'Timeline&Flags'!DA26","v":9},{"$f":"'Timeline&Flags'!DB26","v":12},{"$f":"'Timeline&Flags'!DC26","v":3},{"$f":"'Timeline&Flags'!DD26","v":6},{"$f":"'Timeline&Flags'!DE26","v":9},{"$f":"'Timeline&Flags'!DF26","v":12},{"$f":"'Timeline&Flags'!DG26","v":3},{"$f":"'Timeline&Flags'!DH26","v":6},{"$f":"'Timeline&Flags'!DI26","v":9},{"$f":"'Timeline&Flags'!DJ26","v":12},{"$f":"'Timeline&Flags'!DK26","v":3},{"$f":"'Timeline&Flags'!DL26","v":6},{"$f":"'Timeline&Flags'!DM26","v":9},{"$f":"'Timeline&Flags'!DN26","v":12},{"$f":"'Timeline&Flags'!DO26","v":3},{"$f":"'Timeline&Flags'!DP26","v":6},{"$f":"'Timeline&Flags'!DQ26","v":9},{"$f":"'Timeline&Flags'!DR26","v":12},{"$f":"'Timeline&Flags'!DS26","v":3},{"$f":"'Timeline&Flags'!DT26","v":6},{"$f":"'Timeline&Flags'!DU26","v":9},{"$f":"'Timeline&Flags'!DV26","v":12},{"$f":"'Timeline&Flags'!DW26","v":3},{"$f":"'Timeline&Flags'!DX26","v":6},{"$f":"'Timeline&Flags'!DY26","v":9},{"$f":"'Timeline&Flags'!DZ26","v":12},{"$f":"'Timeline&Flags'!EA26","v":3},{"$f":"'Timeline&Flags'!EB26","v":6},{"$f":"'Timeline&Flags'!EC26","v":9},{"$f":"'Timeline&Flags'!ED26","v":12},{"$f":"'Timeline&Flags'!EE26","v":3},{"$f":"'Timeline&Flags'!EF26","v":6},{"$f":"'Timeline&Flags'!EG26","v":9},{"$f":"'Timeline&Flags'!EH26","v":12},{"$f":"'Timeline&Flags'!EI26","v":3},{"$f":"'Timeline&Flags'!EJ26","v":6},{"$f":"'Timeline&Flags'!EK26","v":9},{"$f":"'Timeline&Flags'!EL26","v":12},{"$f":"'Timeline&Flags'!EM26","v":3},{"$f":"'Timeline&Flags'!EN26","v":6},{"$f":"'Timeline&Flags'!EO26","v":9},{"$f":"'Timeline&Flags'!EP26","v":12}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E27","v":"Financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S11","v":2018},{"$f":"'Timeline&Flags'!T11","v":2019},{"$f":"'Timeline&Flags'!U11","v":2020},{"$f":"'Timeline&Flags'!V11","v":2021},{"$f":"'Timeline&Flags'!W11","v":2022},{"$f":"'Timeline&Flags'!X11","v":2023},{"$f":"'Timeline&Flags'!Y11","v":2024},{"$f":"'Timeline&Flags'!Z11","v":2025},{"$f":"'Timeline&Flags'!AA11","v":2026},{"$f":"'Timeline&Flags'!AB11","v":2027},{"$f":"'Timeline&Flags'!AC11","v":2028},{"$f":"'Timeline&Flags'!AD11","v":2029},{"$f":"'Timeline&Flags'!AE11","v":2030},{"$f":"'Timeline&Flags'!AF11","v":2031},{"$f":"'Timeline&Flags'!AG11","v":2032},{"$f":"'Timeline&Flags'!AH11","v":2033},{"$f":"'Timeline&Flags'!AI11","v":2034},{"$f":"'Timeline&Flags'!AJ11","v":2035},{"$f":"'Timeline&Flags'!AK11","v":2036},{"$f":"'Timeline&Flags'!AL11","v":2037},{"$f":"'Timeline&Flags'!AM11","v":2038},{"$f":"'Timeline&Flags'!AN11","v":2039},{"$f":"'Timeline&Flags'!AO11","v":2040},{"$f":"'Timeline&Flags'!AP11","v":2041},{"$f":"'Timeline&Flags'!AQ11","v":2042},{"$nulls":3},{"$f":"'Timeline&Flags'!AU27","v":2018},{"$f":"'Timeline&Flags'!AV27","v":2019},{"$f":"'Timeline&Flags'!AW27","v":2019},{"$f":"'Timeline&Flags'!AX27","v":2019},{"$f":"'Timeline&Flags'!AY27","v":2019},{"$f":"'Timeline&Flags'!AZ27","v":2020},{"$f":"'Timeline&Flags'!BA27","v":2020},{"$f":"'Timeline&Flags'!BB27","v":2020},{"$f":"'Timeline&Flags'!BC27","v":2020},{"$f":"'Timeline&Flags'!BD27","v":2021},{"$f":"'Timeline&Flags'!BE27","v":2021},{"$f":"'Timeline&Flags'!BF27","v":2021},{"$f":"'Timeline&Flags'!BG27","v":2021},{"$f":"'Timeline&Flags'!BH27","v":2022},{"$f":"'Timeline&Flags'!BI27","v":2022},{"$f":"'Timeline&Flags'!BJ27","v":2022},{"$f":"'Timeline&Flags'!BK27","v":2022},{"$f":"'Timeline&Flags'!BL27","v":2023},{"$f":"'Timeline&Flags'!BM27","v":2023},{"$f":"'Timeline&Flags'!BN27","v":2023},{"$f":"'Timeline&Flags'!BO27","v":2023},{"$f":"'Timeline&Flags'!BP27","v":2024},{"$f":"'Timeline&Flags'!BQ27","v":2024},{"$f":"'Timeline&Flags'!BR27","v":2024},{"$f":"'Timeline&Flags'!BS27","v":2024},{"$f":"'Timeline&Flags'!BT27","v":2025},{"$f":"'Timeline&Flags'!BU27","v":2025},{"$f":"'Timeline&Flags'!BV27","v":2025},{"$f":"'Timeline&Flags'!BW27","v":2025},{"$f":"'Timeline&Flags'!BX27","v":2026},{"$f":"'Timeline&Flags'!BY27","v":2026},{"$f":"'Timeline&Flags'!BZ27","v":2026},{"$f":"'Timeline&Flags'!CA27","v":2026},{"$f":"'Timeline&Flags'!CB27","v":2027},{"$f":"'Timeline&Flags'!CC27","v":2027},{"$f":"'Timeline&Flags'!CD27","v":2027},{"$f":"'Timeline&Flags'!CE27","v":2027},{"$f":"'Timeline&Flags'!CF27","v":2028},{"$f":"'Timeline&Flags'!CG27","v":2028},{"$f":"'Timeline&Flags'!CH27","v":2028},{"$f":"'Timeline&Flags'!CI27","v":2028},{"$f":"'Timeline&Flags'!CJ27","v":2029},{"$f":"'Timeline&Flags'!CK27","v":2029},{"$f":"'Timeline&Flags'!CL27","v":2029},{"$f":"'Timeline&Flags'!CM27","v":2029},{"$f":"'Timeline&Flags'!CN27","v":2030},{"$f":"'Timeline&Flags'!CO27","v":2030},{"$f":"'Timeline&Flags'!CP27","v":2030},{"$f":"'Timeline&Flags'!CQ27","v":2030},{"$f":"'Timeline&Flags'!CR27","v":2031},{"$f":"'Timeline&Flags'!CS27","v":2031},{"$f":"'Timeline&Flags'!CT27","v":2031},{"$f":"'Timeline&Flags'!CU27","v":2031},{"$f":"'Timeline&Flags'!CV27","v":2032},{"$f":"'Timeline&Flags'!CW27","v":2032},{"$f":"'Timeline&Flags'!CX27","v":2032},{"$f":"'Timeline&Flags'!CY27","v":2032},{"$f":"'Timeline&Flags'!CZ27","v":2033},{"$f":"'Timeline&Flags'!DA27","v":2033},{"$f":"'Timeline&Flags'!DB27","v":2033},{"$f":"'Timeline&Flags'!DC27","v":2033},{"$f":"'Timeline&Flags'!DD27","v":2034},{"$f":"'Timeline&Flags'!DE27","v":2034},{"$f":"'Timeline&Flags'!DF27","v":2034},{"$f":"'Timeline&Flags'!DG27","v":2034},{"$f":"'Timeline&Flags'!DH27","v":2035},{"$f":"'Timeline&Flags'!DI27","v":2035},{"$f":"'Timeline&Flags'!DJ27","v":2035},{"$f":"'Timeline&Flags'!DK27","v":2035},{"$f":"'Timeline&Flags'!DL27","v":2036},{"$f":"'Timeline&Flags'!DM27","v":2036},{"$f":"'Timeline&Flags'!DN27","v":2036},{"$f":"'Timeline&Flags'!DO27","v":2036},{"$f":"'Timeline&Flags'!DP27","v":2037},{"$f":"'Timeline&Flags'!DQ27","v":2037},{"$f":"'Timeline&Flags'!DR27","v":2037},{"$f":"'Timeline&Flags'!DS27","v":2037},{"$f":"'Timeline&Flags'!DT27","v":2038},{"$f":"'Timeline&Flags'!DU27","v":2038},{"$f":"'Timeline&Flags'!DV27","v":2038},{"$f":"'Timeline&Flags'!DW27","v":2038},{"$f":"'Timeline&Flags'!DX27","v":2039},{"$f":"'Timeline&Flags'!DY27","v":2039},{"$f":"'Timeline&Flags'!DZ27","v":2039},{"$f":"'Timeline&Flags'!EA27","v":2039},{"$f":"'Timeline&Flags'!EB27","v":2040},{"$f":"'Timeline&Flags'!EC27","v":2040},{"$f":"'Timeline&Flags'!ED27","v":2040},{"$f":"'Timeline&Flags'!EE27","v":2040},{"$f":"'Timeline&Flags'!EF27","v":2041},{"$f":"'Timeline&Flags'!EG27","v":2041},{"$f":"'Timeline&Flags'!EH27","v":2041},{"$f":"'Timeline&Flags'!EI27","v":2041},{"$f":"'Timeline&Flags'!EJ27","v":2042},{"$f":"'Timeline&Flags'!EK27","v":2042},{"$f":"'Timeline&Flags'!EL27","v":2042},{"$f":"'Timeline&Flags'!EM27","v":2042},{"$f":"'Timeline&Flags'!EN27","v":2043},{"$f":"'Timeline&Flags'!EO27","v":2043},{"$f":"'Timeline&Flags'!EP27","v":2043}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E28","v":"Month in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S12","v":12},{"$f":"'Timeline&Flags'!T12","v":12},{"$f":"'Timeline&Flags'!U12","v":12},{"$f":"'Timeline&Flags'!V12","v":12},{"$f":"'Timeline&Flags'!W12","v":12},{"$f":"'Timeline&Flags'!X12","v":12},{"$f":"'Timeline&Flags'!Y12","v":12},{"$f":"'Timeline&Flags'!Z12","v":12},{"$f":"'Timeline&Flags'!AA12","v":12},{"$f":"'Timeline&Flags'!AB12","v":12},{"$f":"'Timeline&Flags'!AC12","v":12},{"$f":"'Timeline&Flags'!AD12","v":12},{"$f":"'Timeline&Flags'!AE12","v":12},{"$f":"'Timeline&Flags'!AF12","v":12},{"$f":"'Timeline&Flags'!AG12","v":12},{"$f":"'Timeline&Flags'!AH12","v":12},{"$f":"'Timeline&Flags'!AI12","v":12},{"$f":"'Timeline&Flags'!AJ12","v":12},{"$f":"'Timeline&Flags'!AK12","v":12},{"$f":"'Timeline&Flags'!AL12","v":12},{"$f":"'Timeline&Flags'!AM12","v":12},{"$f":"'Timeline&Flags'!AN12","v":12},{"$f":"'Timeline&Flags'!AO12","v":12},{"$f":"'Timeline&Flags'!AP12","v":12},{"$f":"'Timeline&Flags'!AQ12","v":12},{"$nulls":3},{"$f":"'Timeline&Flags'!AU28","v":12},{"$f":"'Timeline&Flags'!AV28","v":3},{"$f":"'Timeline&Flags'!AW28","v":6},{"$f":"'Timeline&Flags'!AX28","v":9},{"$f":"'Timeline&Flags'!AY28","v":12},{"$f":"'Timeline&Flags'!AZ28","v":3},{"$f":"'Timeline&Flags'!BA28","v":6},{"$f":"'Timeline&Flags'!BB28","v":9},{"$f":"'Timeline&Flags'!BC28","v":12},{"$f":"'Timeline&Flags'!BD28","v":3},{"$f":"'Timeline&Flags'!BE28","v":6},{"$f":"'Timeline&Flags'!BF28","v":9},{"$f":"'Timeline&Flags'!BG28","v":12},{"$f":"'Timeline&Flags'!BH28","v":3},{"$f":"'Timeline&Flags'!BI28","v":6},{"$f":"'Timeline&Flags'!BJ28","v":9},{"$f":"'Timeline&Flags'!BK28","v":12},{"$f":"'Timeline&Flags'!BL28","v":3},{"$f":"'Timeline&Flags'!BM28","v":6},{"$f":"'Timeline&Flags'!BN28","v":9},{"$f":"'Timeline&Flags'!BO28","v":12},{"$f":"'Timeline&Flags'!BP28","v":3},{"$f":"'Timeline&Flags'!BQ28","v":6},{"$f":"'Timeline&Flags'!BR28","v":9},{"$f":"'Timeline&Flags'!BS28","v":12},{"$f":"'Timeline&Flags'!BT28","v":3},{"$f":"'Timeline&Flags'!BU28","v":6},{"$f":"'Timeline&Flags'!BV28","v":9},{"$f":"'Timeline&Flags'!BW28","v":12},{"$f":"'Timeline&Flags'!BX28","v":3},{"$f":"'Timeline&Flags'!BY28","v":6},{"$f":"'Timeline&Flags'!BZ28","v":9},{"$f":"'Timeline&Flags'!CA28","v":12},{"$f":"'Timeline&Flags'!CB28","v":3},{"$f":"'Timeline&Flags'!CC28","v":6},{"$f":"'Timeline&Flags'!CD28","v":9},{"$f":"'Timeline&Flags'!CE28","v":12},{"$f":"'Timeline&Flags'!CF28","v":3},{"$f":"'Timeline&Flags'!CG28","v":6},{"$f":"'Timeline&Flags'!CH28","v":9},{"$f":"'Timeline&Flags'!CI28","v":12},{"$f":"'Timeline&Flags'!CJ28","v":3},{"$f":"'Timeline&Flags'!CK28","v":6},{"$f":"'Timeline&Flags'!CL28","v":9},{"$f":"'Timeline&Flags'!CM28","v":12},{"$f":"'Timeline&Flags'!CN28","v":3},{"$f":"'Timeline&Flags'!CO28","v":6},{"$f":"'Timeline&Flags'!CP28","v":9},{"$f":"'Timeline&Flags'!CQ28","v":12},{"$f":"'Timeline&Flags'!CR28","v":3},{"$f":"'Timeline&Flags'!CS28","v":6},{"$f":"'Timeline&Flags'!CT28","v":9},{"$f":"'Timeline&Flags'!CU28","v":12},{"$f":"'Timeline&Flags'!CV28","v":3},{"$f":"'Timeline&Flags'!CW28","v":6},{"$f":"'Timeline&Flags'!CX28","v":9},{"$f":"'Timeline&Flags'!CY28","v":12},{"$f":"'Timeline&Flags'!CZ28","v":3},{"$f":"'Timeline&Flags'!DA28","v":6},{"$f":"'Timeline&Flags'!DB28","v":9},{"$f":"'Timeline&Flags'!DC28","v":12},{"$f":"'Timeline&Flags'!DD28","v":3},{"$f":"'Timeline&Flags'!DE28","v":6},{"$f":"'Timeline&Flags'!DF28","v":9},{"$f":"'Timeline&Flags'!DG28","v":12},{"$f":"'Timeline&Flags'!DH28","v":3},{"$f":"'Timeline&Flags'!DI28","v":6},{"$f":"'Timeline&Flags'!DJ28","v":9},{"$f":"'Timeline&Flags'!DK28","v":12},{"$f":"'Timeline&Flags'!DL28","v":3},{"$f":"'Timeline&Flags'!DM28","v":6},{"$f":"'Timeline&Flags'!DN28","v":9},{"$f":"'Timeline&Flags'!DO28","v":12},{"$f":"'Timeline&Flags'!DP28","v":3},{"$f":"'Timeline&Flags'!DQ28","v":6},{"$f":"'Timeline&Flags'!DR28","v":9},{"$f":"'Timeline&Flags'!DS28","v":12},{"$f":"'Timeline&Flags'!DT28","v":3},{"$f":"'Timeline&Flags'!DU28","v":6},{"$f":"'Timeline&Flags'!DV28","v":9},{"$f":"'Timeline&Flags'!DW28","v":12},{"$f":"'Timeline&Flags'!DX28","v":3},{"$f":"'Timeline&Flags'!DY28","v":6},{"$f":"'Timeline&Flags'!DZ28","v":9},{"$f":"'Timeline&Flags'!EA28","v":12},{"$f":"'Timeline&Flags'!EB28","v":3},{"$f":"'Timeline&Flags'!EC28","v":6},{"$f":"'Timeline&Flags'!ED28","v":9},{"$f":"'Timeline&Flags'!EE28","v":12},{"$f":"'Timeline&Flags'!EF28","v":3},{"$f":"'Timeline&Flags'!EG28","v":6},{"$f":"'Timeline&Flags'!EH28","v":9},{"$f":"'Timeline&Flags'!EI28","v":12},{"$f":"'Timeline&Flags'!EJ28","v":3},{"$f":"'Timeline&Flags'!EK28","v":6},{"$f":"'Timeline&Flags'!EL28","v":9},{"$f":"'Timeline&Flags'!EM28","v":12},{"$f":"'Timeline&Flags'!EN28","v":3},{"$f":"'Timeline&Flags'!EO28","v":6},{"$f":"'Timeline&Flags'!EP28","v":9}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E29","v":"Days in period"},{"$nulls":13},{"$f":"'Timeline&Flags'!S13","v":90},{"$f":"'Timeline&Flags'!T13","v":365},{"$f":"'Timeline&Flags'!U13","v":366},{"$f":"'Timeline&Flags'!V13","v":365},{"$f":"'Timeline&Flags'!W13","v":365},{"$f":"'Timeline&Flags'!X13","v":365},{"$f":"'Timeline&Flags'!Y13","v":366},{"$f":"'Timeline&Flags'!Z13","v":365},{"$f":"'Timeline&Flags'!AA13","v":365},{"$f":"'Timeline&Flags'!AB13","v":365},{"$f":"'Timeline&Flags'!AC13","v":366},{"$f":"'Timeline&Flags'!AD13","v":365},{"$f":"'Timeline&Flags'!AE13","v":365},{"$f":"'Timeline&Flags'!AF13","v":365},{"$f":"'Timeline&Flags'!AG13","v":366},{"$f":"'Timeline&Flags'!AH13","v":365},{"$f":"'Timeline&Flags'!AI13","v":365},{"$f":"'Timeline&Flags'!AJ13","v":365},{"$f":"'Timeline&Flags'!AK13","v":366},{"$f":"'Timeline&Flags'!AL13","v":365},{"$f":"'Timeline&Flags'!AM13","v":365},{"$f":"'Timeline&Flags'!AN13","v":365},{"$f":"'Timeline&Flags'!AO13","v":366},{"$f":"'Timeline&Flags'!AP13","v":365},{"$f":"'Timeline&Flags'!AQ13","v":640},{"$nulls":3},{"$f":"'Timeline&Flags'!AU29","v":90},{"$f":"'Timeline&Flags'!AV29","v":91},{"$f":"'Timeline&Flags'!AW29","v":92},{"$f":"'Timeline&Flags'!AX29","v":92},{"$f":"'Timeline&Flags'!AY29","v":90},{"$f":"'Timeline&Flags'!AZ29","v":91},{"$f":"'Timeline&Flags'!BA29","v":92},{"$f":"'Timeline&Flags'!BB29","v":92},{"$f":"'Timeline&Flags'!BC29","v":91},{"$f":"'Timeline&Flags'!BD29","v":91},{"$f":"'Timeline&Flags'!BE29","v":92},{"$f":"'Timeline&Flags'!BF29","v":92},{"$f":"'Timeline&Flags'!BG29","v":90},{"$f":"'Timeline&Flags'!BH29","v":91},{"$f":"'Timeline&Flags'!BI29","v":92},{"$f":"'Timeline&Flags'!BJ29","v":92},{"$f":"'Timeline&Flags'!BK29","v":90},{"$f":"'Timeline&Flags'!BL29","v":91},{"$f":"'Timeline&Flags'!BM29","v":92},{"$f":"'Timeline&Flags'!BN29","v":92},{"$f":"'Timeline&Flags'!BO29","v":90},{"$f":"'Timeline&Flags'!BP29","v":91},{"$f":"'Timeline&Flags'!BQ29","v":92},{"$f":"'Timeline&Flags'!BR29","v":92},{"$f":"'Timeline&Flags'!BS29","v":91},{"$f":"'Timeline&Flags'!BT29","v":91},{"$f":"'Timeline&Flags'!BU29","v":92},{"$f":"'Timeline&Flags'!BV29","v":92},{"$f":"'Timeline&Flags'!BW29","v":90},{"$f":"'Timeline&Flags'!BX29","v":91},{"$f":"'Timeline&Flags'!BY29","v":92},{"$f":"'Timeline&Flags'!BZ29","v":92},{"$f":"'Timeline&Flags'!CA29","v":90},{"$f":"'Timeline&Flags'!CB29","v":91},{"$f":"'Timeline&Flags'!CC29","v":92},{"$f":"'Timeline&Flags'!CD29","v":92},{"$f":"'Timeline&Flags'!CE29","v":90},{"$f":"'Timeline&Flags'!CF29","v":91},{"$f":"'Timeline&Flags'!CG29","v":92},{"$f":"'Timeline&Flags'!CH29","v":92},{"$f":"'Timeline&Flags'!CI29","v":91},{"$f":"'Timeline&Flags'!CJ29","v":91},{"$f":"'Timeline&Flags'!CK29","v":92},{"$f":"'Timeline&Flags'!CL29","v":92},{"$f":"'Timeline&Flags'!CM29","v":90},{"$f":"'Timeline&Flags'!CN29","v":91},{"$f":"'Timeline&Flags'!CO29","v":92},{"$f":"'Timeline&Flags'!CP29","v":92},{"$f":"'Timeline&Flags'!CQ29","v":90},{"$f":"'Timeline&Flags'!CR29","v":91},{"$f":"'Timeline&Flags'!CS29","v":92},{"$f":"'Timeline&Flags'!CT29","v":92},{"$f":"'Timeline&Flags'!CU29","v":90},{"$f":"'Timeline&Flags'!CV29","v":91},{"$f":"'Timeline&Flags'!CW29","v":92},{"$f":"'Timeline&Flags'!CX29","v":92},{"$f":"'Timeline&Flags'!CY29","v":91},{"$f":"'Timeline&Flags'!CZ29","v":91},{"$f":"'Timeline&Flags'!DA29","v":92},{"$f":"'Timeline&Flags'!DB29","v":92},{"$f":"'Timeline&Flags'!DC29","v":90},{"$f":"'Timeline&Flags'!DD29","v":91},{"$f":"'Timeline&Flags'!DE29","v":92},{"$f":"'Timeline&Flags'!DF29","v":92},{"$f":"'Timeline&Flags'!DG29","v":90},{"$f":"'Timeline&Flags'!DH29","v":91},{"$f":"'Timeline&Flags'!DI29","v":92},{"$f":"'Timeline&Flags'!DJ29","v":92},{"$f":"'Timeline&Flags'!DK29","v":90},{"$f":"'Timeline&Flags'!DL29","v":91},{"$f":"'Timeline&Flags'!DM29","v":92},{"$f":"'Timeline&Flags'!DN29","v":92},{"$f":"'Timeline&Flags'!DO29","v":91},{"$f":"'Timeline&Flags'!DP29","v":91},{"$f":"'Timeline&Flags'!DQ29","v":92},{"$f":"'Timeline&Flags'!DR29","v":92},{"$f":"'Timeline&Flags'!DS29","v":90},{"$f":"'Timeline&Flags'!DT29","v":91},{"$f":"'Timeline&Flags'!DU29","v":92},{"$f":"'Timeline&Flags'!DV29","v":92},{"$f":"'Timeline&Flags'!DW29","v":90},{"$f":"'Timeline&Flags'!DX29","v":91},{"$f":"'Timeline&Flags'!DY29","v":92},{"$f":"'Timeline&Flags'!DZ29","v":92},{"$f":"'Timeline&Flags'!EA29","v":90},{"$f":"'Timeline&Flags'!EB29","v":91},{"$f":"'Timeline&Flags'!EC29","v":92},{"$f":"'Timeline&Flags'!ED29","v":92},{"$f":"'Timeline&Flags'!EE29","v":91},{"$f":"'Timeline&Flags'!EF29","v":91},{"$f":"'Timeline&Flags'!EG29","v":92},{"$f":"'Timeline&Flags'!EH29","v":92},{"$f":"'Timeline&Flags'!EI29","v":90},{"$f":"'Timeline&Flags'!EJ29","v":91},{"$f":"'Timeline&Flags'!EK29","v":92},{"$f":"'Timeline&Flags'!EL29","v":92},{"$f":"'Timeline&Flags'!EM29","v":90},{"$f":"'Timeline&Flags'!EN29","v":91},{"$f":"'Timeline&Flags'!EO29","v":92},{"$f":"'Timeline&Flags'!EP29","v":92}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E30","v":"Days in calendar year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S14","v":365},{"$f":"'Timeline&Flags'!T14","v":365},{"$f":"'Timeline&Flags'!U14","v":366},{"$f":"'Timeline&Flags'!V14","v":365},{"$f":"'Timeline&Flags'!W14","v":365},{"$f":"'Timeline&Flags'!X14","v":365},{"$f":"'Timeline&Flags'!Y14","v":366},{"$f":"'Timeline&Flags'!Z14","v":365},{"$f":"'Timeline&Flags'!AA14","v":365},{"$f":"'Timeline&Flags'!AB14","v":365},{"$f":"'Timeline&Flags'!AC14","v":366},{"$f":"'Timeline&Flags'!AD14","v":365},{"$f":"'Timeline&Flags'!AE14","v":365},{"$f":"'Timeline&Flags'!AF14","v":365},{"$f":"'Timeline&Flags'!AG14","v":366},{"$f":"'Timeline&Flags'!AH14","v":365},{"$f":"'Timeline&Flags'!AI14","v":365},{"$f":"'Timeline&Flags'!AJ14","v":365},{"$f":"'Timeline&Flags'!AK14","v":366},{"$f":"'Timeline&Flags'!AL14","v":365},{"$f":"'Timeline&Flags'!AM14","v":365},{"$f":"'Timeline&Flags'!AN14","v":365},{"$f":"'Timeline&Flags'!AO14","v":366},{"$f":"'Timeline&Flags'!AP14","v":365},{"$f":"'Timeline&Flags'!AQ14","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU30","v":365},{"$f":"'Timeline&Flags'!AV30","v":365},{"$f":"'Timeline&Flags'!AW30","v":365},{"$f":"'Timeline&Flags'!AX30","v":365},{"$f":"'Timeline&Flags'!AY30","v":365},{"$f":"'Timeline&Flags'!AZ30","v":365},{"$f":"'Timeline&Flags'!BA30","v":365},{"$f":"'Timeline&Flags'!BB30","v":365},{"$f":"'Timeline&Flags'!BC30","v":366},{"$f":"'Timeline&Flags'!BD30","v":366},{"$f":"'Timeline&Flags'!BE30","v":366},{"$f":"'Timeline&Flags'!BF30","v":366},{"$f":"'Timeline&Flags'!BG30","v":365},{"$f":"'Timeline&Flags'!BH30","v":365},{"$f":"'Timeline&Flags'!BI30","v":365},{"$f":"'Timeline&Flags'!BJ30","v":365},{"$f":"'Timeline&Flags'!BK30","v":365},{"$f":"'Timeline&Flags'!BL30","v":365},{"$f":"'Timeline&Flags'!BM30","v":365},{"$f":"'Timeline&Flags'!BN30","v":365},{"$f":"'Timeline&Flags'!BO30","v":365},{"$f":"'Timeline&Flags'!BP30","v":365},{"$f":"'Timeline&Flags'!BQ30","v":365},{"$f":"'Timeline&Flags'!BR30","v":365},{"$f":"'Timeline&Flags'!BS30","v":366},{"$f":"'Timeline&Flags'!BT30","v":366},{"$f":"'Timeline&Flags'!BU30","v":366},{"$f":"'Timeline&Flags'!BV30","v":366},{"$f":"'Timeline&Flags'!BW30","v":365},{"$f":"'Timeline&Flags'!BX30","v":365},{"$f":"'Timeline&Flags'!BY30","v":365},{"$f":"'Timeline&Flags'!BZ30","v":365},{"$f":"'Timeline&Flags'!CA30","v":365},{"$f":"'Timeline&Flags'!CB30","v":365},{"$f":"'Timeline&Flags'!CC30","v":365},{"$f":"'Timeline&Flags'!CD30","v":365},{"$f":"'Timeline&Flags'!CE30","v":365},{"$f":"'Timeline&Flags'!CF30","v":365},{"$f":"'Timeline&Flags'!CG30","v":365},{"$f":"'Timeline&Flags'!CH30","v":365},{"$f":"'Timeline&Flags'!CI30","v":366},{"$f":"'Timeline&Flags'!CJ30","v":366},{"$f":"'Timeline&Flags'!CK30","v":366},{"$f":"'Timeline&Flags'!CL30","v":366},{"$f":"'Timeline&Flags'!CM30","v":365},{"$f":"'Timeline&Flags'!CN30","v":365},{"$f":"'Timeline&Flags'!CO30","v":365},{"$f":"'Timeline&Flags'!CP30","v":365},{"$f":"'Timeline&Flags'!CQ30","v":365},{"$f":"'Timeline&Flags'!CR30","v":365},{"$f":"'Timeline&Flags'!CS30","v":365},{"$f":"'Timeline&Flags'!CT30","v":365},{"$f":"'Timeline&Flags'!CU30","v":365},{"$f":"'Timeline&Flags'!CV30","v":365},{"$f":"'Timeline&Flags'!CW30","v":365},{"$f":"'Timeline&Flags'!CX30","v":365},{"$f":"'Timeline&Flags'!CY30","v":366},{"$f":"'Timeline&Flags'!CZ30","v":366},{"$f":"'Timeline&Flags'!DA30","v":366},{"$f":"'Timeline&Flags'!DB30","v":366},{"$f":"'Timeline&Flags'!DC30","v":365},{"$f":"'Timeline&Flags'!DD30","v":365},{"$f":"'Timeline&Flags'!DE30","v":365},{"$f":"'Timeline&Flags'!DF30","v":365},{"$f":"'Timeline&Flags'!DG30","v":365},{"$f":"'Timeline&Flags'!DH30","v":365},{"$f":"'Timeline&Flags'!DI30","v":365},{"$f":"'Timeline&Flags'!DJ30","v":365},{"$f":"'Timeline&Flags'!DK30","v":365},{"$f":"'Timeline&Flags'!DL30","v":365},{"$f":"'Timeline&Flags'!DM30","v":365},{"$f":"'Timeline&Flags'!DN30","v":365},{"$f":"'Timeline&Flags'!DO30","v":366},{"$f":"'Timeline&Flags'!DP30","v":366},{"$f":"'Timeline&Flags'!DQ30","v":366},{"$f":"'Timeline&Flags'!DR30","v":366},{"$f":"'Timeline&Flags'!DS30","v":365},{"$f":"'Timeline&Flags'!DT30","v":365},{"$f":"'Timeline&Flags'!DU30","v":365},{"$f":"'Timeline&Flags'!DV30","v":365},{"$f":"'Timeline&Flags'!DW30","v":365},{"$f":"'Timeline&Flags'!DX30","v":365},{"$f":"'Timeline&Flags'!DY30","v":365},{"$f":"'Timeline&Flags'!DZ30","v":365},{"$f":"'Timeline&Flags'!EA30","v":365},{"$f":"'Timeline&Flags'!EB30","v":365},{"$f":"'Timeline&Flags'!EC30","v":365},{"$f":"'Timeline&Flags'!ED30","v":365},{"$f":"'Timeline&Flags'!EE30","v":366},{"$f":"'Timeline&Flags'!EF30","v":366},{"$f":"'Timeline&Flags'!EG30","v":366},{"$f":"'Timeline&Flags'!EH30","v":366},{"$f":"'Timeline&Flags'!EI30","v":365},{"$f":"'Timeline&Flags'!EJ30","v":365},{"$f":"'Timeline&Flags'!EK30","v":365},{"$f":"'Timeline&Flags'!EL30","v":365},{"$f":"'Timeline&Flags'!EM30","v":365},{"$f":"'Timeline&Flags'!EN30","v":365},{"$f":"'Timeline&Flags'!EO30","v":365},{"$f":"'Timeline&Flags'!EP30","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E31","v":"Days in financial year"},{"$nulls":13},{"$f":"'Timeline&Flags'!S15","v":365},{"$f":"'Timeline&Flags'!T15","v":365},{"$f":"'Timeline&Flags'!U15","v":366},{"$f":"'Timeline&Flags'!V15","v":365},{"$f":"'Timeline&Flags'!W15","v":365},{"$f":"'Timeline&Flags'!X15","v":365},{"$f":"'Timeline&Flags'!Y15","v":366},{"$f":"'Timeline&Flags'!Z15","v":365},{"$f":"'Timeline&Flags'!AA15","v":365},{"$f":"'Timeline&Flags'!AB15","v":365},{"$f":"'Timeline&Flags'!AC15","v":366},{"$f":"'Timeline&Flags'!AD15","v":365},{"$f":"'Timeline&Flags'!AE15","v":365},{"$f":"'Timeline&Flags'!AF15","v":365},{"$f":"'Timeline&Flags'!AG15","v":366},{"$f":"'Timeline&Flags'!AH15","v":365},{"$f":"'Timeline&Flags'!AI15","v":365},{"$f":"'Timeline&Flags'!AJ15","v":365},{"$f":"'Timeline&Flags'!AK15","v":366},{"$f":"'Timeline&Flags'!AL15","v":365},{"$f":"'Timeline&Flags'!AM15","v":365},{"$f":"'Timeline&Flags'!AN15","v":365},{"$f":"'Timeline&Flags'!AO15","v":366},{"$f":"'Timeline&Flags'!AP15","v":365},{"$f":"'Timeline&Flags'!AQ15","v":365},{"$nulls":3},{"$f":"'Timeline&Flags'!AU31","v":365},{"$f":"'Timeline&Flags'!AV31","v":365},{"$f":"'Timeline&Flags'!AW31","v":365},{"$f":"'Timeline&Flags'!AX31","v":365},{"$f":"'Timeline&Flags'!AY31","v":365},{"$f":"'Timeline&Flags'!AZ31","v":365},{"$f":"'Timeline&Flags'!BA31","v":365},{"$f":"'Timeline&Flags'!BB31","v":365},{"$f":"'Timeline&Flags'!BC31","v":365},{"$f":"'Timeline&Flags'!BD31","v":366},{"$f":"'Timeline&Flags'!BE31","v":366},{"$f":"'Timeline&Flags'!BF31","v":366},{"$f":"'Timeline&Flags'!BG31","v":366},{"$f":"'Timeline&Flags'!BH31","v":365},{"$f":"'Timeline&Flags'!BI31","v":365},{"$f":"'Timeline&Flags'!BJ31","v":365},{"$f":"'Timeline&Flags'!BK31","v":365},{"$f":"'Timeline&Flags'!BL31","v":365},{"$f":"'Timeline&Flags'!BM31","v":365},{"$f":"'Timeline&Flags'!BN31","v":365},{"$f":"'Timeline&Flags'!BO31","v":365},{"$f":"'Timeline&Flags'!BP31","v":365},{"$f":"'Timeline&Flags'!BQ31","v":365},{"$f":"'Timeline&Flags'!BR31","v":365},{"$f":"'Timeline&Flags'!BS31","v":365},{"$f":"'Timeline&Flags'!BT31","v":366},{"$f":"'Timeline&Flags'!BU31","v":366},{"$f":"'Timeline&Flags'!BV31","v":366},{"$f":"'Timeline&Flags'!BW31","v":366},{"$f":"'Timeline&Flags'!BX31","v":365},{"$f":"'Timeline&Flags'!BY31","v":365},{"$f":"'Timeline&Flags'!BZ31","v":365},{"$f":"'Timeline&Flags'!CA31","v":365},{"$f":"'Timeline&Flags'!CB31","v":365},{"$f":"'Timeline&Flags'!CC31","v":365},{"$f":"'Timeline&Flags'!CD31","v":365},{"$f":"'Timeline&Flags'!CE31","v":365},{"$f":"'Timeline&Flags'!CF31","v":365},{"$f":"'Timeline&Flags'!CG31","v":365},{"$f":"'Timeline&Flags'!CH31","v":365},{"$f":"'Timeline&Flags'!CI31","v":365},{"$f":"'Timeline&Flags'!CJ31","v":366},{"$f":"'Timeline&Flags'!CK31","v":366},{"$f":"'Timeline&Flags'!CL31","v":366},{"$f":"'Timeline&Flags'!CM31","v":366},{"$f":"'Timeline&Flags'!CN31","v":365},{"$f":"'Timeline&Flags'!CO31","v":365},{"$f":"'Timeline&Flags'!CP31","v":365},{"$f":"'Timeline&Flags'!CQ31","v":365},{"$f":"'Timeline&Flags'!CR31","v":365},{"$f":"'Timeline&Flags'!CS31","v":365},{"$f":"'Timeline&Flags'!CT31","v":365},{"$f":"'Timeline&Flags'!CU31","v":365},{"$f":"'Timeline&Flags'!CV31","v":365},{"$f":"'Timeline&Flags'!CW31","v":365},{"$f":"'Timeline&Flags'!CX31","v":365},{"$f":"'Timeline&Flags'!CY31","v":365},{"$f":"'Timeline&Flags'!CZ31","v":366},{"$f":"'Timeline&Flags'!DA31","v":366},{"$f":"'Timeline&Flags'!DB31","v":366},{"$f":"'Timeline&Flags'!DC31","v":366},{"$f":"'Timeline&Flags'!DD31","v":365},{"$f":"'Timeline&Flags'!DE31","v":365},{"$f":"'Timeline&Flags'!DF31","v":365},{"$f":"'Timeline&Flags'!DG31","v":365},{"$f":"'Timeline&Flags'!DH31","v":365},{"$f":"'Timeline&Flags'!DI31","v":365},{"$f":"'Timeline&Flags'!DJ31","v":365},{"$f":"'Timeline&Flags'!DK31","v":365},{"$f":"'Timeline&Flags'!DL31","v":365},{"$f":"'Timeline&Flags'!DM31","v":365},{"$f":"'Timeline&Flags'!DN31","v":365},{"$f":"'Timeline&Flags'!DO31","v":365},{"$f":"'Timeline&Flags'!DP31","v":366},{"$f":"'Timeline&Flags'!DQ31","v":366},{"$f":"'Timeline&Flags'!DR31","v":366},{"$f":"'Timeline&Flags'!DS31","v":366},{"$f":"'Timeline&Flags'!DT31","v":365},{"$f":"'Timeline&Flags'!DU31","v":365},{"$f":"'Timeline&Flags'!DV31","v":365},{"$f":"'Timeline&Flags'!DW31","v":365},{"$f":"'Timeline&Flags'!DX31","v":365},{"$f":"'Timeline&Flags'!DY31","v":365},{"$f":"'Timeline&Flags'!DZ31","v":365},{"$f":"'Timeline&Flags'!EA31","v":365},{"$f":"'Timeline&Flags'!EB31","v":365},{"$f":"'Timeline&Flags'!EC31","v":365},{"$f":"'Timeline&Flags'!ED31","v":365},{"$f":"'Timeline&Flags'!EE31","v":365},{"$f":"'Timeline&Flags'!EF31","v":366},{"$f":"'Timeline&Flags'!EG31","v":366},{"$f":"'Timeline&Flags'!EH31","v":366},{"$f":"'Timeline&Flags'!EI31","v":366},{"$f":"'Timeline&Flags'!EJ31","v":365},{"$f":"'Timeline&Flags'!EK31","v":365},{"$f":"'Timeline&Flags'!EL31","v":365},{"$f":"'Timeline&Flags'!EM31","v":365},{"$f":"'Timeline&Flags'!EN31","v":365},{"$f":"'Timeline&Flags'!EO31","v":365},{"$f":"'Timeline&Flags'!EP31","v":365}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E32","v":"Column counter"},{"$nulls":13},{"$f":"'Timeline&Flags'!S16","v":3},{"$f":"'Timeline&Flags'!T16","v":15},{"$f":"'Timeline&Flags'!U16","v":27},{"$f":"'Timeline&Flags'!V16","v":39},{"$f":"'Timeline&Flags'!W16","v":51},{"$f":"'Timeline&Flags'!X16","v":63},{"$f":"'Timeline&Flags'!Y16","v":75},{"$f":"'Timeline&Flags'!Z16","v":87},{"$f":"'Timeline&Flags'!AA16","v":99},{"$f":"'Timeline&Flags'!AB16","v":111},{"$f":"'Timeline&Flags'!AC16","v":123},{"$f":"'Timeline&Flags'!AD16","v":135},{"$f":"'Timeline&Flags'!AE16","v":147},{"$f":"'Timeline&Flags'!AF16","v":159},{"$f":"'Timeline&Flags'!AG16","v":171},{"$f":"'Timeline&Flags'!AH16","v":183},{"$f":"'Timeline&Flags'!AI16","v":195},{"$f":"'Timeline&Flags'!AJ16","v":207},{"$f":"'Timeline&Flags'!AK16","v":219},{"$f":"'Timeline&Flags'!AL16","v":231},{"$f":"'Timeline&Flags'!AM16","v":243},{"$f":"'Timeline&Flags'!AN16","v":255},{"$f":"'Timeline&Flags'!AO16","v":267},{"$f":"'Timeline&Flags'!AP16","v":279},{"$f":"'Timeline&Flags'!AQ16","v":291},{"$nulls":3},{"$f":"'Timeline&Flags'!AU32","v":1},{"$f":"'Timeline&Flags'!AV32","v":2},{"$f":"'Timeline&Flags'!AW32","v":3},{"$f":"'Timeline&Flags'!AX32","v":4},{"$f":"'Timeline&Flags'!AY32","v":5},{"$f":"'Timeline&Flags'!AZ32","v":6},{"$f":"'Timeline&Flags'!BA32","v":7},{"$f":"'Timeline&Flags'!BB32","v":8},{"$f":"'Timeline&Flags'!BC32","v":9},{"$f":"'Timeline&Flags'!BD32","v":10},{"$f":"'Timeline&Flags'!BE32","v":11},{"$f":"'Timeline&Flags'!BF32","v":12},{"$f":"'Timeline&Flags'!BG32","v":13},{"$f":"'Timeline&Flags'!BH32","v":14},{"$f":"'Timeline&Flags'!BI32","v":15},{"$f":"'Timeline&Flags'!BJ32","v":16},{"$f":"'Timeline&Flags'!BK32","v":17},{"$f":"'Timeline&Flags'!BL32","v":18},{"$f":"'Timeline&Flags'!BM32","v":19},{"$f":"'Timeline&Flags'!BN32","v":20},{"$f":"'Timeline&Flags'!BO32","v":21},{"$f":"'Timeline&Flags'!BP32","v":22},{"$f":"'Timeline&Flags'!BQ32","v":23},{"$f":"'Timeline&Flags'!BR32","v":24},{"$f":"'Timeline&Flags'!BS32","v":25},{"$f":"'Timeline&Flags'!BT32","v":26},{"$f":"'Timeline&Flags'!BU32","v":27},{"$f":"'Timeline&Flags'!BV32","v":28},{"$f":"'Timeline&Flags'!BW32","v":29},{"$f":"'Timeline&Flags'!BX32","v":30},{"$f":"'Timeline&Flags'!BY32","v":31},{"$f":"'Timeline&Flags'!BZ32","v":32},{"$f":"'Timeline&Flags'!CA32","v":33},{"$f":"'Timeline&Flags'!CB32","v":34},{"$f":"'Timeline&Flags'!CC32","v":35},{"$f":"'Timeline&Flags'!CD32","v":36},{"$f":"'Timeline&Flags'!CE32","v":37},{"$f":"'Timeline&Flags'!CF32","v":38},{"$f":"'Timeline&Flags'!CG32","v":39},{"$f":"'Timeline&Flags'!CH32","v":40},{"$f":"'Timeline&Flags'!CI32","v":41},{"$f":"'Timeline&Flags'!CJ32","v":42},{"$f":"'Timeline&Flags'!CK32","v":43},{"$f":"'Timeline&Flags'!CL32","v":44},{"$f":"'Timeline&Flags'!CM32","v":45},{"$f":"'Timeline&Flags'!CN32","v":46},{"$f":"'Timeline&Flags'!CO32","v":47},{"$f":"'Timeline&Flags'!CP32","v":48},{"$f":"'Timeline&Flags'!CQ32","v":49},{"$f":"'Timeline&Flags'!CR32","v":50},{"$f":"'Timeline&Flags'!CS32","v":51},{"$f":"'Timeline&Flags'!CT32","v":52},{"$f":"'Timeline&Flags'!CU32","v":53},{"$f":"'Timeline&Flags'!CV32","v":54},{"$f":"'Timeline&Flags'!CW32","v":55},{"$f":"'Timeline&Flags'!CX32","v":56},{"$f":"'Timeline&Flags'!CY32","v":57},{"$f":"'Timeline&Flags'!CZ32","v":58},{"$f":"'Timeline&Flags'!DA32","v":59},{"$f":"'Timeline&Flags'!DB32","v":60},{"$f":"'Timeline&Flags'!DC32","v":61},{"$f":"'Timeline&Flags'!DD32","v":62},{"$f":"'Timeline&Flags'!DE32","v":63},{"$f":"'Timeline&Flags'!DF32","v":64},{"$f":"'Timeline&Flags'!DG32","v":65},{"$f":"'Timeline&Flags'!DH32","v":66},{"$f":"'Timeline&Flags'!DI32","v":67},{"$f":"'Timeline&Flags'!DJ32","v":68},{"$f":"'Timeline&Flags'!DK32","v":69},{"$f":"'Timeline&Flags'!DL32","v":70},{"$f":"'Timeline&Flags'!DM32","v":71},{"$f":"'Timeline&Flags'!DN32","v":72},{"$f":"'Timeline&Flags'!DO32","v":73},{"$f":"'Timeline&Flags'!DP32","v":74},{"$f":"'Timeline&Flags'!DQ32","v":75},{"$f":"'Timeline&Flags'!DR32","v":76},{"$f":"'Timeline&Flags'!DS32","v":77},{"$f":"'Timeline&Flags'!DT32","v":78},{"$f":"'Timeline&Flags'!DU32","v":79},{"$f":"'Timeline&Flags'!DV32","v":80},{"$f":"'Timeline&Flags'!DW32","v":81},{"$f":"'Timeline&Flags'!DX32","v":82},{"$f":"'Timeline&Flags'!DY32","v":83},{"$f":"'Timeline&Flags'!DZ32","v":84},{"$f":"'Timeline&Flags'!EA32","v":85},{"$f":"'Timeline&Flags'!EB32","v":86},{"$f":"'Timeline&Flags'!EC32","v":87},{"$f":"'Timeline&Flags'!ED32","v":88},{"$f":"'Timeline&Flags'!EE32","v":89},{"$f":"'Timeline&Flags'!EF32","v":90},{"$f":"'Timeline&Flags'!EG32","v":91},{"$f":"'Timeline&Flags'!EH32","v":92},{"$f":"'Timeline&Flags'!EI32","v":93},{"$f":"'Timeline&Flags'!EJ32","v":94},{"$f":"'Timeline&Flags'!EK32","v":95},{"$f":"'Timeline&Flags'!EL32","v":96},{"$f":"'Timeline&Flags'!EM32","v":97},{"$f":"'Timeline&Flags'!EN32","v":98},{"$f":"'Timeline&Flags'!EO32","v":99},{"$f":"'Timeline&Flags'!EP32","v":100}]
[{"$nulls":4},{"$f":"'Timeline&Flags'!E33","v":"Descending column count"},{"$nulls":13},{"$f":"'Timeline&Flags'!S17","v":298},{"$f":"'Timeline&Flags'!T17","v":286},{"$f":"'Timeline&Flags'!U17","v":274},{"$f":"'Timeline&Flags'!V17","v":262},{"$f":"'Timeline&Flags'!W17","v":250},{"$f":"'Timeline&Flags'!X17","v":238},{"$f":"'Timeline&Flags'!Y17","v":226},{"$f":"'Timeline&Flags'!Z17","v":214},{"$f":"'Timeline&Flags'!AA17","v":202},{"$f":"'Timeline&Flags'!AB17","v":190},{"$f":"'Timeline&Flags'!AC17","v":178},{"$f":"'Timeline&Flags'!AD17","v":166},{"$f":"'Timeline&Flags'!AE17","v":154},{"$f":"'Timeline&Flags'!AF17","v":142},{"$f":"'Timeline&Flags'!AG17","v":130},{"$f":"'Timeline&Flags'!AH17","v":118},{"$f":"'Timeline&Flags'!AI17","v":106},{"$f":"'Timeline&Flags'!AJ17","v":94},{"$f":"'Timeline&Flags'!AK17","v":82},{"$f":"'Timeline&Flags'!AL17","v":70},{"$f":"'Timeline&Flags'!AM17","v":58},{"$f":"'Timeline&Flags'!AN17","v":46},{"$f":"'Timeline&Flags'!AO17","v":34},{"$f":"'Timeline&Flags'!AP17","v":22},{"$f":"'Timeline&Flags'!AQ17","v":10},{"$nulls":3},{"$f":"'Timeline&Flags'!AU33","v":100},{"$f":"'Timeline&Flags'!AV33","v":99},{"$f":"'Timeline&Flags'!AW33","v":98},{"$f":"'Timeline&Flags'!AX33","v":97},{"$f":"'Timeline&Flags'!AY33","v":96},{"$f":"'Timeline&Flags'!AZ33","v":95},{"$f":"'Timeline&Flags'!BA33","v":94},{"$f":"'Timeline&Flags'!BB33","v":93},{"$f":"'Timeline&Flags'!BC33","v":92},{"$f":"'Timeline&Flags'!BD33","v":91},{"$f":"'Timeline&Flags'!BE33","v":90},{"$f":"'Timeline&Flags'!BF33","v":89},{"$f":"'Timeline&Flags'!BG33","v":88},{"$f":"'Timeline&Flags'!BH33","v":87},{"$f":"'Timeline&Flags'!BI33","v":86},{"$f":"'Timeline&Flags'!BJ33","v":85},{"$f":"'Timeline&Flags'!BK33","v":84},{"$f":"'Timeline&Flags'!BL33","v":83},{"$f":"'Timeline&Flags'!BM33","v":82},{"$f":"'Timeline&Flags'!BN33","v":81},{"$f":"'Timeline&Flags'!BO33","v":80},{"$f":"'Timeline&Flags'!BP33","v":79},{"$f":"'Timeline&Flags'!BQ33","v":78},{"$f":"'Timeline&Flags'!BR33","v":77},{"$f":"'Timeline&Flags'!BS33","v":76},{"$f":"'Timeline&Flags'!BT33","v":75},{"$f":"'Timeline&Flags'!BU33","v":74},{"$f":"'Timeline&Flags'!BV33","v":73},{"$f":"'Timeline&Flags'!BW33","v":72},{"$f":"'Timeline&Flags'!BX33","v":71},{"$f":"'Timeline&Flags'!BY33","v":70},{"$f":"'Timeline&Flags'!BZ33","v":69},{"$f":"'Timeline&Flags'!CA33","v":68},{"$f":"'Timeline&Flags'!CB33","v":67},{"$f":"'Timeline&Flags'!CC33","v":66},{"$f":"'Timeline&Flags'!CD33","v":65},{"$f":"'Timeline&Flags'!CE33","v":64},{"$f":"'Timeline&Flags'!CF33","v":63},{"$f":"'Timeline&Flags'!CG33","v":62},{"$f":"'Timeline&Flags'!CH33","v":61},{"$f":"'Timeline&Flags'!CI33","v":60},{"$f":"'Timeline&Flags'!CJ33","v":59},{"$f":"'Timeline&Flags'!CK33","v":58},{"$f":"'Timeline&Flags'!CL33","v":57},{"$f":"'Timeline&Flags'!CM33","v":56},{"$f":"'Timeline&Flags'!CN33","v":55},{"$f":"'Timeline&Flags'!CO33","v":54},{"$f":"'Timeline&Flags'!CP33","v":53},{"$f":"'Timeline&Flags'!CQ33","v":52},{"$f":"'Timeline&Flags'!CR33","v":51},{"$f":"'Timeline&Flags'!CS33","v":50},{"$f":"'Timeline&Flags'!CT33","v":49},{"$f":"'Timeline&Flags'!CU33","v":48},{"$f":"'Timeline&Flags'!CV33","v":47},{"$f":"'Timeline&Flags'!CW33","v":46},{"$f":"'Timeline&Flags'!CX33","v":45},{"$f":"'Timeline&Flags'!CY33","v":44},{"$f":"'Timeline&Flags'!CZ33","v":43},{"$f":"'Timeline&Flags'!DA33","v":42},{"$f":"'Timeline&Flags'!DB33","v":41},{"$f":"'Timeline&Flags'!DC33","v":40},{"$f":"'Timeline&Flags'!DD33","v":39},{"$f":"'Timeline&Flags'!DE33","v":38},{"$f":"'Timeline&Flags'!DF33","v":37},{"$f":"'Timeline&Flags'!DG33","v":36},{"$f":"'Timeline&Flags'!DH33","v":35},{"$f":"'Timeline&Flags'!DI33","v":34},{"$f":"'Timeline&Flags'!DJ33","v":33},{"$f":"'Timeline&Flags'!DK33","v":32},{"$f":"'Timeline&Flags'!DL33","v":31},{"$f":"'Timeline&Flags'!DM33","v":30},{"$f":"'Timeline&Flags'!DN33","v":29},{"$f":"'Timeline&Flags'!DO33","v":28},{"$f":"'Timeline&Flags'!DP33","v":27},{"$f":"'Timeline&Flags'!DQ33","v":26},{"$f":"'Timeline&Flags'!DR33","v":25},{"$f":"'Timeline&Flags'!DS33","v":24},{"$f":"'Timeline&Flags'!DT33","v":23},{"$f":"'Timeline&Flags'!DU33","v":22},{"$f":"'Timeline&Flags'!DV33","v":21},{"$f":"'Timeline&Flags'!DW33","v":20},{"$f":"'Timeline&Flags'!DX33","v":19},{"$f":"'Timeline&Flags'!DY33","v":18},{"$f":"'Timeline&Flags'!DZ33","v":17},{"$f":"'Timeline&Flags'!EA33","v":16},{"$f":"'Timeline&Flags'!EB33","v":15},{"$f":"'Timeline&Flags'!EC33","v":14},{"$f":"'Timeline&Flags'!ED33","v":13},{"$f":"'Timeline&Flags'!EE33","v":12},{"$f":"'Timeline&Flags'!EF33","v":11},{"$f":"'Timeline&Flags'!EG33","v":10},{"$f":"'Timeline&Flags'!EH33","v":9},{"$f":"'Timeline&Flags'!EI33","v":8},{"$f":"'Timeline&Flags'!EJ33","v":7},{"$f":"'Timeline&Flags'!EK33","v":6},{"$f":"'Timeline&Flags'!EL33","v":5},{"$f":"'Timeline&Flags'!EM33","v":4},{"$f":"'Timeline&Flags'!EN33","v":3},{"$f":"'Timeline&Flags'!EO33","v":2},{"$f":"'Timeline&Flags'!EP33","v":1}]
[]
[{"$nulls":6},"Whole Life Time"]
[null,"Profit & Loss"]
[]
[{"$nulls":4},{"$f":"NTBInputs!E574","v":"CM Revenue"},null,{"$f":"SUM(S21:AQ21)","v":{"v":1160115,"d":"1,160,115"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU21:$EP21)","v":0},{"v":35155,"d":"35,155"},{"v":52732.5,"d":"52,733"},{"v":35155,"d":"35,155"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":52732.5,"d":"52,733"},0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU21:$MH21)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU21:$MH21)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU21:$MH21)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E575","v":"Contracted FFR Revenue"},null,{"$f":"SUM(S22:AQ22)","v":{"v":1634306.4413538463,"d":"1,634,306"}},{"$nulls":11},0,{"v":668567.0798769232,"d":"668,567"},{"v":965739.3614769232,"d":"965,739"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU22:$MH22)","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU22:$MH22)","v":{"v":290399.12418461544,"d":"290,399"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU22:$MH22)","v":{"v":283625.9667692308,"d":"283,626"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU22:$MH22)","v":{"v":287012.5454769231,"d":"287,013"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU22:$MH22)","v":{"v":290399.12418461544,"d":"290,399"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU22:$MH22)","v":{"v":290399.12418461544,"d":"290,399"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU22:$MH22)","v":{"v":97928.56763076925,"d":"97,929"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU22:$MH22)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU22:$MH22)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E576","v":"Non-Contracted FFR Revenue"},null,{"v":8597703.490000002,"d":"8,597,703"},{"$nulls":11},0,0,{"v":87646.55920000002,"d":"87,647"},{"v":521900.09400000016,"d":"521,900"},{"v":477823.8408,"d":"477,824"},{"v":449617.9608,"d":"449,618"},{"v":435122.16767999995,"d":"435,122"},{"v":422124.32999999996,"d":"422,124"},{"v":415085.03520000004,"d":"415,085"},{"v":409005.552,"d":"409,006"},{"v":405495.03599999996,"d":"405,495"},{"v":399614.4144000001,"d":"399,614"},{"v":397542.6011999999,"d":"397,543"},{"v":396702.5124,"d":"396,703"},{"v":398983.3332,"d":"398,983"},{"v":396854.70240000007,"d":"396,855"},{"v":394103.1072,"d":"394,103"},{"v":389687.5680000001,"d":"389,688"},{"v":386808.13320000004,"d":"386,808"},{"v":383328.05520000006,"d":"383,328"},{"v":382224.1704,"d":"382,224"},{"v":381120.2856,"d":"381,120"},{"v":381131.6491200001,"d":"381,132"},{"v":285782.382,"d":"285,782"},0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU23:$MH23)","v":{"v":87646.55920000002,"d":"87,647"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU23:$MH23)","v":{"v":133039.62792000003,"d":"133,040"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU23:$MH23)","v":{"v":134609.41704000003,"d":"134,609"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU23:$MH23)","v":{"v":134609.41704000003,"d":"134,609"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU23:$MH23)","v":{"v":119641.63200000001,"d":"119,642"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU23:$MH23)","v":{"v":121070.1888,"d":"121,070"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU23:$MH23)","v":{"v":122498.7456,"d":"122,499"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":122498.74560000001,"d":"122,499"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU23:$MH23)","v":{"v":111756.16080000004,"d":"111,756"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU23:$MH23)","v":{"v":113090.56272,"d":"113,091"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU23:$MH23)","v":{"v":114424.96464000002,"d":"114,425"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU23:$MH23)","v":{"v":114424.96464000002,"d":"114,425"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU23:$MH23)","v":{"v":107677.4688,"d":"107,677"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU23:$MH23)","v":{"v":108963.16992000001,"d":"108,963"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":110248.87104000001,"d":"110,249"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU23:$MH23)","v":{"v":110248.87104000003,"d":"110,249"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU23:$MH23)","v":{"v":105661.25567999997,"d":"105,661"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU23:$MH23)","v":{"v":105661.25568,"d":"105,661"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU23:$MH23)","v":{"v":106907.99615999998,"d":"106,908"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU23:$MH23)","v":{"v":106907.99615999998,"d":"106,908"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU23:$MH23)","v":{"v":102647.082,"d":"102,647"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU23:$MH23)","v":{"v":103872.71880000002,"d":"103,873"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU23:$MH23)","v":{"v":105098.35560000001,"d":"105,098"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":105098.35560000001,"d":"105,098"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU23:$MH23)","v":{"v":101015.60519999999,"d":"101,016"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU23:$MH23)","v":{"v":102221.76168,"d":"102,222"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU23:$MH23)","v":{"v":103427.91816,"d":"103,428"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU23:$MH23)","v":{"v":103427.91815999999,"d":"103,428"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99927.954,"d":"99,928"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU23:$MH23)","v":{"v":101121.12359999999,"d":"101,121"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU23:$MH23)","v":{"v":102314.2932,"d":"102,314"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU23:$MH23)","v":{"v":102314.29319999999,"d":"102,314"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99745.32600000002,"d":"99,745"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99745.32600000002,"d":"99,745"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100922.26200000002,"d":"100,922"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100922.26200000002,"d":"100,922"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU23:$MH23)","v":{"v":98024.5644,"d":"98,025"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99195.00696,"d":"99,195"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100365.44952000001,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100365.44952,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":97616.69519999999,"d":"97,617"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU23:$MH23)","v":{"v":98782.26767999999,"d":"98,782"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99947.84015999999,"d":"99,948"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99947.84015999998,"d":"99,948"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU23:$MH23)","v":{"v":98024.5644,"d":"98,025"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99195.00696,"d":"99,195"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100365.44952000001,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100365.44952,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99057.42720000002,"d":"99,057"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99057.42720000002,"d":"99,057"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100226.24640000002,"d":"100,226"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU23:$MH23)","v":{"v":100226.24640000002,"d":"100,226"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU23:$MH23)","v":{"v":97344.7824,"d":"97,345"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU23:$MH23)","v":{"v":98507.10816000002,"d":"98,507"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99669.43392000001,"d":"99,669"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU23:$MH23)","v":{"v":99669.43392000001,"d":"99,669"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96257.13120000002,"d":"96,257"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU23:$MH23)","v":{"v":97406.47008000003,"d":"97,406"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU23:$MH23)","v":{"v":98555.80896000002,"d":"98,556"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":98555.80896000002,"d":"98,556"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95169.48000000001,"d":"95,169"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96305.83200000001,"d":"96,306"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU23:$MH23)","v":{"v":97442.18400000001,"d":"97,442"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU23:$MH23)","v":{"v":97442.18400000001,"d":"97,442"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95617.93320000001,"d":"95,618"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95617.93320000001,"d":"95,618"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96746.16840000001,"d":"96,746"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96746.16840000001,"d":"96,746"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU23:$MH23)","v":{"v":94217.78520000001,"d":"94,218"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95342.77368,"d":"95,343"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96467.76216,"d":"96,468"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96467.76216,"d":"96,468"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU23:$MH23)","v":{"v":93945.8724,"d":"93,946"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95067.61416,"d":"95,068"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96189.35592,"d":"96,189"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU23:$MH23)","v":{"v":96189.35592,"d":"96,189"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU23:$MH23)","v":{"v":93673.9596,"d":"93,674"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU23:$MH23)","v":{"v":94792.45464000001,"d":"94,792"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95910.94968,"d":"95,911"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95910.94968,"d":"95,911"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU23:$MH23)","v":{"v":94517.29512,"d":"94,517"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU23:$MH23)","v":{"v":94517.29512,"d":"94,517"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95632.54344,"d":"95,633"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU23:$MH23)","v":{"v":95632.54344,"d":"95,633"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU23:$MH23)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU23:$MH23)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E577","v":"Triads Revenue"},null,{"v":27341.739444058112,"d":"27,342"},{"$nulls":11},0,{"v":27341.739444058112,"d":"27,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU24:$MH24)","v":{"v":27341.739444058112,"d":"27,342"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU24:$MH24)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU24:$MH24)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E578","v":"Price Arbitrage"},null,{"v":427200,"d":"427,200"},{"$nulls":11},0,{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU25:$MH25)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU25:$MH25)","v":{"v":8900,"d":"8,900"}}]
[{"$nulls":4},{"$f":"NTBInputs!E579","v":"Other Revenue 1"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU26:$MH26)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU26:$MH26)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E580","v":"Other Revenue 2"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU27:$MH27)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU27:$MH27)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E581","v":"Other Revenue 3"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU28:$MH28)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU28:$MH28)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E582","v":"Revenue Total"},null,{"$f":"SUM(G21:G28)","v":{"v":11846666.670797907,"d":"11,846,667"}},{"$nulls":11},{"$f":"SUM(S21:S28)","v":0},{"v":748863.8193209814,"d":"748,864"},{"v":1123918.4206769234,"d":"1,123,918"},{"v":574855.0940000002,"d":"574,855"},{"v":565933.8408,"d":"565,934"},{"v":537727.9608,"d":"537,728"},{"v":523232.16767999995,"d":"523,232"},{"v":510234.32999999996,"d":"510,234"},{"v":503195.03520000004,"d":"503,195"},{"v":497115.552,"d":"497,116"},{"v":493605.03599999996,"d":"493,605"},{"v":487724.4144000001,"d":"487,724"},{"v":485652.6011999999,"d":"485,653"},{"v":484812.5124,"d":"484,813"},{"v":487093.3332,"d":"487,093"},{"v":484964.70240000007,"d":"484,965"},{"v":482213.1072,"d":"482,213"},{"v":477797.5680000001,"d":"477,798"},{"v":457340.63320000004,"d":"457,341"},{"v":401128.05520000006,"d":"401,128"},{"v":400024.1704,"d":"400,024"},{"v":398920.2856,"d":"398,920"},{"v":398931.6491200001,"d":"398,932"},{"v":303582.382,"d":"303,582"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"SUM(AU21:AU28)","v":0},{"$f":"SUM(AV21:AV28)","v":0},{"v":94541.98892307693,"d":"94,542"},{"v":344218.36362867354,"d":"344,218"},{"v":310103.4667692308,"d":"310,103"},{"v":304590.0454769231,"d":"304,590"},{"v":307976.62418461544,"d":"307,977"},{"v":316876.62418461544,"d":"316,877"},{"v":194475.12683076927,"d":"194,475"},{"v":133039.62792000003,"d":"133,040"},{"v":134609.41704000003,"d":"134,609"},{"v":161086.91704000003,"d":"161,087"},{"v":146119.132,"d":"146,119"},{"v":138647.6888,"d":"138,648"},{"v":140076.2456,"d":"140,076"},{"v":148976.24560000002,"d":"148,976"},{"v":138233.66080000004,"d":"138,234"},{"v":130668.06272,"d":"130,668"},{"v":132002.46464000002,"d":"132,002"},{"v":140902.46464000002,"d":"140,902"},{"v":134154.9688,"d":"134,155"},{"v":126540.66992000001,"d":"126,541"},{"v":127826.37104000001,"d":"127,826"},{"v":136726.37104000003,"d":"136,726"},{"v":132138.75567999997,"d":"132,139"},{"v":123238.75568,"d":"123,239"},{"v":124485.49615999998,"d":"124,485"},{"v":133385.49615999998,"d":"133,385"},{"v":129124.582,"d":"129,125"},{"v":121450.21880000002,"d":"121,450"},{"v":122675.85560000001,"d":"122,676"},{"v":131575.8556,"d":"131,576"},{"v":127493.10519999999,"d":"127,493"},{"v":119799.26168,"d":"119,799"},{"v":121005.41816,"d":"121,005"},{"v":129905.41815999999,"d":"129,905"},{"v":126405.454,"d":"126,405"},{"v":118698.62359999999,"d":"118,699"},{"v":119891.7932,"d":"119,892"},{"v":128791.79319999999,"d":"128,792"},{"v":126222.82600000002,"d":"126,223"},{"v":117322.82600000002,"d":"117,323"},{"v":118499.76200000002,"d":"118,500"},{"v":127399.76200000002,"d":"127,400"},{"v":124502.0644,"d":"124,502"},{"v":116772.50696,"d":"116,773"},{"v":117942.94952000001,"d":"117,943"},{"v":126842.94952,"d":"126,843"},{"v":124094.19519999999,"d":"124,094"},{"v":116359.76767999999,"d":"116,360"},{"v":117525.34015999999,"d":"117,525"},{"v":126425.34015999998,"d":"126,425"},{"v":124502.0644,"d":"124,502"},{"v":116772.50696,"d":"116,773"},{"v":117942.94952000001,"d":"117,943"},{"v":126842.94952,"d":"126,843"},{"v":125534.92720000002,"d":"125,535"},{"v":116634.92720000002,"d":"116,635"},{"v":117803.74640000002,"d":"117,804"},{"v":126703.74640000002,"d":"126,704"},{"v":123822.2824,"d":"123,822"},{"v":116084.60816000002,"d":"116,085"},{"v":117246.93392000001,"d":"117,247"},{"v":126146.93392000001,"d":"126,147"},{"v":122734.63120000002,"d":"122,735"},{"$f":"SUM(DH21:DH28)","v":{"v":114983.97008000003,"d":"114,984"}},{"v":116133.30896000002,"d":"116,133"},{"v":125033.30896000002,"d":"125,033"},{"v":121646.98000000001,"d":"121,647"},{"v":113883.33200000001,"d":"113,883"},{"v":115019.68400000001,"d":"115,020"},{"v":123919.68400000001,"d":"123,920"},{"v":104517.93320000001,"d":"104,518"},{"v":95617.93320000001,"d":"95,618"},{"v":96746.16840000001,"d":"96,746"},{"v":105646.16840000001,"d":"105,646"},{"v":103117.78520000001,"d":"103,118"},{"v":95342.77368,"d":"95,343"},{"v":96467.76216,"d":"96,468"},{"v":105367.76216,"d":"105,368"},{"v":102845.8724,"d":"102,846"},{"v":95067.61416,"d":"95,068"},{"v":96189.35592,"d":"96,189"},{"v":105089.35592,"d":"105,089"},{"v":102573.9596,"d":"102,574"},{"v":94792.45464000001,"d":"94,792"},{"v":95910.94968,"d":"95,911"},{"v":104810.94968,"d":"104,811"},{"v":103417.29512,"d":"103,417"},{"v":94517.29512,"d":"94,517"},{"v":95632.54344,"d":"95,633"},{"v":104532.54344,"d":"104,533"},{"v":8900,"d":"8,900"},0,0,{"v":8900,"d":"8,900"},{"v":8900,"d":"8,900"},0,0,{"v":8900,"d":"8,900"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E584","v":"O&M"},null,{"$f":"SUM(S31:AR31)","v":{"v":-881545,"d":"(881,545)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU31:$EP31)","v":0},{"v":-21805,"d":"(21,805)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU31:$EP31)","v":{"v":-37380,"d":"(37,380)"}},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU31:$MH31)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU31:$MH31)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-3115,"d":"(3,115)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU31:$MH31)","v":{"v":-9345,"d":"(9,345)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E585","v":"Rent&Rates"},null,{"v":-419783.3333333333,"d":"(419,783)"},{"$nulls":11},0,{"v":-10383.333333333332,"d":"(10,383)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU32:$MH32)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU32:$MH32)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-1483.3333333333333,"d":"(1,483)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU32:$MH32)","v":{"v":-4450,"d":"(4,450)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E586","v":"Energy Losses"},null,{"v":-3424275,"d":"(3,424,275)"},{"$nulls":11},0,{"v":-108135,"d":"(108,135)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU33:$MH33)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU33:$MH33)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-20025,"d":"(20,025)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-52065,"d":"(52,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU33:$MH33)","v":{"v":-36045,"d":"(36,045)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E587","v":"All insurance"},null,{"v":-209891.66666666666,"d":"(209,892)"},{"$nulls":11},0,{"v":-5191.666666666666,"d":"(5,192)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU34:$MH34)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU34:$MH34)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-741.6666666666666,"d":"(742)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU34:$MH34)","v":{"v":-2225,"d":"(2,225)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E588","v":"Warranty Costs"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU35:$MH35)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU35:$MH35)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E589","v":"COS Total"},null,{"$f":"SUM(G31:G35)","v":{"v":-4935495,"d":"(4,935,495)"}},{"$nulls":11},{"$f":"SUM(S31:S35)","v":0},{"v":-145515,"d":"(145,515)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"v":-208260,"d":"(208,260)"},{"$nulls":3},{"$f":"SUM(AU31:AU35)","v":0},{"$f":"SUM(AV31:AV35)","v":0},{"v":-25365,"d":"(25,365)"},{"v":-68085,"d":"(68,085)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"$f":"SUM(DH31:DH35)","v":{"v":-52065,"d":"(52,065)"}},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E591","v":"Gross Margin"},null,{"$f":"G29+G36","v":{"v":6911171.670797907,"d":"6,911,172"}},{"$nulls":11},{"$f":"S29+S36","v":0},{"v":603348.8193209814,"d":"603,349"},{"v":915658.4206769234,"d":"915,658"},{"v":366595.09400000016,"d":"366,595"},{"v":357673.8408,"d":"357,674"},{"v":329467.9608,"d":"329,468"},{"v":314972.16767999995,"d":"314,972"},{"v":301974.32999999996,"d":"301,974"},{"v":294935.03520000004,"d":"294,935"},{"v":288855.552,"d":"288,856"},{"v":285345.03599999996,"d":"285,345"},{"v":279464.4144000001,"d":"279,464"},{"v":277392.6011999999,"d":"277,393"},{"v":276552.5124,"d":"276,553"},{"v":278833.3332,"d":"278,833"},{"v":276704.70240000007,"d":"276,705"},{"v":273953.1072,"d":"273,953"},{"v":269537.5680000001,"d":"269,538"},{"v":249080.63320000004,"d":"249,081"},{"v":192868.05520000006,"d":"192,868"},{"v":191764.1704,"d":"191,764"},{"v":190660.2856,"d":"190,660"},{"v":190671.64912000007,"d":"190,672"},{"v":95322.38199999998,"d":"95,322"},{"v":-190460,"d":"(190,460)"},{"$nulls":3},{"$f":"AU29+AU36","v":0},{"$f":"AV29+AV36","v":0},{"v":69176.98892307693,"d":"69,177"},{"v":276133.36362867354,"d":"276,133"},{"v":258038.46676923078,"d":"258,038"},{"v":252525.04547692311,"d":"252,525"},{"v":255911.62418461544,"d":"255,912"},{"v":264811.62418461544,"d":"264,812"},{"v":142410.12683076927,"d":"142,410"},{"v":80974.62792000003,"d":"80,975"},{"v":82544.41704000003,"d":"82,544"},{"v":109021.91704000003,"d":"109,022"},{"v":94054.13200000001,"d":"94,054"},{"v":86582.6888,"d":"86,583"},{"v":88011.2456,"d":"88,011"},{"v":96911.24560000002,"d":"96,911"},{"v":86168.66080000004,"d":"86,169"},{"v":78603.06272,"d":"78,603"},{"v":79937.46464000002,"d":"79,937"},{"v":88837.46464000002,"d":"88,837"},{"v":82089.9688,"d":"82,090"},{"v":74475.66992000001,"d":"74,476"},{"v":75761.37104000001,"d":"75,761"},{"v":84661.37104000003,"d":"84,661"},{"v":80073.75567999997,"d":"80,074"},{"v":71173.75568,"d":"71,174"},{"v":72420.49615999998,"d":"72,420"},{"v":81320.49615999998,"d":"81,320"},{"v":77059.582,"d":"77,060"},{"v":69385.21880000002,"d":"69,385"},{"v":70610.85560000001,"d":"70,611"},{"v":79510.85560000001,"d":"79,511"},{"v":75428.10519999999,"d":"75,428"},{"v":67734.26168,"d":"67,734"},{"v":68940.41816,"d":"68,940"},{"v":77840.41815999999,"d":"77,840"},{"v":74340.454,"d":"74,340"},{"v":66633.62359999999,"d":"66,634"},{"v":67826.7932,"d":"67,827"},{"v":76726.79319999999,"d":"76,727"},{"v":74157.82600000002,"d":"74,158"},{"v":65257.826000000015,"d":"65,258"},{"v":66434.76200000002,"d":"66,435"},{"v":75334.76200000002,"d":"75,335"},{"v":72437.0644,"d":"72,437"},{"v":64707.50696,"d":"64,708"},{"v":65877.94952000001,"d":"65,878"},{"v":74777.94952,"d":"74,778"},{"v":72029.19519999999,"d":"72,029"},{"v":64294.76767999999,"d":"64,295"},{"v":65460.34015999999,"d":"65,460"},{"v":74360.34015999998,"d":"74,360"},{"v":72437.0644,"d":"72,437"},{"v":64707.50696,"d":"64,708"},{"v":65877.94952000001,"d":"65,878"},{"v":74777.94952,"d":"74,778"},{"v":73469.92720000002,"d":"73,470"},{"v":64569.92720000002,"d":"64,570"},{"v":65738.74640000002,"d":"65,739"},{"v":74638.74640000002,"d":"74,639"},{"v":71757.2824,"d":"71,757"},{"v":64019.60816000002,"d":"64,020"},{"v":65181.93392000001,"d":"65,182"},{"v":74081.93392000001,"d":"74,082"},{"v":70669.63120000002,"d":"70,670"},{"$f":"DH29+DH36","v":{"v":62918.97008000003,"d":"62,919"}},{"v":64068.308960000024,"d":"64,068"},{"v":72968.30896000002,"d":"72,968"},{"v":69581.98000000001,"d":"69,582"},{"v":61818.33200000001,"d":"61,818"},{"v":62954.68400000001,"d":"62,955"},{"v":71854.68400000001,"d":"71,855"},{"v":52452.933200000014,"d":"52,453"},{"v":43552.933200000014,"d":"43,553"},{"v":44681.16840000001,"d":"44,681"},{"v":53581.16840000001,"d":"53,581"},{"v":51052.78520000001,"d":"51,053"},{"v":43277.77368,"d":"43,278"},{"v":44402.76216,"d":"44,403"},{"v":53302.76216,"d":"53,303"},{"v":50780.87239999999,"d":"50,781"},{"v":43002.61416,"d":"43,003"},{"v":44124.35592,"d":"44,124"},{"v":53024.35592,"d":"53,024"},{"v":50508.9596,"d":"50,509"},{"v":42727.45464000001,"d":"42,727"},{"v":43845.949680000005,"d":"43,846"},{"v":52745.949680000005,"d":"52,746"},{"v":51352.295119999995,"d":"51,352"},{"v":42452.295119999995,"d":"42,452"},{"v":43567.543439999994,"d":"43,568"},{"v":52467.543439999994,"d":"52,468"},{"v":-43165,"d":"(43,165)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-43165,"d":"(43,165)"},{"v":-43165,"d":"(43,165)"},{"v":-52065,"d":"(52,065)"},{"v":-52065,"d":"(52,065)"},{"v":-43165,"d":"(43,165)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E593","v":"SG&A"},null,{"$f":"SUM(S40:AR40)","v":{"v":-2098916.6666666665,"d":"(2,098,917)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU40:$EP40)","v":0},{"v":-51916.666666666664,"d":"(51,917)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU40:$EP40)","v":{"v":-89000,"d":"(89,000)"}},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU40:$MH40)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU40:$MH40)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-7416.666666666666,"d":"(7,417)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU40:$MH40)","v":{"v":-22250,"d":"(22,250)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E594","v":"FFR Revenue Share"},null,{"v":-766125.2404615383,"d":"(766,125)"},{"$nulls":11},0,{"v":-315463.33430769225,"d":"(315,463)"},{"v":-450661.90615384607,"d":"(450,662)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU41:$MH41)","v":{"v":-45066.19061538461,"d":"(45,066)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU41:$MH41)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU41:$MH41)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E595","v":"Limejump Fees"},null,{"v":-56912.16071999999,"d":"(56,912)"},{"$nulls":11},0,{"v":-23434.41912,"d":"(23,434)"},{"v":-33477.741599999994,"d":"(33,478)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU42:$MH42)","v":{"v":-3347.7741599999995,"d":"(3,348)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU42:$MH42)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU42:$MH42)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E596","v":"Spare 3"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU43:$MH43)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU43:$MH43)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E597","v":"Spare 4"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU44:$MH44)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU44:$MH44)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E598","v":"Spare 5"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU45:$MH45)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU45:$MH45)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E599","v":"Spare 6"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU46:$MH46)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU46:$MH46)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E600","v":"Opex Total"},null,{"$f":"SUM(G40:G46)","v":{"v":-2921954.0678482046,"d":"(2,921,954)"}},{"$nulls":11},{"$f":"SUM(S40:S46)","v":0},{"v":-390814.4200943589,"d":"(390,814)"},{"v":-573139.647753846,"d":"(573,140)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$nulls":3},{"$f":"SUM(AU40:AU46)","v":0},{"$f":"SUM(AV40:AV46)","v":0},{"v":-55830.63144205127,"d":"(55,831)"},{"v":-167491.89432615382,"d":"(167,492)"},{"v":-167491.89432615382,"d":"(167,492)"},{"v":-167491.89432615382,"d":"(167,492)"},{"v":-167491.89432615382,"d":"(167,492)"},{"v":-167491.89432615382,"d":"(167,492)"},{"v":-70663.96477538461,"d":"(70,664)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"$f":"SUM(DH40:DH46)","v":{"v":-22250,"d":"(22,250)"}},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"},{"v":-22250,"d":"(22,250)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E602","v":"EBITDA"},null,{"$f":"G38+G47","v":{"v":3989217.602949702,"d":"3,989,218"}},{"$nulls":11},{"$f":"S38+S47","v":0},{"v":212534.39922662248,"d":"212,534"},{"v":342518.77292307734,"d":"342,519"},{"v":277595.09400000016,"d":"277,595"},{"v":268673.8408,"d":"268,674"},{"v":240467.9608,"d":"240,468"},{"v":225972.16767999995,"d":"225,972"},{"v":212974.32999999996,"d":"212,974"},{"v":205935.03520000004,"d":"205,935"},{"v":199855.55200000003,"d":"199,856"},{"v":196345.03599999996,"d":"196,345"},{"v":190464.41440000013,"d":"190,464"},{"v":188392.60119999992,"d":"188,393"},{"v":187552.5124,"d":"187,553"},{"v":189833.3332,"d":"189,833"},{"v":187704.70240000007,"d":"187,705"},{"v":184953.10720000003,"d":"184,953"},{"v":180537.5680000001,"d":"180,538"},{"v":160080.63320000004,"d":"160,081"},{"v":103868.05520000006,"d":"103,868"},{"v":102764.1704,"d":"102,764"},{"v":101660.2856,"d":"101,660"},{"v":101671.64912000007,"d":"101,672"},{"v":6322.381999999983,"d":"6,322"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"AU38+AU47","v":0},{"$f":"AV38+AV47","v":0},{"v":13346.357481025661,"d":"13,346"},{"v":108641.46930251972,"d":"108,641"},{"v":90546.57244307696,"d":"90,547"},{"v":85033.15115076929,"d":"85,033"},{"v":88419.72985846162,"d":"88,420"},{"v":97319.72985846162,"d":"97,320"},{"v":71746.16205538466,"d":"71,746"},{"v":58724.62792000003,"d":"58,725"},{"v":60294.41704000003,"d":"60,294"},{"v":86771.91704000003,"d":"86,772"},{"v":71804.13200000001,"d":"71,804"},{"v":64332.6888,"d":"64,333"},{"v":65761.2456,"d":"65,761"},{"v":74661.24560000002,"d":"74,661"},{"v":63918.66080000004,"d":"63,919"},{"v":56353.06272,"d":"56,353"},{"v":57687.46464000002,"d":"57,687"},{"v":66587.46464000002,"d":"66,587"},{"v":59839.9688,"d":"59,840"},{"v":52225.669920000015,"d":"52,226"},{"v":53511.37104000001,"d":"53,511"},{"v":62411.37104000003,"d":"62,411"},{"v":57823.75567999997,"d":"57,824"},{"v":48923.75568,"d":"48,924"},{"v":50170.49615999998,"d":"50,170"},{"v":59070.49615999998,"d":"59,070"},{"v":54809.581999999995,"d":"54,810"},{"v":47135.21880000002,"d":"47,135"},{"v":48360.85560000001,"d":"48,361"},{"v":57260.85560000001,"d":"57,261"},{"v":53178.10519999999,"d":"53,178"},{"v":45484.261679999996,"d":"45,484"},{"v":46690.41816,"d":"46,690"},{"v":55590.41815999999,"d":"55,590"},{"v":52090.454,"d":"52,090"},{"v":44383.62359999999,"d":"44,384"},{"v":45576.7932,"d":"45,577"},{"v":54476.793199999986,"d":"54,477"},{"v":51907.826000000015,"d":"51,908"},{"v":43007.826000000015,"d":"43,008"},{"v":44184.76200000002,"d":"44,185"},{"v":53084.76200000002,"d":"53,085"},{"v":50187.0644,"d":"50,187"},{"v":42457.50696,"d":"42,458"},{"v":43627.94952000001,"d":"43,628"},{"v":52527.949519999995,"d":"52,528"},{"v":49779.19519999999,"d":"49,779"},{"v":42044.76767999999,"d":"42,045"},{"v":43210.34015999999,"d":"43,210"},{"v":52110.34015999998,"d":"52,110"},{"v":50187.0644,"d":"50,187"},{"v":42457.50696,"d":"42,458"},{"v":43627.94952000001,"d":"43,628"},{"v":52527.949519999995,"d":"52,528"},{"v":51219.92720000002,"d":"51,220"},{"v":42319.92720000002,"d":"42,320"},{"v":43488.74640000002,"d":"43,489"},{"v":52388.74640000002,"d":"52,389"},{"v":49507.2824,"d":"49,507"},{"v":41769.60816000002,"d":"41,770"},{"v":42931.93392000001,"d":"42,932"},{"v":51831.93392000001,"d":"51,832"},{"v":48419.63120000002,"d":"48,420"},{"$f":"DH38+DH47","v":{"v":40668.97008000003,"d":"40,669"}},{"v":41818.308960000024,"d":"41,818"},{"v":50718.308960000024,"d":"50,718"},{"v":47331.98000000001,"d":"47,332"},{"v":39568.33200000001,"d":"39,568"},{"v":40704.68400000001,"d":"40,705"},{"v":49604.68400000001,"d":"49,605"},{"v":30202.933200000014,"d":"30,203"},{"v":21302.933200000014,"d":"21,303"},{"v":22431.16840000001,"d":"22,431"},{"v":31331.16840000001,"d":"31,331"},{"v":28802.785200000013,"d":"28,803"},{"v":21027.77368,"d":"21,028"},{"v":22152.76216,"d":"22,153"},{"v":31052.76216,"d":"31,053"},{"v":28530.872399999993,"d":"28,531"},{"v":20752.614159999997,"d":"20,753"},{"v":21874.35592,"d":"21,874"},{"v":30774.35592,"d":"30,774"},{"v":28258.959600000002,"d":"28,259"},{"v":20477.45464000001,"d":"20,477"},{"v":21595.949680000005,"d":"21,596"},{"v":30495.949680000005,"d":"30,496"},{"v":29102.295119999995,"d":"29,102"},{"v":20202.295119999995,"d":"20,202"},{"v":21317.543439999994,"d":"21,318"},{"v":30217.543439999994,"d":"30,218"},{"v":-65415,"d":"(65,415)"},{"v":-74315,"d":"(74,315)"},{"v":-74315,"d":"(74,315)"},{"v":-65415,"d":"(65,415)"},{"v":-65415,"d":"(65,415)"},{"v":-74315,"d":"(74,315)"},{"v":-74315,"d":"(74,315)"},{"v":-65415,"d":"(65,415)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E604","v":"FFR Interest"},null,{"$f":"SUM(S51:AR51)","v":{"v":-19846.833803112924,"d":"(19,847)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU51:$EP51)","v":0},{"v":-11719.102570015168,"d":"(11,719)"},{"v":-8127.7312330977575,"d":"(8,128)"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU51:$EP51)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU51:$MH51)","v":{"v":-5858.483015703902,"d":"(5,858)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU51:$MH51)","v":{"v":-5860.619554311265,"d":"(5,861)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU51:$MH51)","v":{"v":-4435.923385966678,"d":"(4,436)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU51:$MH51)","v":{"v":-2709.3295988954255,"d":"(2,709)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU51:$MH51)","v":{"v":-982.4782482356543,"d":"(982)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU51:$MH51)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU51:$MH51)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E605","v":"CM Interest"},null,{"v":-340271.62412906304,"d":"(340,272)"},{"$nulls":11},0,{"v":-17249.35863369045,"d":"(17,249)"},{"v":-35667.15536067878,"d":"(35,667)"},{"v":-37174.897913691544,"d":"(37,175)"},{"v":-35917.499864845,"d":"(35,917)"},{"v":-32593.825834177493,"d":"(32,594)"},{"v":-28627.671077472238,"d":"(28,628)"},{"v":-24130.984593764817,"d":"(24,131)"},{"v":-19020.212270329852,"d":"(19,020)"},{"v":-13241.07665917801,"d":"(13,241)"},{"v":-6865.621974016966,"d":"(6,866)"},{"v":-4731.7202929793075,"d":"(4,732)"},{"v":-4946.190819148794,"d":"(4,946)"},{"v":-5170.383002425532,"d":"(5,170)"},{"v":-5404.736547731773,"d":"(5,405)"},{"v":-5649.712218158332,"d":"(5,650)"},{"v":-5905.791834964597,"d":"(5,906)"},{"v":-6173.478906732942,"d":"(6,173)"},{"v":-6453.29940655949,"d":"(6,453)"},{"v":-6745.802771299361,"d":"(6,746)"},{"v":-7051.564011084447,"d":"(7,052)"},{"v":-7371.184005396074,"d":"(7,371)"},{"v":-7705.2908724010995,"d":"(7,705)"},{"v":-8054.541856415173,"d":"(8,055)"},{"v":-8419.623401920902,"d":"(8,420)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU52:$MH52)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU52:$MH52)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU52:$MH52)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8576.889468688232,"d":"(8,577)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8672.469165002214,"d":"(8,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8769.114019751283,"d":"(8,769)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8866.835801824023,"d":"(8,867)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8965.646724218022,"d":"(8,966)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9065.558814885453,"d":"(9,066)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9166.584175796648,"d":"(9,167)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9268.735279012782,"d":"(9,269)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9372.02481864953,"d":"(9,372)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9367.553640232585,"d":"(9,368)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9205.484978704673,"d":"(9,205)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-9038.608837217147,"d":"(9,039)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8943.90503488472,"d":"(8,944)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8729.501014038462,"d":"(8,730)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8483.436647399647,"d":"(8,483)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8230.108507922694,"d":"(8,230)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-8071.143946272635,"d":"(8,071)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-7809.136732582521,"d":"(7,809)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-7534.800386800131,"d":"(7,535)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-7252.347356838962,"d":"(7,252)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-7066.555391605477,"d":"(7,067)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-6773.967942227667,"d":"(6,774)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-6464.701979234762,"d":"(6,465)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-6145.672427842885,"d":"(6,146)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-5925.635365409149,"d":"(5,926)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-5594.974821278022,"d":"(5,595)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-5246.302400267866,"d":"(5,246)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-4887.685083358183,"d":"(4,888)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-4629.056576946231,"d":"(4,629)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-4257.168209757572,"d":"(4,257)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-3866.6877002681213,"d":"(3,867)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-3465.2509846606963,"d":"(3,465)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-3162.825817689465,"d":"(3,163)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2746.312156559726,"d":"(2,746)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2312.0856149373603,"d":"(2,312)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1870.6762393426905,"d":"(1,871)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1532.3422318179764,"d":"(1,532)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1150.5178879189389,"d":"(1,151)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1163.339055777676,"d":"(1,163)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1176.3031157081919,"d":"(1,176)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1189.411696110165,"d":"(1,189)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1202.6664253832741,"d":"(1,203)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1216.0687838908625,"d":"(1,216)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1229.6204000326093,"d":"(1,230)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1243.323124262694,"d":"(1,243)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1257.178510962628,"d":"(1,257)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1271.188410586591,"d":"(1,271)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1285.354451534262,"d":"(1,285)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1299.6783362234864,"d":"(1,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1314.1618040811927,"d":"(1,314)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1328.806594534311,"d":"(1,329)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1343.6145950461043,"d":"(1,344)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1358.5876930798368,"d":"(1,359)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1373.7276650715205,"d":"(1,374)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1389.0362874571688,"d":"(1,389)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1404.5154477000447,"d":"(1,405)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1420.1671442906634,"d":"(1,420)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1435.993338710455,"d":"(1,436)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1451.9958073954328,"d":"(1,452)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1468.1767338815287,"d":"(1,468)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1484.5378946047558,"d":"(1,485)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1501.0813990828792,"d":"(1,501)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1517.8092458064134,"d":"(1,518)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1534.7235442931237,"d":"(1,535)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1551.826367051691,"d":"(1,552)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1569.1197495817141,"d":"(1,569)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1586.6058384100415,"d":"(1,587)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1604.2867800635217,"d":"(1,604)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1622.1647950871711,"d":"(1,622)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1640.241992998755,"d":"(1,640)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1658.5206313523724,"d":"(1,659)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1677.0029677021232,"d":"(1,677)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1695.6912966111906,"d":"(1,696)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1714.5878756336742,"d":"(1,715)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1733.694999332757,"d":"(1,734)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1753.0150362897903,"d":"(1,753)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1772.5504661133741,"d":"(1,773)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1792.303509348525,"d":"(1,792)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1812.276645603844,"d":"(1,812)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1832.4724655151826,"d":"(1,832)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1852.8932636457253,"d":"(1,853)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1873.5416306313227,"d":"(1,874)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1894.4200830896607,"d":"(1,894)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1915.531248665674,"d":"(1,916)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1936.8776439770477,"d":"(1,937)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1958.4618966687176,"d":"(1,958)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-1980.2867084037866,"d":"(1,980)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2002.3548178544406,"d":"(2,002)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2024.6688526656155,"d":"(2,025)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2047.2314774913302,"d":"(2,047)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2070.0455420310223,"d":"(2,070)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2093.1138959841287,"d":"(2,093)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2116.439278022836,"d":"(2,116)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2140.0246858829155,"d":"(2,140)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2163.872895245637,"d":"(2,164)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2187.9869038467727,"d":"(2,188)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU52:$MH52)","v":{"v":-2212.3694873675927,"d":"(2,212)"}}]
[{"$nulls":4},{"$f":"NTBInputs!E606","v":"Other Interest"},null,{"$f":"SUM(S53:AR53)","v":0},{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU53:$MH53)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU53:$MH53)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E607","v":"Shareholder Interest"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU54:$MH54)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU54:$MH54)","v":0}]
[{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU55:$MH55)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU55:$MH55)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E609","v":"Depreciation"},null,{"v":-4999999.99999998,"d":"(5,000,000)"},{"$nulls":11},{"v":-83333.33333333333,"d":"(83,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-333333.3333333333,"d":"(333,333)"},{"v":-249999.99999998015,"d":"(250,000)"},0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU56:$MH56)","v":{"v":-83333.3333333135,"d":"(83,333)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU56:$MH56)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU56:$MH56)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E610","v":"Bank Charges"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU57:$MH57)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU57:$MH57)","v":0}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E612","v":"Profit / (Loss) for the period before tax"},null,{"$f":"SUM(G49:G57)","v":{"v":-1370900.8549824543,"d":"(1,370,901)"}},{"$nulls":11},{"$f":"SUM(S49:S57)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"v":-149767.39531041647,"d":"(149,767)"},{"v":-34609.447004032496,"d":"(34,609)"},{"v":-92913.13724702469,"d":"(92,913)"},{"v":-100576.99239817832,"d":"(100,577)"},{"v":-125459.1983675108,"d":"(125,459)"},{"v":-135988.8367308056,"d":"(135,989)"},{"v":-144489.98792709818,"d":"(144,490)"},{"v":-146418.51040366312,"d":"(146,419)"},{"v":-146718.8579925113,"d":"(146,719)"},{"v":-143853.91930735033,"d":"(143,854)"},{"v":-147600.6392263125,"d":"(147,601)"},{"v":-149886.9229524822,"d":"(149,887)"},{"v":-150951.20393575885,"d":"(150,951)"},{"v":-148904.7366810651,"d":"(148,905)"},{"v":-67945.00981813841,"d":"(67,945)"},{"v":179047.31536503544,"d":"179,047"},{"v":174364.08909326713,"d":"174,364"},{"v":153627.33379344054,"d":"153,627"},{"v":97122.2524287007,"d":"97,122"},{"v":95712.60638891556,"d":"95,713"},{"v":94289.10159460393,"d":"94,289"},{"v":93966.35824759898,"d":"93,966"},{"v":-1732.15985641519,"d":"(1,732)"},{"v":-287879.6234019209,"d":"(287,880)"},{"$nulls":3},{"$f":"SUM(AU49:AU57)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"$f":"SUM(AV49:AV57)","v":{"v":-83333.33333333333,"d":"(83,333)"}},{"v":-69986.97585230766,"d":"(69,987)"},{"v":10872.763484794268,"d":"10,873"},{"v":-7319.84960956985,"d":"(7,320)"},{"v":-11505.219588282009,"d":"(11,505)"},{"v":-6489.768875591151,"d":"(6,490)"},{"v":4038.271552674618,"d":"4,038"},{"v":-20652.73009283412,"d":"(20,653)"},{"v":-33775.28958912995,"d":"(33,775)"},{"v":-32307.651572346083,"d":"(32,308)"},{"v":-5933.441111982829,"d":"(5,933)"},{"v":-20896.754973565898,"d":"(20,897)"},{"v":-28206.129512037995,"d":"(28,206)"},{"v":-26610.696570550484,"d":"(26,611)"},{"v":-17615.992768218028,"d":"(17,616)"},{"v":-28144.17354737175,"d":"(28,144)"},{"v":-35463.707260732976,"d":"(35,464)"},{"v":-33875.977201256,"d":"(33,876)"},{"v":-24817.012639605942,"d":"(24,817)"},{"v":-31302.501265915846,"d":"(31,303)"},{"v":-38642.463800133446,"d":"(38,642)"},{"v":-37074.309650172276,"d":"(37,074)"},{"v":-27988.51768493878,"d":"(27,989)"},{"v":-32283.545595561023,"d":"(32,284)"},{"v":-40874.27963256809,"d":"(40,874)"},{"v":-39308.509601176236,"d":"(39,309)"},{"v":-30188.4725387425,"d":"(30,188)"},{"v":-34118.72615461136,"d":"(34,119)"},{"v":-41444.41693360118,"d":"(41,444)"},{"v":-39860.1628166915,"d":"(39,860)"},{"v":-30701.534310279552,"d":"(30,702)"},{"v":-34412.396343090906,"d":"(34,412)"},{"v":-41715.759353601454,"d":"(41,716)"},{"v":-40108.16615799403,"d":"(40,108)"},{"v":-30905.74099102281,"d":"(30,906)"},{"v":-33989.191489893055,"d":"(33,989)"},{"v":-41261.795348270694,"d":"(41,262)"},{"v":-39627.21637267602,"d":"(39,627)"},{"v":-30388.882365151323,"d":"(30,389)"},{"v":-32576.025221252254,"d":"(32,576)"},{"v":-41488.846389110986,"d":"(41,489)"},{"v":-40324.874449041505,"d":"(40,325)"},{"v":-31437.98302944348,"d":"(31,438)"},{"v":-34348.9353587166,"d":"(34,349)"},{"v":-42091.89515722419,"d":"(42,092)"},{"v":-40935.00421336593,"d":"(40,935)"},{"v":-32048.706937596027,"d":"(32,049)"},{"v":-34811.31664429597,"d":"(34,811)"},{"v":-42559.75406391993,"d":"(42,560)"},{"v":-41408.3476248676,"d":"(41,408)"},{"v":-32522.671509556836,"d":"(32,523)"},{"v":-34460.43073741452,"d":"(34,460)"},{"v":-42204.63296786764,"d":"(42,205)"},{"v":-41048.998408379426,"d":"(41,049)"},{"v":-32163.971506413174,"d":"(32,164)"},{"v":-33487.13379840483,"d":"(33,487)"},{"v":-42402.442420790474,"d":"(42,402)"},{"v":-41249.10238103336,"d":"(41,249)"},{"v":-32364.754077604142,"d":"(32,365)"},{"v":48071.28906128954,"d":"48,071"},{"v":40317.612352604585,"d":"40,318"},{"v":41463.757186118484,"d":"41,464"},{"v":50347.396025395254,"d":"50,347"},{"v":46918.54980091714,"d":"46,919"},{"$f":"SUM(DH49:DH57)","v":{"v":39151.160834193615,"d":"39,151"}},{"v":40283.5854157069,"d":"40,284"},{"v":49166.482592948334,"d":"49,166"},{"v":45762.86025041829,"d":"45,763"},{"v":37981.72616158997,"d":"37,982"},{"v":39100.39721993649,"d":"39,100"},{"v":47982.51920491284,"d":"47,983"},{"v":28562.69120700126,"d":"28,563"},{"v":19644.41256864764,"d":"19,644"},{"v":20754.165432297887,"d":"20,754"},{"v":29635.477103388817,"d":"29,635"},{"v":27088.197324366338,"d":"27,088"},{"v":19294.07868066724,"d":"19,294"},{"v":20399.747123710207,"d":"20,400"},{"v":29280.211693886624,"d":"29,280"},{"v":26738.56889065147,"d":"26,739"},{"v":18940.337514396153,"d":"18,940"},{"v":20041.883454484818,"d":"20,042"},{"v":28921.462656354277,"d":"28,921"},{"v":26385.41796936868,"d":"26,385"},{"v":18583.034556910352,"d":"18,583"},{"v":19680.418431334332,"d":"19,680"},{"v":28559.072036022957,"d":"28,559"},{"v":27143.833223331276,"d":"27,144"},{"v":18222.00841159621,"d":"18,222"},{"v":19315.188622145553,"d":"19,315"},{"v":28192.87458733438,"d":"28,193"},{"v":-67462.23147749132,"d":"(67,462)"},{"v":-76385.04554203102,"d":"(76,385)"},{"v":-76408.11389598413,"d":"(76,408)"},{"v":-67531.43927802284,"d":"(67,531)"},{"v":-67555.02468588292,"d":"(67,555)"},{"v":-76478.87289524564,"d":"(76,479)"},{"v":-76502.98690384677,"d":"(76,503)"},{"v":-67627.3694873676,"d":"(67,627)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E614","v":"Corporation Tax"},null,{"$f":"SUM(S61:AR61)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU61:$EP61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU61:$MH61)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU61:$MH61)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!E615","v":"Deferred Tax"},null,{"v":10700.673206177327,"d":"10,701"},{"$nulls":11},{"v":367791.0551520003,"d":"367,791"},{"v":-165502.3899273587,"d":"(165,502)"},{"v":-124911.9597404357,"d":"(124,912)"},{"v":-91627.80698715626,"d":"(91,628)"},{"v":-64334.80172946866,"d":"(64,335)"},{"v":-41954.53741816364,"d":"(41,955)"},{"v":-23602.72068289407,"d":"(23,603)"},{"v":-8554.230959973327,"d":"(8,554)"},{"v":3785.530612822011,"d":"3,786"},{"v":13904.135102513828,"d":"13,904"},{"v":22201.390784061194,"d":"22,201"},{"v":29005.14044293025,"d":"29,005"},{"v":34584.21516320282,"d":"34,584"},{"v":39159.05643382628,"d":"39,159"},{"v":42910.426275737394,"d":"42,910"},{"v":30986.549546101203,"d":"30,987"},{"v":-11491.029372194098,"d":"(11,491)"},{"v":-9422.64408519918,"d":"(9,423)"},{"v":-7726.568149863284,"d":"(7,727)"},{"v":-6335.785882887918,"d":"(6,336)"},{"v":-5195.3444239680975,"d":"(5,195)"},{"v":-4260.182427653814,"d":"(4,260)"},{"v":-3493.349590676138,"d":"(3,493)"},{"v":-2864.546664354413,"d":"(2,865)"},{"v":-2348.928264770633,"d":"(2,349)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU62:$MH62)","v":{"v":367791.0551520003,"d":"367,791"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-41375.59748183965,"d":"(41,376)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-41375.59748183971,"d":"(41,376)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-41375.59748183965,"d":"(41,376)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-41375.59748183968,"d":"(41,376)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-31227.989935108926,"d":"(31,228)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-31227.989935108926,"d":"(31,228)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-31227.989935108926,"d":"(31,228)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-31227.989935108926,"d":"(31,228)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-22906.951746789062,"d":"(22,907)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-22906.951746789066,"d":"(22,907)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-22906.95174678907,"d":"(22,907)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-22906.95174678907,"d":"(22,907)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-16083.700432367166,"d":"(16,084)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-16083.700432367168,"d":"(16,084)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-16083.700432367164,"d":"(16,084)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-16083.700432367157,"d":"(16,084)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-10488.634354540918,"d":"(10,489)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-10488.634354540904,"d":"(10,489)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-10488.634354540918,"d":"(10,489)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-10488.634354540904,"d":"(10,489)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-5900.680170723514,"d":"(5,901)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-5900.680170723528,"d":"(5,901)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-5900.680170723499,"d":"(5,901)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-5900.680170723528,"d":"(5,901)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2138.5577399933245,"d":"(2,139)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2138.5577399933536,"d":"(2,139)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2138.5577399933245,"d":"(2,139)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2138.5577399933245,"d":"(2,139)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU62:$MH62)","v":{"v":946.38265320551,"d":"946"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU62:$MH62)","v":{"v":946.3826532054809,"d":"946"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":946.38265320551,"d":"946"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU62:$MH62)","v":{"v":946.38265320551,"d":"946"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU62:$MH62)","v":{"v":3476.0337756285444,"d":"3,476"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU62:$MH62)","v":{"v":3476.033775628486,"d":"3,476"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU62:$MH62)","v":{"v":3476.033775628399,"d":"3,476"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU62:$MH62)","v":{"v":3476.033775628399,"d":"3,476"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU62:$MH62)","v":{"v":5550.347696015277,"d":"5,550"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU62:$MH62)","v":{"v":5550.347696015262,"d":"5,550"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU62:$MH62)","v":{"v":5550.347696015335,"d":"5,550"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU62:$MH62)","v":{"v":5550.34769601532,"d":"5,550"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":7251.28511073257,"d":"7,251"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU62:$MH62)","v":{"v":7251.285110732555,"d":"7,251"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU62:$MH62)","v":{"v":7251.28511073257,"d":"7,251"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU62:$MH62)","v":{"v":7251.285110732555,"d":"7,251"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU62:$MH62)","v":{"v":8646.05379080071,"d":"8,646"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU62:$MH62)","v":{"v":8646.053790800695,"d":"8,646"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU62:$MH62)","v":{"v":8646.053790800703,"d":"8,646"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":8646.05379080071,"d":"8,646"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU62:$MH62)","v":{"v":9789.76410845657,"d":"9,790"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU62:$MH62)","v":{"v":9789.76410845657,"d":"9,790"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU62:$MH62)","v":{"v":9789.76410845657,"d":"9,790"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU62:$MH62)","v":{"v":9789.764108456571,"d":"9,790"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU62:$MH62)","v":{"v":10727.60656893435,"d":"10,728"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU62:$MH62)","v":{"v":10727.606568934349,"d":"10,728"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU62:$MH62)","v":{"v":10727.606568934349,"d":"10,728"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU62:$MH62)","v":{"v":10727.606568934352,"d":"10,728"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":11496.6373865262,"d":"11,497"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU62:$MH62)","v":{"v":11496.6373865262,"d":"11,497"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU62:$MH62)","v":{"v":11496.63738652262,"d":"11,497"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-3503.362613473815,"d":"(3,503)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2872.757343048521,"d":"(2,873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2872.757343048528,"d":"(2,873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2872.757343048528,"d":"(2,873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2872.757343048521,"d":"(2,873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2355.6610212998057,"d":"(2,356)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2355.6610212997984,"d":"(2,356)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2355.661021299791,"d":"(2,356)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-2355.661021299784,"d":"(2,356)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1931.6420374658192,"d":"(1,932)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1931.6420374658264,"d":"(1,932)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1931.6420374658192,"d":"(1,932)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1931.6420374658192,"d":"(1,932)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1583.9464707219813,"d":"(1,584)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1583.9464707219777,"d":"(1,584)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1583.9464707219813,"d":"(1,584)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1583.9464707219777,"d":"(1,584)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1298.8361059920244,"d":"(1,299)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1298.8361059920244,"d":"(1,299)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1298.8361059920244,"d":"(1,299)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1298.8361059920244,"d":"(1,299)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1065.0456069134525,"d":"(1,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1065.0456069134525,"d":"(1,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1065.0456069134561,"d":"(1,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-1065.0456069134525,"d":"(1,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-873.3373976690345,"d":"(873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-873.3373976690345,"d":"(873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-873.3373976690345,"d":"(873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-873.3373976690345,"d":"(873)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-716.1366660886033,"d":"(716)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-716.1366660886033,"d":"(716)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-716.1366660886033,"d":"(716)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-716.1366660886033,"d":"(716)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-587.2320661926587,"d":"(587)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-587.2320661926587,"d":"(587)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-587.2320661926587,"d":"(587)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-587.2320661926569,"d":"(587)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-481.53029427798174,"d":"(482)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-481.53029427798174,"d":"(482)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU62:$MH62)","v":{"v":-481.53029427798174,"d":"(482)"}}]
[]
[{"$nulls":4},{"$f":"NTBInputs!E617","v":"Profit / (Loss) for the period after tax"},null,{"$f":"SUM(G59:G62)","v":{"v":-1360200.181776277,"d":"(1,360,200)"}},{"$nulls":11},{"$f":"SUM(S59:S62)","v":{"v":284457.72181866696,"d":"284,458"}},{"$f":"SUM(T59:T62)","v":{"v":-315269.7852377752,"d":"(315,270)"}},{"v":-159521.4067444682,"d":"(159,521)"},{"v":-184540.94423418096,"d":"(184,541)"},{"v":-164911.79412764698,"d":"(164,912)"},{"v":-167413.73578567445,"d":"(167,414)"},{"v":-159591.5574136997,"d":"(159,592)"},{"v":-153044.2188870715,"d":"(153,044)"},{"v":-142632.9797908411,"d":"(142,633)"},{"v":-132814.72288999747,"d":"(132,815)"},{"v":-121652.52852328913,"d":"(121,653)"},{"v":-118595.49878338224,"d":"(118,595)"},{"v":-115302.70778927937,"d":"(115,303)"},{"v":-111792.14750193257,"d":"(111,792)"},{"v":-105994.31040532769,"d":"(105,994)"},{"v":-36958.460272037206,"d":"(36,958)"},{"v":167556.28599284135,"d":"167,556"},{"v":164941.44500806794,"d":"164,941"},{"v":145900.76564357727,"d":"145,901"},{"v":90786.46654581279,"d":"90,786"},{"v":90517.26196494747,"d":"90,517"},{"v":90028.91916695012,"d":"90,029"},{"v":90473.00865692284,"d":"90,473"},{"v":-4596.706520769603,"d":"(4,597)"},{"v":-290228.55166669155,"d":"(290,229)"},{"$nulls":3},{"$f":"SUM(AU59:AU62)","v":{"v":284457.72181866696,"d":"284,458"}},{"$f":"SUM(AV59:AV62)","v":{"v":-124708.93081517298,"d":"(124,709)"}},{"v":-111362.57333414737,"d":"(111,363)"},{"v":-30502.83399704538,"d":"(30,503)"},{"v":-48695.44709140953,"d":"(48,695)"},{"v":-42733.209523390935,"d":"(42,733)"},{"v":-37717.75881070008,"d":"(37,718)"},{"v":-27189.71838243431,"d":"(27,190)"},{"v":-51880.72002794305,"d":"(51,881)"},{"v":-56682.24133591901,"d":"(56,682)"},{"v":-55214.603319135145,"d":"(55,215)"},{"v":-28840.3928587719,"d":"(28,840)"},{"v":-43803.70672035497,"d":"(43,804)"},{"v":-44289.82994440516,"d":"(44,290)"},{"v":-42694.397002917656,"d":"(42,694)"},{"v":-33699.69320058519,"d":"(33,700)"},{"v":-44227.873979738906,"d":"(44,228)"},{"v":-45952.341615273894,"d":"(45,952)"},{"v":-44364.6115557969,"d":"(44,365)"},{"v":-35305.64699414686,"d":"(35,306)"},{"v":-41791.13562045675,"d":"(41,791)"},{"v":-44543.14397085696,"d":"(44,543)"},{"v":-42974.989820895804,"d":"(42,975)"},{"v":-33889.19785566228,"d":"(33,889)"},{"v":-38184.22576628455,"d":"(38,184)"},{"v":-43012.837372561415,"d":"(43,013)"},{"v":-41447.06734116959,"d":"(41,447)"},{"v":-32327.030278735823,"d":"(32,327)"},{"v":-36257.28389460468,"d":"(36,257)"},{"v":-40498.03428039567,"d":"(40,498)"},{"v":-38913.78016348602,"d":"(38,914)"},{"v":-29755.151657074042,"d":"(29,755)"},{"v":-33466.013689885396,"d":"(33,466)"},{"v":-38239.72557797291,"d":"(38,240)"},{"v":-36632.13238236554,"d":"(36,632)"},{"v":-27429.70721539441,"d":"(27,430)"},{"v":-30513.157714264657,"d":"(30,513)"},{"v":-35711.44765225542,"d":"(35,711)"},{"v":-34076.86867666076,"d":"(34,077)"},{"v":-24838.53466913599,"d":"(24,839)"},{"v":-27025.677525236933,"d":"(27,026)"},{"v":-34237.561278378416,"d":"(34,238)"},{"v":-33073.58933830895,"d":"(33,074)"},{"v":-24186.69791871091,"d":"(24,187)"},{"v":-27097.650247984042,"d":"(27,098)"},{"v":-33445.84136642348,"d":"(33,446)"},{"v":-32288.950422565234,"d":"(32,289)"},{"v":-23402.653146795325,"d":"(23,403)"},{"v":-26165.26285349526,"d":"(26,165)"},{"v":-32769.98995546336,"d":"(32,770)"},{"v":-31618.583516411032,"d":"(31,619)"},{"v":-22732.907401100267,"d":"(22,733)"},{"v":-24670.66662895795,"d":"(24,671)"},{"v":-31477.02639893329,"d":"(31,477)"},{"v":-30321.391839445077,"d":"(30,321)"},{"v":-21436.364937478826,"d":"(21,436)"},{"v":-22759.527229470477,"d":"(22,760)"},{"v":-30905.805034264275,"d":"(30,906)"},{"v":-29752.464994507158,"d":"(29,752)"},{"v":-20868.116691081523,"d":"(20,868)"},{"v":44567.92644781573,"d":"44,568"},{"v":37444.855009556064,"d":"37,445"},{"v":38590.999843069956,"d":"38,591"},{"v":47474.638682346726,"d":"47,475"},{"v":44045.79245786862,"d":"44,046"},{"$f":"SUM(DH59:DH62)","v":{"v":36795.49981289381,"d":"36,795"}},{"v":37927.9243944071,"d":"37,928"},{"v":46810.82157164854,"d":"46,811"},{"v":43407.19922911851,"d":"43,407"},{"v":36050.08412412415,"d":"36,050"},{"v":37168.75518247066,"d":"37,169"},{"v":46050.87716744702,"d":"46,051"},{"v":26631.04916953544,"d":"26,631"},{"v":18060.46609792566,"d":"18,060"},{"v":19170.21896157591,"d":"19,170"},{"v":28051.530632666836,"d":"28,052"},{"v":25504.25085364436,"d":"25,504"},{"v":17995.242574675216,"d":"17,995"},{"v":19100.911017718183,"d":"19,101"},{"v":27981.3755878946,"d":"27,981"},{"v":25439.732784659445,"d":"25,440"},{"v":17875.2919074827,"d":"17,875"},{"v":18976.837847571365,"d":"18,977"},{"v":27856.41704944082,"d":"27,856"},{"v":25320.372362455226,"d":"25,320"},{"v":17709.697159241317,"d":"17,710"},{"v":18807.081033665298,"d":"18,807"},{"v":27685.734638353922,"d":"27,686"},{"v":26270.49582566224,"d":"26,270"},{"v":17505.871745507604,"d":"17,506"},{"v":18599.051956056952,"d":"18,599"},{"v":27476.737921245774,"d":"27,477"},{"v":-68178.36814357992,"d":"(68,178)"},{"v":-76972.27760822368,"d":"(76,972)"},{"v":-76995.3459621768,"d":"(76,995)"},{"v":-68118.6713442155,"d":"(68,119)"},{"v":-68142.25675207557,"d":"(68,142)"},{"v":-76960.40318952363,"d":"(76,960)"},{"v":-76984.51719812475,"d":"(76,985)"},{"v":-68108.89978164558,"d":"(68,109)"}]
[]
[null,"Balance Sheet"]
[]
[{"$nulls":3},{"$f":"NTBInputs!C622","v":"Fixed Assets"}]
[{"$nulls":4},{"$f":"NTBInputs!D623","v":"Plant & machinery"},null,{"$f":"AQ69","v":0},{"$nulls":11},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU69:$EP69)","v":{"v":4916666.666666666,"d":"4,916,667"}},{"v":4583333.33333333,"d":"4,583,333"},{"v":4249999.999999994,"d":"4,250,000"},{"v":3916666.6666666586,"d":"3,916,667"},{"v":3583333.333333323,"d":"3,583,333"},{"v":3249999.999999987,"d":"3,250,000"},{"v":2916666.666666651,"d":"2,916,667"},{"v":2583333.3333333153,"d":"2,583,333"},{"v":2249999.9999999795,"d":"2,250,000"},{"v":1916666.6666666453,"d":"1,916,667"},{"v":1583333.3333333123,"d":"1,583,333"},{"v":1249999.9999999793,"d":"1,250,000"},{"v":916666.6666666463,"d":"916,667"},{"v":583333.3333333132,"d":"583,333"},{"v":249999.99999998018,"d":"250,000"},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E7","v":{"v":5000000,"d":"5,000,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4916666.666666666,"d":"4,916,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4833333.333333332,"d":"4,833,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4749999.999999998,"d":"4,750,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4666666.666666664,"d":"4,666,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4583333.33333333,"d":"4,583,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4499999.999999996,"d":"4,500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4416666.666666662,"d":"4,416,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4333333.333333328,"d":"4,333,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4249999.999999994,"d":"4,250,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4166666.6666666605,"d":"4,166,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU69:$MH69)","v":{"v":4083333.3333333265,"d":"4,083,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3999999.9999999925,"d":"4,000,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3916666.6666666586,"d":"3,916,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3833333.3333333246,"d":"3,833,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3749999.9999999907,"d":"3,750,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3666666.6666666567,"d":"3,666,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3583333.333333323,"d":"3,583,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3499999.999999989,"d":"3,500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3416666.666666655,"d":"3,416,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3333333.333333321,"d":"3,333,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3249999.999999987,"d":"3,250,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3166666.666666653,"d":"3,166,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":3083333.333333319,"d":"3,083,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2999999.999999985,"d":"3,000,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2916666.666666651,"d":"2,916,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2833333.333333317,"d":"2,833,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2749999.9999999832,"d":"2,750,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2666666.6666666493,"d":"2,666,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2583333.3333333153,"d":"2,583,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2499999.9999999814,"d":"2,500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2416666.6666666474,"d":"2,416,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2333333.3333333135,"d":"2,333,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2249999.9999999795,"d":"2,250,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2166666.6666666456,"d":"2,166,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU69:$MH69)","v":{"v":2083333.3333333118,"d":"2,083,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1999999.9999999786,"d":"2,000,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1916666.6666666453,"d":"1,916,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1833333.333333312,"d":"1,833,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1749999.9999999788,"d":"1,750,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1666666.6666666456,"d":"1,666,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1583333.3333333123,"d":"1,583,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1499999.999999979,"d":"1,500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1416666.6666666458,"d":"1,416,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1333333.3333333125,"d":"1,333,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1249999.9999999793,"d":"1,250,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1166666.666666646,"d":"1,166,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU69:$MH69)","v":{"v":1083333.3333333128,"d":"1,083,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU69:$MH69)","v":{"v":999999.9999999795,"d":"1,000,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":916666.6666666463,"d":"916,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU69:$MH69)","v":{"v":833333.333333313,"d":"833,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU69:$MH69)","v":{"v":749999.9999999797,"d":"750,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU69:$MH69)","v":{"v":666666.6666666465,"d":"666,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU69:$MH69)","v":{"v":583333.3333333132,"d":"583,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU69:$MH69)","v":{"v":499999.99999998,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU69:$MH69)","v":{"v":416666.6666666467,"d":"416,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU69:$MH69)","v":{"v":333333.33333331347,"d":"333,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU69:$MH69)","v":{"v":249999.99999998018,"d":"250,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU69:$MH69)","v":{"v":166666.66666664684,"d":"166,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU69:$MH69)","v":{"v":83333.3333333135,"d":"83,333"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU69:$MH69)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU69:$MH69)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D624","v":"Fixed Assets"},null,{"$f":"SUM(G69)","v":0},{"$nulls":11},{"$f":"SUM(S69)","v":{"v":4916666.666666666,"d":"4,916,667"}},{"v":4583333.33333333,"d":"4,583,333"},{"v":4249999.999999994,"d":"4,250,000"},{"v":3916666.6666666586,"d":"3,916,667"},{"v":3583333.333333323,"d":"3,583,333"},{"v":3249999.999999987,"d":"3,250,000"},{"v":2916666.666666651,"d":"2,916,667"},{"v":2583333.3333333153,"d":"2,583,333"},{"v":2249999.9999999795,"d":"2,250,000"},{"v":1916666.6666666453,"d":"1,916,667"},{"v":1583333.3333333123,"d":"1,583,333"},{"v":1249999.9999999793,"d":"1,250,000"},{"v":916666.6666666463,"d":"916,667"},{"v":583333.3333333132,"d":"583,333"},{"v":249999.99999998018,"d":"250,000"},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(AT69)","v":{"v":5000000,"d":"5,000,000"}},{"$f":"SUM(AU69)","v":{"v":4916666.666666666,"d":"4,916,667"}},{"$f":"SUM(AV69)","v":{"v":4833333.333333332,"d":"4,833,333"}},{"v":4749999.999999998,"d":"4,750,000"},{"v":4666666.666666664,"d":"4,666,667"},{"v":4583333.33333333,"d":"4,583,333"},{"v":4499999.999999996,"d":"4,500,000"},{"v":4416666.666666662,"d":"4,416,667"},{"v":4333333.333333328,"d":"4,333,333"},{"v":4249999.999999994,"d":"4,250,000"},{"v":4166666.6666666605,"d":"4,166,667"},{"v":4083333.3333333265,"d":"4,083,333"},{"v":3999999.9999999925,"d":"4,000,000"},{"v":3916666.6666666586,"d":"3,916,667"},{"v":3833333.3333333246,"d":"3,833,333"},{"v":3749999.9999999907,"d":"3,750,000"},{"v":3666666.6666666567,"d":"3,666,667"},{"v":3583333.333333323,"d":"3,583,333"},{"v":3499999.999999989,"d":"3,500,000"},{"v":3416666.666666655,"d":"3,416,667"},{"v":3333333.333333321,"d":"3,333,333"},{"v":3249999.999999987,"d":"3,250,000"},{"v":3166666.666666653,"d":"3,166,667"},{"v":3083333.333333319,"d":"3,083,333"},{"v":2999999.999999985,"d":"3,000,000"},{"v":2916666.666666651,"d":"2,916,667"},{"v":2833333.333333317,"d":"2,833,333"},{"v":2749999.9999999832,"d":"2,750,000"},{"v":2666666.6666666493,"d":"2,666,667"},{"v":2583333.3333333153,"d":"2,583,333"},{"v":2499999.9999999814,"d":"2,500,000"},{"v":2416666.6666666474,"d":"2,416,667"},{"v":2333333.3333333135,"d":"2,333,333"},{"v":2249999.9999999795,"d":"2,250,000"},{"v":2166666.6666666456,"d":"2,166,667"},{"v":2083333.3333333118,"d":"2,083,333"},{"v":1999999.9999999786,"d":"2,000,000"},{"v":1916666.6666666453,"d":"1,916,667"},{"v":1833333.333333312,"d":"1,833,333"},{"v":1749999.9999999788,"d":"1,750,000"},{"v":1666666.6666666456,"d":"1,666,667"},{"v":1583333.3333333123,"d":"1,583,333"},{"v":1499999.999999979,"d":"1,500,000"},{"v":1416666.6666666458,"d":"1,416,667"},{"v":1333333.3333333125,"d":"1,333,333"},{"v":1249999.9999999793,"d":"1,250,000"},{"v":1166666.666666646,"d":"1,166,667"},{"v":1083333.3333333128,"d":"1,083,333"},{"v":999999.9999999795,"d":"1,000,000"},{"v":916666.6666666463,"d":"916,667"},{"v":833333.333333313,"d":"833,333"},{"v":749999.9999999797,"d":"750,000"},{"v":666666.6666666465,"d":"666,667"},{"v":583333.3333333132,"d":"583,333"},{"v":499999.99999998,"d":"500,000"},{"v":416666.6666666467,"d":"416,667"},{"v":333333.33333331347,"d":"333,333"},{"v":249999.99999998018,"d":"250,000"},{"v":166666.66666664684,"d":"166,667"},{"v":83333.3333333135,"d":"83,333"},0,0,0,0,0,0,{"$f":"SUM(DH69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},{"$f":"NTBInputs!C626","v":"Current Assets"}]
[{"$nulls":4},{"$f":"NTBInputs!D627","v":"Trade Debtors"},null,{"$f":"AQ73","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$nulls":11},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU73:$EP73)","v":0},{"v":134059.05707482737,"d":"134,059"},{"v":45393.068720000076,"d":"45,393"},{"v":50097.85080000003,"d":"50,098"},{"v":47375.205519999974,"d":"47,375"},{"v":45966.94071999992,"d":"45,967"},{"v":44840.328879999855,"d":"44,840"},{"v":44230.08079999978,"d":"44,230"},{"v":43666.774879999706,"d":"43,667"},{"v":43291.237599999644,"d":"43,291"},{"v":42821.815999999584,"d":"42,822"},{"v":42634.047359999524,"d":"42,634"},{"v":42493.22087999944,"d":"42,493"},{"v":42634.04735999938,"d":"42,634"},{"v":42587.10519999932,"d":"42,587"},{"v":42399.33655999917,"d":"42,399"},{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU73:$EP73)","v":{"v":42023.799279999104,"d":"42,024"}},{"v":41648.261999998955,"d":"41,648"},{"v":32624.80119999883,"d":"32,625"},{"v":32530.916879998826,"d":"32,531"},{"v":32437.032559998835,"d":"32,437"},{"v":32343.148239998838,"d":"32,343"},{"v":32249.263919998833,"d":"32,249"},{"v":-1.1641532182693481E-9,"d":"(0)"},{"v":-1.1641532182693481E-9,"d":"(0)"},null,null,{"$f":"'Opening BS'!E11","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU73:$MH73)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU73:$MH73)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU73:$MH73)","v":{"v":94541.98892307693,"d":"94,542"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU73:$MH73)","v":{"v":138509.05707482737,"d":"138,509"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU73:$MH73)","v":{"v":134059.05707482737,"d":"134,059"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":130672.47836713505,"d":"130,672"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU73:$MH73)","v":{"v":103330.73892307698,"d":"103,331"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU73:$MH73)","v":{"v":111167.31763076932,"d":"111,167"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU73:$MH73)","v":{"v":45393.068720000076,"d":"45,393"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43823.27960000007,"d":"43,823"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43823.27960000007,"d":"43,823"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU73:$MH73)","v":{"v":58631.818720000054,"d":"58,632"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU73:$MH73)","v":{"v":50097.85080000003,"d":"50,098"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU73:$MH73)","v":{"v":48669.29400000002,"d":"48,669"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU73:$MH73)","v":{"v":48669.29400000001,"d":"48,669"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":54547.85079999999,"d":"54,548"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU73:$MH73)","v":{"v":47375.205519999974,"d":"47,375"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU73:$MH73)","v":{"v":46040.80359999995,"d":"46,041"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU73:$MH73)","v":{"v":46040.803599999934,"d":"46,041"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU73:$MH73)","v":{"v":51825.20551999993,"d":"51,825"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU73:$MH73)","v":{"v":45966.94071999992,"d":"45,967"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU73:$MH73)","v":{"v":44681.239599999906,"d":"44,681"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":44681.23959999989,"d":"44,681"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU73:$MH73)","v":{"v":50416.94071999988,"d":"50,417"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU73:$MH73)","v":{"v":44840.328879999855,"d":"44,840"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43593.58839999984,"d":"43,594"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43593.58839999981,"d":"43,594"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU73:$MH73)","v":{"v":49290.328879999804,"d":"49,290"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU73:$MH73)","v":{"v":44230.08079999978,"d":"44,230"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43004.44399999976,"d":"43,004"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43004.44399999975,"d":"43,004"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":48680.080799999734,"d":"48,680"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43666.774879999706,"d":"43,667"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42460.61839999969,"d":"42,461"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42460.61839999967,"d":"42,461"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU73:$MH73)","v":{"v":48116.774879999655,"d":"48,117"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU73:$MH73)","v":{"v":43291.237599999644,"d":"43,291"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42098.06799999963,"d":"42,098"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42098.067999999614,"d":"42,098"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU73:$MH73)","v":{"v":47741.2375999996,"d":"47,741"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42821.815999999584,"d":"42,822"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41644.87999999957,"d":"41,645"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41644.87999999954,"d":"41,645"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU73:$MH73)","v":{"v":47271.81599999954,"d":"47,272"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42634.047359999524,"d":"42,634"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41463.60479999951,"d":"41,464"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41463.6047999995,"d":"41,464"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU73:$MH73)","v":{"v":47084.04735999949,"d":"47,084"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42493.22087999944,"d":"42,493"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41327.64839999942,"d":"41,328"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41327.64839999941,"d":"41,328"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU73:$MH73)","v":{"v":46943.22087999939,"d":"46,943"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42634.04735999938,"d":"42,634"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41463.60479999937,"d":"41,464"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41463.60479999935,"d":"41,464"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU73:$MH73)","v":{"v":47084.04735999934,"d":"47,084"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42587.10519999932,"d":"42,587"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41418.28599999928,"d":"41,418"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41418.28599999925,"d":"41,418"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU73:$MH73)","v":{"v":47037.105199999205,"d":"47,037"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42399.33655999917,"d":"42,399"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41237.01079999915,"d":"41,237"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41237.01079999914,"d":"41,237"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU73:$MH73)","v":{"v":46849.33655999912,"d":"46,849"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU73:$MH73)","v":{"v":42023.799279999104,"d":"42,024"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU73:$MH73)","v":{"v":40874.46039999908,"d":"40,874"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU73:$MH73)","v":{"v":40874.46039999905,"d":"40,874"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":46473.799279999,"d":"46,474"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU73:$MH73)","v":{"v":41648.261999998955,"d":"41,648"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU73:$MH73)","v":{"v":40511.90999999891,"d":"40,512"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU73:$MH73)","v":{"v":40511.90999999887,"d":"40,512"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU73:$MH73)","v":{"v":46098.26199999884,"d":"46,098"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU73:$MH73)","v":{"v":32624.80119999883,"d":"32,625"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31496.565999998824,"d":"31,497"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31496.565999998824,"d":"31,497"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU73:$MH73)","v":{"v":37074.80119999882,"d":"37,075"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU73:$MH73)","v":{"v":32530.916879998826,"d":"32,531"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31405.92839999883,"d":"31,406"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31405.92839999883,"d":"31,406"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU73:$MH73)","v":{"v":36980.916879998826,"d":"36,981"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU73:$MH73)","v":{"v":32437.032559998835,"d":"32,437"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31315.29079999883,"d":"31,315"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31315.29079999883,"d":"31,315"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":36887.03255999883,"d":"36,887"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU73:$MH73)","v":{"v":32343.148239998838,"d":"32,343"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31224.653199998836,"d":"31,225"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31224.653199998836,"d":"31,225"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU73:$MH73)","v":{"v":36793.148239998845,"d":"36,793"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU73:$MH73)","v":{"v":32249.263919998833,"d":"32,249"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31134.015599998835,"d":"31,134"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU73:$MH73)","v":{"v":31134.015599998835,"d":"31,134"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU73:$MH73)","v":{"v":36699.26391999883,"d":"36,699"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU73:$MH73)","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU73:$MH73)","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU73:$MH73)","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU73:$MH73)","v":{"v":4449.999999998836,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU73:$MH73)","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU73:$MH73)","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU73:$MH73)","v":{"v":-1.1641532182693481E-9,"d":"(0)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU73:$MH73)","v":{"v":4449.999999998836,"d":"4,450"}}]
[{"$nulls":4},{"$f":"NTBInputs!D628","v":"Prepayments"},null,{"v":11675.000000000002,"d":"11,675"},{"$nulls":11},{"v":5000,"d":"5,000"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},{"v":11675.000000000002,"d":"11,675"},null,null,{"$f":"'Opening BS'!E12","v":{"v":5000,"d":"5,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU74:$MH74)","v":{"v":5000,"d":"5,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU74:$MH74)","v":{"v":5000,"d":"5,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU74:$MH74)","v":{"v":11675.000000000002,"d":"11,675"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU74:$MH74)","v":{"v":9450.000000000002,"d":"9,450"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU74:$MH74)","v":{"v":16125.000000000002,"d":"16,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU74:$MH74)","v":{"v":13900.000000000002,"d":"13,900"}}]
[{"$nulls":4},{"$f":"NTBInputs!D629","v":"Other Debtors"},null,{"v":500000,"d":"500,000"},{"$nulls":11},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},null,null,{"$f":"'Opening BS'!E13","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU75:$MH75)","v":{"v":500000,"d":"500,000"}}]
[{"$nulls":4},{"$f":"NTBInputs!D630","v":"Intercompany"},null,{"v":-2301480.9699999997,"d":"(2,301,481)"},{"$nulls":11},{"v":-4791480.97,"d":"(4,791,481)"},{"v":-3191480.9699999997,"d":"(3,191,481)"},{"v":-3041480.9699999997,"d":"(3,041,481)"},{"v":-2701480.9699999997,"d":"(2,701,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},{"v":-2301480.9699999997,"d":"(2,301,481)"},null,null,{"$f":"'Opening BS'!E14","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-4791480.97,"d":"(4,791,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3191480.9699999997,"d":"(3,191,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-3041480.9699999997,"d":"(3,041,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2701480.9699999997,"d":"(2,701,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU76:$MH76)","v":{"v":-2301480.9699999997,"d":"(2,301,481)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D631","v":"Free Cash/ (Overdraft)"},null,{"v":1349146.9135354396,"d":"1,349,147"},{"$nulls":11},0,{"v":-190074.22954307692,"d":"(190,074)"},{"v":-474663.8931183583,"d":"(474,664)"},{"v":-575457.681691734,"d":"(575,458)"},{"v":-804772.0487218068,"d":"(804,772)"},{"v":-680615.9599974103,"d":"(680,616)"},{"v":-578170.626812498,"d":"(578,171)"},{"v":-498050.67865383334,"d":"(498,051)"},{"v":-434372.92152910103,"d":"(434,373)"},{"v":-386885.84502397384,"d":"(386,886)"},{"v":-300020.31678455847,"d":"(300,020)"},{"v":-109368.13374455851,"d":"(109,368)"},{"v":79165.29393544151,"d":"79,165"},{"v":266576.97985544143,"d":"266,577"},{"v":456457.25521544146,"d":"456,457"},{"v":644349.7262554413,"d":"644,350"},{"v":829678.3707354413,"d":"829,678"},{"v":1010591.4760154415,"d":"1,010,591"},{"v":1179695.5700154416,"d":"1,179,696"},{"v":1283657.5095354419,"d":"1,283,658"},{"v":1386515.5642554422,"d":"1,386,516"},{"v":1488269.7341754416,"d":"1,488,270"},{"v":1590035.267615441,"d":"1,590,035"},{"v":1628606.9135354406,"d":"1,628,607"},{"v":1349146.9135354396,"d":"1,349,147"},null,null,{"$f":"'Opening BS'!E15","v":"-"},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU77:$MH77)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU77:$MH77)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1428840.112694002,"d":"1,428,840"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-117883.68941226174,"d":"(117,884)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-190074.22954307692,"d":"(190,074)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-302073.9951184615,"d":"(302,074)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-393934.9972036341,"d":"(393,935)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-415995.33930912754,"d":"(415,995)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-474663.8931183583,"d":"(474,664)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-412144.47607835825,"d":"(412,144)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-698525.0590383583,"d":"(698,525)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-634109.9243408561,"d":"(634,110)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-575457.681691734,"d":"(575,458)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-931651.6328408874,"d":"(931,652)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-890102.2901119007,"d":"(890,102)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-847278.1533457848,"d":"(847,278)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-804772.0487218068,"d":"(804,772)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-776075.5384351577,"d":"(776,076)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-747557.9401815895,"d":"(747,558)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-716112.3586164159,"d":"(716,112)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-680615.9599974103,"d":"(680,616)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-657760.4447071856,"d":"(657,760)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-634848.5504482441,"d":"(634,849)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-609269.9022679089,"d":"(609,270)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-578170.626812498,"d":"(578,171)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-560868.0933339009,"d":"(560,868)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-543263.3921795166,"d":"(543,263)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-523262.24861555523,"d":"(523,262)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-498050.67865383334,"d":"(498,051)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-484891.8190157715,"d":"(484,892)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-471301.7982624012,"d":"(471,302)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-455492.216120804,"d":"(455,492)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-434372.92152910103,"d":"(434,373)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-425347.30401486915,"d":"(425,347)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-415935.39643276,"d":"(415,935)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-404315.00804208475,"d":"(404,315)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-386885.84502397384,"d":"(386,886)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-381006.2111318407,"d":"(381,006)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-374335.66036679584,"d":"(374,336)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-359072.5643845585,"d":"(359,073)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-300020.31678455847,"d":"(300,020)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-253610.55478455848,"d":"(253,611)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-216100.7927845585,"d":"(216,101)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-166417.9667845585,"d":"(166,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-109368.13374455851,"d":"(109,368)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-63515.18422455849,"d":"(63,515)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU77:$MH77)","v":{"v":-26562.234704558483,"d":"(26,562)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU77:$MH77)","v":{"v":22570.27225544152,"d":"22,570"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":79165.29393544151,"d":"79,165"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU77:$MH77)","v":{"v":124600.63409544149,"d":"124,601"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU77:$MH77)","v":{"v":161135.97425544146,"d":"161,136"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU77:$MH77)","v":{"v":209855.74193544145,"d":"209,856"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU77:$MH77)","v":{"v":266576.97985544143,"d":"266,577"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU77:$MH77)","v":{"v":312429.92937544145,"d":"312,430"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU77:$MH77)","v":{"v":349382.8788954415,"d":"349,383"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU77:$MH77)","v":{"v":398515.38585544145,"d":"398,515"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU77:$MH77)","v":{"v":456457.25521544146,"d":"456,457"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":502171.00161544146,"d":"502,171"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU77:$MH77)","v":{"v":538984.7480154415,"d":"538,985"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU77:$MH77)","v":{"v":587979.6752154414,"d":"587,980"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU77:$MH77)","v":{"v":644349.7262554413,"d":"644,350"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU77:$MH77)","v":{"v":689506.6601754413,"d":"689,507"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU77:$MH77)","v":{"v":725763.5940954413,"d":"725,764"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU77:$MH77)","v":{"v":774208.2022554413,"d":"774,208"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU77:$MH77)","v":{"v":829678.3707354413,"d":"829,678"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU77:$MH77)","v":{"v":873721.6796954414,"d":"873,722"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU77:$MH77)","v":{"v":908864.9886554414,"d":"908,865"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":956208.9587354414,"d":"956,209"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1010591.4760154415,"d":"1,010,591"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1053521.1600154415,"d":"1,053,521"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1087550.8440154416,"d":"1,087,551"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1133794.1760154415,"d":"1,133,794"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1179695.5700154416,"d":"1,179,696"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1204351.7384154417,"d":"1,204,352"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1220107.9068154418,"d":"1,220,108"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1248085.8400154419,"d":"1,248,086"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1283657.5095354419,"d":"1,283,658"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1308035.271695442,"d":"1,308,035"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1323513.0338554422,"d":"1,323,513"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1351215.8075354423,"d":"1,351,216"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1386515.5642554422,"d":"1,386,516"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1410614.920175442,"d":"1,410,615"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1425814.2760954418,"d":"1,425,814"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1453241.8902554417,"d":"1,453,242"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1488269.7341754416,"d":"1,488,270"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1512090.6838554414,"d":"1,512,091"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1527011.6335354412,"d":"1,527,012"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1554164.0881754411,"d":"1,554,164"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1590035.267615441,"d":"1,590,035"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1613577.811055441,"d":"1,613,578"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1628220.3544954408,"d":"1,628,220"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1655097.6496154408,"d":"1,655,098"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1628606.9135354406,"d":"1,628,607"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1556516.9135354403,"d":"1,556,517"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1475526.91353544,"d":"1,475,527"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1407886.9135354399,"d":"1,407,887"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1349146.9135354396,"d":"1,349,147"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1277056.9135354394,"d":"1,277,057"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1196066.9135354392,"d":"1,196,067"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU77:$MH77)","v":{"v":1128426.913535439,"d":"1,128,427"}}]
[{"$nulls":4},{"$f":"NTBInputs!D632","v":"Reserve Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E16","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU78:$MH78)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU78:$MH78)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D633","v":"Current Assets"},null,{"$f":"SUM(G73:G78)","v":{"v":-440659.05646456126,"d":"(440,659)"}},{"$nulls":11},{"$f":"SUM(S73:S78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"v":-2735821.1424682494,"d":"(2,735,821)"},{"v":-2959076.794398358,"d":"(2,959,077)"},{"v":-2715165.8008917337,"d":"(2,715,166)"},{"v":-2547202.8132018065,"d":"(2,547,203)"},{"v":-2424454.9892774103,"d":"(2,424,455)"},{"v":-2323136.267932498,"d":"(2,323,136)"},{"v":-2243626.5678538335,"d":"(2,243,627)"},{"v":-2180512.116649101,"d":"(2,180,512)"},{"v":-2133400.577423974,"d":"(2,133,401)"},{"v":-2047004.4707845584,"d":"(2,047,004)"},{"v":-1856540.0563845588,"d":"(1,856,540)"},{"v":-1668147.4551845589,"d":"(1,668,147)"},{"v":-1480594.942784559,"d":"(1,480,595)"},{"v":-1290761.6095845592,"d":"(1,290,762)"},{"v":-1103056.9071845592,"d":"(1,103,057)"},{"v":-918103.7999845594,"d":"(918,104)"},{"v":-737566.2319845593,"d":"(737,566)"},{"v":-577485.5987845594,"d":"(577,486)"},{"v":-473617.5435845589,"d":"(473,618)"},{"v":-370853.3731845587,"d":"(370,853)"},{"v":-269193.08758455934,"d":"(269,193)"},{"v":-167521.43846455985,"d":"(167,521)"},{"v":-161199.05646456033,"d":"(161,199)"},{"v":-440659.05646456126,"d":"(440,659)"},null,null,{"$f":"SUM(AT73:AT78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"$f":"SUM(AU73:AU78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"$f":"SUM(AV73:AV78)","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"v":-2751973.8683829205,"d":"(2,751,974)"},{"v":-2656955.6023374344,"d":"(2,656,956)"},{"v":-2735821.1424682494,"d":"(2,735,821)"},{"v":-2853432.4867513264,"d":"(2,853,432)"},{"v":-2965960.228280557,"d":"(2,965,960)"},{"v":-2982408.991678358,"d":"(2,982,409)"},{"v":-2959076.794398358,"d":"(2,959,077)"},{"v":-2900352.166478358,"d":"(2,900,352)"},{"v":-2840057.749438358,"d":"(2,840,058)"},{"v":-2763059.075620856,"d":"(2,763,059)"},{"v":-2715165.8008917337,"d":"(2,715,166)"},{"v":-2675013.308840887,"d":"(2,675,013)"},{"v":-2626788.9661119003,"d":"(2,626,789)"},{"v":-2580311.2725457842,"d":"(2,580,311)"},{"v":-2547202.8132018065,"d":"(2,547,203)"},{"v":-2522065.7048351574,"d":"(2,522,066)"},{"v":-2486873.106581589,"d":"(2,486,873)"},{"v":-2451868.123096416,"d":"(2,451,868)"},{"v":-2424454.9892774103,"d":"(2,424,455)"},{"v":-2405110.1751071853,"d":"(2,405,110)"},{"v":-2375523.2808482437,"d":"(2,375,523)"},{"v":-2346433.931547909,"d":"(2,346,434)"},{"v":-2323136.267932498,"d":"(2,323,136)"},{"v":-2309305.474933901,"d":"(2,309,305)"},{"v":-2285025.7737795166,"d":"(2,285,026)"},{"v":-2261552.8897355553,"d":"(2,261,553)"},{"v":-2243626.5678538335,"d":"(2,243,627)"},{"v":-2233918.3450157717,"d":"(2,233,918)"},{"v":-2213653.324262401,"d":"(2,213,653)"},{"v":-2194393.1053208043,"d":"(2,194,393)"},{"v":-2180512.116649101,"d":"(2,180,512)"},{"v":-2174917.655614869,"d":"(2,174,918)"},{"v":-2158830.7480327603,"d":"(2,158,831)"},{"v":-2143779.203162085,"d":"(2,143,779)"},{"v":-2133400.577423974,"d":"(2,133,401)"},{"v":-2130939.1131318407,"d":"(2,130,939)"},{"v":-2117593.562366796,"d":"(2,117,594)"},{"v":-2098912.2967845583,"d":"(2,098,912)"},{"v":-2047004.4707845584,"d":"(2,047,004)"},{"v":-2003996.6447845588,"d":"(2,003,997)"},{"v":-1959811.882784559,"d":"(1,959,812)"},{"v":-1906727.1207845586,"d":"(1,906,727)"},{"v":-1856540.0563845588,"d":"(1,856,540)"},{"v":-1814082.5494245589,"d":"(1,814,083)"},{"v":-1770454.5999045589,"d":"(1,770,455)"},{"v":-1717926.6503845588,"d":"(1,717,927)"},{"v":-1668147.4551845589,"d":"(1,668,147)"},{"v":-1626102.6875045588,"d":"(1,626,103)"},{"v":-1582892.347344559,"d":"(1,582,892)"},{"v":-1530782.0071845588,"d":"(1,530,782)"},{"v":-1480594.942784559,"d":"(1,480,595)"},{"v":-1438137.4358245588,"d":"(1,438,137)"},{"v":-1394509.4863045588,"d":"(1,394,509)"},{"v":-1341981.536784559,"d":"(1,341,982)"},{"v":-1290761.6095845592,"d":"(1,290,762)"},{"v":-1248441.682384559,"d":"(1,248,442)"},{"v":-1204952.935984559,"d":"(1,204,953)"},{"v":-1152564.1895845593,"d":"(1,152,564)"},{"v":-1103056.9071845592,"d":"(1,103,057)"},{"v":-1061287.2990245593,"d":"(1,061,287)"},{"v":-1018355.3651045593,"d":"(1,018,355)"},{"v":-966523.4311845591,"d":"(966,523)"},{"v":-918103.7999845594,"d":"(918,104)"},{"$f":"SUM(DH73:DH78)","v":{"v":-877434.8299045593,"d":"(877,435)"}},{"v":-835616.5209445592,"d":"(835,617)"},{"v":-784898.2119845593,"d":"(784,898)"},{"v":-737566.2319845593,"d":"(737,566)"},{"v":-697997.8999845595,"d":"(697,998)"},{"v":-657293.2159845594,"d":"(657,293)"},{"v":-607688.5319845595,"d":"(607,689)"},{"v":-577485.5987845594,"d":"(577,486)"},{"v":-556182.6655845593,"d":"(556,183)"},{"v":-533751.4971845592,"d":"(533,751)"},{"v":-502420.32878455915,"d":"(502,420)"},{"v":-473617.5435845589,"d":"(473,618)"},{"v":-452589.769904559,"d":"(452,590)"},{"v":-430437.00774455885,"d":"(430,437)"},{"v":-399384.24558455846,"d":"(399,384)"},{"v":-370853.3731845587,"d":"(370,853)"},{"v":-350100.75902455905,"d":"(350,101)"},{"v":-328226.4031045593,"d":"(328,226)"},{"v":-297452.0471845593,"d":"(297,452)"},{"v":-269193.08758455934,"d":"(269,193)"},{"v":-248715.63294455945,"d":"(248,716)"},{"v":-227119.6832645596,"d":"(227,120)"},{"v":-196623.73358455976,"d":"(196,624)"},{"v":-167521.43846455985,"d":"(167,521)"},{"v":-147319.14334455994,"d":"(147,319)"},{"v":-126001.59990456002,"d":"(126,002)"},{"v":-95784.0564645601,"d":"(95,784)"},{"v":-161199.05646456033,"d":"(161,199)"},{"v":-235514.05646456056,"d":"(235,514)"},{"v":-309829.0564645608,"d":"(309,829)"},{"v":-375244.056464561,"d":"(375,244)"},{"v":-440659.05646456126,"d":"(440,659)"},{"v":-514974.0564645615,"d":"(514,974)"},{"v":-589289.0564645617,"d":"(589,289)"},{"v":-654704.056464562,"d":"(654,704)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C635","v":"Current Liabilities"}]
[{"$nulls":4},{"$f":"NTBInputs!D636","v":"Trade Creditors"},null,{"$f":"AQ82","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$nulls":11},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU82:$EP82)","v":0},{"v":-70960.63144205128,"d":"(70,961)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU82:$EP82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},{"v":-22546.66666666667,"d":"(22,547)"},null,null,{"$f":"'Opening BS'!E20","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU82:$MH82)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU82:$MH82)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-78970.63144205126,"d":"(78,971)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-70960.63144205128,"d":"(70,961)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU82:$MH82)","v":{"v":-22546.66666666667,"d":"(22,547)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D637","v":"Other Creditors"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E21","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU83:$MH83)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU83:$MH83)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D638","v":"Other Creditor 2"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E22","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU84:$MH84)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU84:$MH84)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D639","v":"Deferred Tax"},null,{"v":10700.673206177335,"d":"10,701"},{"$nulls":11},{"v":367791.0551520003,"d":"367,791"},{"v":202288.6652246416,"d":"202,289"},{"v":77376.70548420589,"d":"77,377"},{"v":-14251.101502950378,"d":"(14,251)"},{"v":-78585.90323241903,"d":"(78,586)"},{"v":-120540.44065058268,"d":"(120,540)"},{"v":-144143.16133347675,"d":"(144,143)"},{"v":-152697.39229345007,"d":"(152,697)"},{"v":-148911.86168062806,"d":"(148,912)"},{"v":-135007.72657811423,"d":"(135,008)"},{"v":-112806.33579405304,"d":"(112,806)"},{"v":-83801.19535112279,"d":"(83,801)"},{"v":-49216.98018791997,"d":"(49,217)"},{"v":-10057.923754093694,"d":"(10,058)"},{"v":32852.502521643706,"d":"32,853"},{"v":63839.05206774491,"d":"63,839"},{"v":52348.02269555081,"d":"52,348"},{"v":42925.37861035163,"d":"42,925"},{"v":35198.81046048835,"d":"35,199"},{"v":28863.02457760043,"d":"28,863"},{"v":23667.680153632333,"d":"23,668"},{"v":19407.49772597852,"d":"19,407"},{"v":15914.148135302381,"d":"15,914"},{"v":13049.601470947968,"d":"13,050"},{"v":10700.673206177335,"d":"10,701"},null,null,{"$f":"'Opening BS'!E23","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU85:$MH85)","v":{"v":367791.0551520003,"d":"367,791"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU85:$MH85)","v":{"v":326415.4576701606,"d":"326,415"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU85:$MH85)","v":{"v":285039.8601883209,"d":"285,040"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU85:$MH85)","v":{"v":243664.26270648127,"d":"243,664"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU85:$MH85)","v":{"v":202288.6652246416,"d":"202,289"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":171060.67528953266,"d":"171,061"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU85:$MH85)","v":{"v":139832.68535442374,"d":"139,833"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU85:$MH85)","v":{"v":108604.69541931481,"d":"108,605"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU85:$MH85)","v":{"v":77376.70548420589,"d":"77,377"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU85:$MH85)","v":{"v":54469.753737416824,"d":"54,470"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU85:$MH85)","v":{"v":31562.80199062776,"d":"31,563"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU85:$MH85)","v":{"v":8655.85024383869,"d":"8,656"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-14251.101502950378,"d":"(14,251)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-30334.801935317544,"d":"(30,335)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-46418.50236768471,"d":"(46,419)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-62502.20280005188,"d":"(62,502)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-78585.90323241903,"d":"(78,586)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-89074.53758695995,"d":"(89,075)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-99563.17194150086,"d":"(99,563)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-110051.80629604177,"d":"(110,052)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-120540.44065058268,"d":"(120,540)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-126441.12082130619,"d":"(126,441)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-132341.80099202972,"d":"(132,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-138242.48116275322,"d":"(138,242)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-144143.16133347675,"d":"(144,143)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-146281.71907347007,"d":"(146,282)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-148420.27681346342,"d":"(148,420)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-150558.83455345675,"d":"(150,559)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-152697.39229345007,"d":"(152,697)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-151751.00964024456,"d":"(151,751)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-150804.62698703908,"d":"(150,805)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-149858.24433383357,"d":"(149,858)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-148911.86168062806,"d":"(148,912)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-145435.82790499952,"d":"(145,436)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-141959.79412937103,"d":"(141,960)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-138483.76035374263,"d":"(138,484)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-135007.72657811423,"d":"(135,008)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-129457.37888209896,"d":"(129,457)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-123907.0311860837,"d":"(123,907)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-118356.68349006836,"d":"(118,357)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-112806.33579405304,"d":"(112,806)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-105555.05068332047,"d":"(105,555)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-98303.76557258792,"d":"(98,304)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-91052.48046185535,"d":"(91,052)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-83801.19535112279,"d":"(83,801)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-75155.14156032208,"d":"(75,155)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-66509.08776952139,"d":"(66,509)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-57863.03397872068,"d":"(57,863)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-49216.98018791997,"d":"(49,217)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-39427.216079463404,"d":"(39,427)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-29637.451971006834,"d":"(29,637)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-19847.687862550265,"d":"(19,848)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU85:$MH85)","v":{"v":-10057.923754093694,"d":"(10,058)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU85:$MH85)","v":{"v":669.6828148406557,"d":"670"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU85:$MH85)","v":{"v":11397.289383775005,"d":"11,397"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU85:$MH85)","v":{"v":22124.895952709354,"d":"22,125"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU85:$MH85)","v":{"v":32852.502521643706,"d":"32,853"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":44349.139908169906,"d":"44,349"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU85:$MH85)","v":{"v":55845.777294696105,"d":"55,846"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU85:$MH85)","v":{"v":67342.41468121872,"d":"67,342"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU85:$MH85)","v":{"v":63839.05206774491,"d":"63,839"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU85:$MH85)","v":{"v":60966.29472469639,"d":"60,966"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU85:$MH85)","v":{"v":58093.53738164786,"d":"58,094"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU85:$MH85)","v":{"v":55220.78003859933,"d":"55,221"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU85:$MH85)","v":{"v":52348.02269555081,"d":"52,348"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU85:$MH85)","v":{"v":49992.361674251006,"d":"49,992"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU85:$MH85)","v":{"v":47636.70065295121,"d":"47,637"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":45281.039631651416,"d":"45,281"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU85:$MH85)","v":{"v":42925.37861035163,"d":"42,925"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU85:$MH85)","v":{"v":40993.73657288581,"d":"40,994"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU85:$MH85)","v":{"v":39062.09453541999,"d":"39,062"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU85:$MH85)","v":{"v":37130.45249795417,"d":"37,130"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU85:$MH85)","v":{"v":35198.81046048835,"d":"35,199"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU85:$MH85)","v":{"v":33614.86398976637,"d":"33,615"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":32030.91751904439,"d":"32,031"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU85:$MH85)","v":{"v":30446.971048322408,"d":"30,447"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU85:$MH85)","v":{"v":28863.02457760043,"d":"28,863"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU85:$MH85)","v":{"v":27564.188471608406,"d":"27,564"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU85:$MH85)","v":{"v":26265.35236561638,"d":"26,265"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU85:$MH85)","v":{"v":24966.516259624357,"d":"24,967"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU85:$MH85)","v":{"v":23667.680153632333,"d":"23,668"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU85:$MH85)","v":{"v":22602.63454671888,"d":"22,603"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU85:$MH85)","v":{"v":21537.588939805428,"d":"21,538"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":20472.54333289197,"d":"20,473"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU85:$MH85)","v":{"v":19407.49772597852,"d":"19,407"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU85:$MH85)","v":{"v":18534.160328309485,"d":"18,534"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU85:$MH85)","v":{"v":17660.82293064045,"d":"17,661"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU85:$MH85)","v":{"v":16787.485532971416,"d":"16,787"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU85:$MH85)","v":{"v":15914.148135302381,"d":"15,914"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU85:$MH85)","v":{"v":15198.011469213778,"d":"15,198"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU85:$MH85)","v":{"v":14481.874803125174,"d":"14,482"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU85:$MH85)","v":{"v":13765.738137036571,"d":"13,766"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU85:$MH85)","v":{"v":13049.601470947968,"d":"13,050"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU85:$MH85)","v":{"v":12462.369404755309,"d":"12,462"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU85:$MH85)","v":{"v":11875.13733856265,"d":"11,875"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU85:$MH85)","v":{"v":11287.905272369992,"d":"11,288"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU85:$MH85)","v":{"v":10700.673206177335,"d":"10,701"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU85:$MH85)","v":{"v":10219.142911899353,"d":"10,219"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU85:$MH85)","v":{"v":9737.612617621371,"d":"9,738"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU85:$MH85)","v":{"v":9256.08232334339,"d":"9,256"}}]
[{"$nulls":4},{"$f":"NTBInputs!D640","v":"VAT Control Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E24","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU86:$MH86)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU86:$MH86)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D641","v":"Tax Creditor Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E25","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU87:$MH87)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU87:$MH87)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D642","v":"Current Liabilities"},null,{"$f":"SUM(G82:G87)","v":{"v":-11845.993460489337,"d":"(11,846)"}},{"$nulls":11},{"$f":"SUM(S82:S87)","v":{"v":367791.0551520003,"d":"367,791"}},{"v":131328.0337825903,"d":"131,328"},{"v":54830.038817539215,"d":"54,830"},{"v":-36797.76816961705,"d":"(36,798)"},{"v":-101132.5698990857,"d":"(101,133)"},{"v":-143087.10731724935,"d":"(143,087)"},{"v":-166689.8280001434,"d":"(166,690)"},{"v":-175244.05896011676,"d":"(175,244)"},{"v":-171458.52834729472,"d":"(171,459)"},{"v":-157554.3932447809,"d":"(157,554)"},{"v":-135353.00246071973,"d":"(135,353)"},{"v":-106347.86201778946,"d":"(106,348)"},{"v":-71763.64685458664,"d":"(71,764)"},{"v":-32604.590420760367,"d":"(32,605)"},{"v":10305.835854977035,"d":"10,306"},{"v":41292.38540107824,"d":"41,292"},{"v":29801.35602888414,"d":"29,801"},{"v":20378.71194368496,"d":"20,379"},{"v":12652.143793821677,"d":"12,652"},{"v":6316.357910933759,"d":"6,316"},{"v":1121.0134869656613,"d":"1,121"},{"v":-3139.1689406881524,"d":"(3,139)"},{"v":-6632.5185313642905,"d":"(6,633)"},{"v":-9497.065195718704,"d":"(9,497)"},{"v":-11845.993460489337,"d":"(11,846)"},null,null,{"$f":"SUM(AT82:AT87)","v":0},{"$f":"SUM(AU82:AU87)","v":{"v":367791.0551520003,"d":"367,791"}},{"$f":"SUM(AV82:AV87)","v":{"v":326415.4576701606,"d":"326,415"}},{"v":206069.22874626965,"d":"206,069"},{"v":172703.63126443,"d":"172,704"},{"v":131328.0337825903,"d":"131,328"},{"v":100100.04384748139,"d":"100,100"},{"v":68872.05391237246,"d":"68,872"},{"v":37644.06397726353,"d":"37,644"},{"v":54830.038817539215,"d":"54,830"},{"v":31923.087070750153,"d":"31,923"},{"v":9016.135323961087,"d":"9,016"},{"v":-13890.816422827982,"d":"(13,891)"},{"v":-36797.76816961705,"d":"(36,798)"},{"v":-52881.46860198422,"d":"(52,881)"},{"v":-68965.16903435139,"d":"(68,965)"},{"v":-85048.86946671855,"d":"(85,049)"},{"v":-101132.5698990857,"d":"(101,133)"},{"v":-111621.20425362662,"d":"(111,621)"},{"v":-122109.83860816753,"d":"(122,110)"},{"v":-132598.47296270845,"d":"(132,598)"},{"v":-143087.10731724935,"d":"(143,087)"},{"v":-148987.78748797288,"d":"(148,988)"},{"v":-154888.4676586964,"d":"(154,888)"},{"v":-160789.14782941988,"d":"(160,789)"},{"v":-166689.8280001434,"d":"(166,690)"},{"v":-168828.38574013673,"d":"(168,828)"},{"v":-170966.9434801301,"d":"(170,967)"},{"v":-173105.50122012343,"d":"(173,106)"},{"v":-175244.05896011676,"d":"(175,244)"},{"v":-174297.67630691122,"d":"(174,298)"},{"v":-173351.29365370574,"d":"(173,351)"},{"v":-172404.91100050026,"d":"(172,405)"},{"v":-171458.52834729472,"d":"(171,459)"},{"v":-167982.49457166618,"d":"(167,982)"},{"v":-164506.4607960377,"d":"(164,506)"},{"v":-161030.42702040932,"d":"(161,030)"},{"v":-157554.3932447809,"d":"(157,554)"},{"v":-152004.04554876563,"d":"(152,004)"},{"v":-146453.69785275037,"d":"(146,454)"},{"v":-140903.35015673505,"d":"(140,903)"},{"v":-135353.00246071973,"d":"(135,353)"},{"v":-128101.71734998714,"d":"(128,102)"},{"v":-120850.43223925459,"d":"(120,850)"},{"v":-113599.14712852202,"d":"(113,599)"},{"v":-106347.86201778946,"d":"(106,348)"},{"v":-97701.80822698875,"d":"(97,702)"},{"v":-89055.75443618806,"d":"(89,056)"},{"v":-80409.70064538735,"d":"(80,410)"},{"v":-71763.64685458664,"d":"(71,764)"},{"v":-61973.882746130075,"d":"(61,974)"},{"v":-52184.118637673506,"d":"(52,184)"},{"v":-42394.35452921694,"d":"(42,394)"},{"v":-32604.590420760367,"d":"(32,605)"},{"v":-21876.983851826015,"d":"(21,877)"},{"v":-11149.377282891666,"d":"(11,149)"},{"v":-421.77071395731764,"d":"(422)"},{"v":10305.835854977035,"d":"10,306"},{"v":21802.473241503234,"d":"21,802"},{"v":33299.11062802943,"d":"33,299"},{"v":44795.74801455205,"d":"44,796"},{"v":41292.38540107824,"d":"41,292"},{"v":38419.62805802972,"d":"38,420"},{"v":35546.87071498119,"d":"35,547"},{"v":32674.11337193266,"d":"32,674"},{"v":29801.35602888414,"d":"29,801"},{"$f":"SUM(DH82:DH87)","v":{"v":27445.695007584334,"d":"27,446"}},{"v":25090.033986284536,"d":"25,090"},{"v":22734.372964984745,"d":"22,734"},{"v":20378.71194368496,"d":"20,379"},{"v":18447.06990621914,"d":"18,447"},{"v":16515.427868753315,"d":"16,515"},{"v":14583.785831287496,"d":"14,584"},{"v":12652.143793821677,"d":"12,652"},{"v":11068.197323099695,"d":"11,068"},{"v":9484.250852377718,"d":"9,484"},{"v":7900.3043816557365,"d":"7,900"},{"v":6316.357910933759,"d":"6,316"},{"v":5017.521804941734,"d":"5,018"},{"v":3718.68569894971,"d":"3,719"},{"v":2419.8495929576857,"d":"2,420"},{"v":1121.0134869656613,"d":"1,121"},{"v":55.967880052208784,"d":"56"},{"v":-1009.0777268612437,"d":"(1,009)"},{"v":-2074.1233337747,"d":"(2,074)"},{"v":-3139.1689406881524,"d":"(3,139)"},{"v":-4012.506338357187,"d":"(4,013)"},{"v":-4885.843736026221,"d":"(4,886)"},{"v":-5759.181133695256,"d":"(5,759)"},{"v":-6632.5185313642905,"d":"(6,633)"},{"v":-7348.655197452894,"d":"(7,349)"},{"v":-8064.791863541497,"d":"(8,065)"},{"v":-8780.9285296301,"d":"(8,781)"},{"v":-9497.065195718704,"d":"(9,497)"},{"v":-10084.297261911363,"d":"(10,084)"},{"v":-10671.529328104021,"d":"(10,672)"},{"v":-11258.76139429668,"d":"(11,259)"},{"v":-11845.993460489337,"d":"(11,846)"},{"v":-12327.523754767319,"d":"(12,328)"},{"v":-12809.0540490453,"d":"(12,809)"},{"v":-13290.584343323282,"d":"(13,291)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C644","v":"Net Current Assets"},null,null,{"$f":"G79+G88","v":{"v":-452505.0499250506,"d":"(452,505)"}},{"$nulls":11},{"$f":"S79+S88","v":{"v":-3918689.9148479993,"d":"(3,918,690)"}},{"v":-2604493.1086856592,"d":"(2,604,493)"},{"v":-2904246.7555808187,"d":"(2,904,247)"},{"v":-2751963.569061351,"d":"(2,751,964)"},{"v":-2648335.3831008924,"d":"(2,648,335)"},{"v":-2567542.0965946596,"d":"(2,567,542)"},{"v":-2489826.095932641,"d":"(2,489,826)"},{"v":-2418870.6268139505,"d":"(2,418,871)"},{"v":-2351970.644996396,"d":"(2,351,971)"},{"v":-2290954.970668755,"d":"(2,290,955)"},{"v":-2182357.473245278,"d":"(2,182,357)"},{"v":-1962887.9184023482,"d":"(1,962,888)"},{"v":-1739911.1020391455,"d":"(1,739,911)"},{"v":-1513199.5332053194,"d":"(1,513,200)"},{"v":-1280455.773729582,"d":"(1,280,456)"},{"v":-1061764.521783481,"d":"(1,061,765)"},{"v":-888302.4439556752,"d":"(888,302)"},{"v":-717187.5200408744,"d":"(717,188)"},{"v":-564833.4549907377,"d":"(564,833)"},{"v":-467301.1856736251,"d":"(467,301)"},{"v":-369732.359697593,"d":"(369,732)"},{"v":-272332.2565252475,"d":"(272,332)"},{"v":-174153.95699592415,"d":"(174,154)"},{"v":-170696.12166027902,"d":"(170,696)"},{"v":-452505.0499250506,"d":"(452,505)"},null,null,{"$f":"AT79+AT88","v":{"v":-4286480.97,"d":"(4,286,481)"}},{"$f":"AU79+AU88","v":{"v":-3918689.9148479993,"d":"(3,918,690)"}},{"$f":"AV79+AV88","v":{"v":-3960065.512329839,"d":"(3,960,066)"}},{"v":-2545904.6396366507,"d":"(2,545,905)"},{"v":-2484251.9710730044,"d":"(2,484,252)"},{"v":-2604493.1086856592,"d":"(2,604,493)"},{"v":-2753332.442903845,"d":"(2,753,332)"},{"v":-2897088.1743681845,"d":"(2,897,088)"},{"v":-2944764.9277010947,"d":"(2,944,765)"},{"v":-2904246.7555808187,"d":"(2,904,247)"},{"v":-2868429.079407608,"d":"(2,868,429)"},{"v":-2831041.6141143967,"d":"(2,831,042)"},{"v":-2776949.892043684,"d":"(2,776,950)"},{"v":-2751963.569061351,"d":"(2,751,964)"},{"v":-2727894.7774428716,"d":"(2,727,895)"},{"v":-2695754.135146252,"d":"(2,695,754)"},{"v":-2665360.142012503,"d":"(2,665,360)"},{"v":-2648335.3831008924,"d":"(2,648,335)"},{"v":-2633686.909088784,"d":"(2,633,687)"},{"v":-2608982.945189757,"d":"(2,608,983)"},{"v":-2584466.596059124,"d":"(2,584,467)"},{"v":-2567542.0965946596,"d":"(2,567,542)"},{"v":-2554097.9625951583,"d":"(2,554,098)"},{"v":-2530411.74850694,"d":"(2,530,412)"},{"v":-2507223.079377329,"d":"(2,507,223)"},{"v":-2489826.095932641,"d":"(2,489,826)"},{"v":-2478133.8606740376,"d":"(2,478,134)"},{"v":-2455992.717259647,"d":"(2,455,993)"},{"v":-2434658.3909556787,"d":"(2,434,658)"},{"v":-2418870.6268139505,"d":"(2,418,871)"},{"v":-2408216.021322683,"d":"(2,408,216)"},{"v":-2387004.6179161067,"d":"(2,387,005)"},{"v":-2366798.0163213047,"d":"(2,366,798)"},{"v":-2351970.644996396,"d":"(2,351,971)"},{"v":-2342900.1501865354,"d":"(2,342,900)"},{"v":-2323337.208828798,"d":"(2,323,337)"},{"v":-2304809.630182494,"d":"(2,304,810)"},{"v":-2290954.970668755,"d":"(2,290,955)"},{"v":-2282943.158680606,"d":"(2,282,943)"},{"v":-2264047.2602195465,"d":"(2,264,047)"},{"v":-2239815.6469412935,"d":"(2,239,816)"},{"v":-2182357.473245278,"d":"(2,182,357)"},{"v":-2132098.362134546,"d":"(2,132,098)"},{"v":-2080662.3150238134,"d":"(2,080,662)"},{"v":-2020326.2679130805,"d":"(2,020,326)"},{"v":-1962887.9184023482,"d":"(1,962,888)"},{"v":-1911784.3576515475,"d":"(1,911,784)"},{"v":-1859510.354340747,"d":"(1,859,510)"},{"v":-1798336.3510299462,"d":"(1,798,336)"},{"v":-1739911.1020391455,"d":"(1,739,911)"},{"v":-1688076.5702506888,"d":"(1,688,077)"},{"v":-1635076.4659822325,"d":"(1,635,076)"},{"v":-1573176.3617137757,"d":"(1,573,176)"},{"v":-1513199.5332053194,"d":"(1,513,200)"},{"v":-1460014.419676385,"d":"(1,460,014)"},{"v":-1405658.8635874505,"d":"(1,405,659)"},{"v":-1342403.3074985163,"d":"(1,342,403)"},{"v":-1280455.773729582,"d":"(1,280,456)"},{"v":-1226639.2091430556,"d":"(1,226,639)"},{"v":-1171653.8253565296,"d":"(1,171,654)"},{"v":-1107768.4415700072,"d":"(1,107,768)"},{"v":-1061764.521783481,"d":"(1,061,765)"},{"v":-1022867.6709665296,"d":"(1,022,868)"},{"v":-982808.4943895781,"d":"(982,808)"},{"v":-933849.3178126265,"d":"(933,849)"},{"v":-888302.4439556752,"d":"(888,302)"},{"$f":"DH79+DH88","v":{"v":-849989.134896975,"d":"(849,989)"}},{"v":-810526.4869582747,"d":"(810,526)"},{"v":-762163.8390195746,"d":"(762,164)"},{"v":-717187.5200408744,"d":"(717,188)"},{"v":-679550.8300783404,"d":"(679,551)"},{"v":-640777.7881158061,"d":"(640,778)"},{"v":-593104.746153272,"d":"(593,105)"},{"v":-564833.4549907377,"d":"(564,833)"},{"v":-545114.4682614596,"d":"(545,114)"},{"v":-524267.2463321815,"d":"(524,267)"},{"v":-494520.0244029034,"d":"(494,520)"},{"v":-467301.1856736251,"d":"(467,301)"},{"v":-447572.24809961725,"d":"(447,572)"},{"v":-426718.3220456091,"d":"(426,718)"},{"v":-396964.39599160076,"d":"(396,964)"},{"v":-369732.359697593,"d":"(369,732)"},{"v":-350044.79114450683,"d":"(350,045)"},{"v":-329235.4808314205,"d":"(329,235)"},{"v":-299526.17051833397,"d":"(299,526)"},{"v":-272332.2565252475,"d":"(272,332)"},{"v":-252728.13928291664,"d":"(252,728)"},{"v":-232005.52700058583,"d":"(232,006)"},{"v":-202382.91471825502,"d":"(202,383)"},{"v":-174153.95699592415,"d":"(174,154)"},{"v":-154667.79854201284,"d":"(154,668)"},{"v":-134066.39176810152,"d":"(134,066)"},{"v":-104564.98499419019,"d":"(104,565)"},{"v":-170696.12166027902,"d":"(170,696)"},{"v":-245598.35372647192,"d":"(245,598)"},{"v":-320500.5857926648,"d":"(320,501)"},{"v":-386502.8178588577,"d":"(386,503)"},{"v":-452505.0499250506,"d":"(452,505)"},{"v":-527301.5802193289,"d":"(527,302)"},{"v":-602098.110513607,"d":"(602,098)"},{"v":-667994.6408078852,"d":"(667,995)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C646","v":"Long Term Liabilities"}]
[{"$nulls":4},{"$f":"NTBInputs!D647","v":"Shareholder loan"},null,{"$f":"AQ93","v":0},{"$nulls":11},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU93:$EP93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU93:$EP93)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E31","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU93:$MH93)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU93:$MH93)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D648","v":"FFR Debt"},null,0,{"$nulls":11},0,{"v":-509232.71,"d":"(509,233)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E32","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU94:$MH94)","v":{"v":-672538.94,"d":"(672,539)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU94:$MH94)","v":{"v":-672784.21,"d":"(672,784)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU94:$MH94)","v":{"v":-509232.71,"d":"(509,233)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU94:$MH94)","v":{"v":-311024.14,"d":"(311,024)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU94:$MH94)","v":{"v":-112786,"d":"(112,786)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU94:$MH94)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU94:$MH94)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D649","v":"CM Debt"},null,{"v":-194176.14,"d":"(194,176)"},{"$nulls":11},0,{"v":-786900.53,"d":"(786,901)"},{"v":-822567.7,"d":"(822,568)"},{"v":-826058.48,"d":"(826,058)"},{"v":-761265.14,"d":"(761,265)"},{"v":-676138.82,"d":"(676,139)"},{"v":-580113.04,"d":"(580,113)"},{"v":-470779.39,"d":"(470,779)"},{"v":-346979.02,"d":"(346,979)"},{"v":-207476.08,"d":"(207,476)"},{"v":-104392.77,"d":"(104,393)"},{"v":-109124.5,"d":"(109,125)"},{"v":-114070.68,"d":"(114,071)"},{"v":-119241.08,"d":"(119,241)"},{"v":-124645.82,"d":"(124,646)"},{"v":-130295.52,"d":"(130,296)"},{"v":-136201.32,"d":"(136,201)"},{"v":-142374.81,"d":"(142,375)"},{"v":-148828.12,"d":"(148,828)"},{"v":-155573.93,"d":"(155,574)"},{"v":-162625.49,"d":"(162,625)"},{"v":-169996.67,"d":"(169,997)"},{"v":-177701.95,"d":"(177,702)"},{"v":-185756.5,"d":"(185,757)"},{"v":-194176.14,"d":"(194,176)"},null,null,{"$f":"'Opening BS'!E33","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU95:$MH95)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU95:$MH95)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-769651.17,"d":"(769,651)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-778228.06,"d":"(778,228)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-786900.53,"d":"(786,901)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-795669.64,"d":"(795,670)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-804536.48,"d":"(804,536)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-813502.14,"d":"(813,502)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-822567.7,"d":"(822,568)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-831734.28,"d":"(831,734)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-841003.01,"d":"(841,003)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-840601.79,"d":"(840,602)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-826058.48,"d":"(826,058)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-811083.77,"d":"(811,084)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-802585.48,"d":"(802,585)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-783345.84,"d":"(783,346)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-761265.14,"d":"(761,265)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-738532.62,"d":"(738,533)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-724267.86,"d":"(724,268)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-700756.52,"d":"(700,757)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-676138.82,"d":"(676,139)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-650792.77,"d":"(650,793)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-634120.64,"d":"(634,121)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-607865.17,"d":"(607,865)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-580113.04,"d":"(580,113)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-551484.78,"d":"(551,485)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-531739.65,"d":"(531,740)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-502067.67,"d":"(502,068)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-470779.39,"d":"(470,779)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-438598.7,"d":"(438,599)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-415390.55,"d":"(415,391)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-382018.97,"d":"(382,019)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-346979.02,"d":"(346,979)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-310955.91,"d":"(310,956)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-283817.65,"d":"(283,818)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-246441.6,"d":"(246,442)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-207476.08,"d":"(207,476)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-167866,"d":"(167,866)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-137505.44,"d":"(137,505)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-103242.26,"d":"(103,242)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-104392.77,"d":"(104,393)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-105556.11,"d":"(105,556)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-106732.41,"d":"(106,732)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-107921.83,"d":"(107,922)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-109124.5,"d":"(109,125)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-110340.56,"d":"(110,341)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-111570.18,"d":"(111,570)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-112813.5,"d":"(112,814)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-114070.68,"d":"(114,071)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-115341.88,"d":"(115,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-116627.24,"d":"(116,627)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-117926.92,"d":"(117,927)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-119241.08,"d":"(119,241)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-120569.88,"d":"(120,570)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-121913.5,"d":"(121,914)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-123272.09,"d":"(123,272)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-124645.82,"d":"(124,646)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-126034.85,"d":"(126,035)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-127439.36,"d":"(127,439)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-128859.53,"d":"(128,860)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-130295.52,"d":"(130,296)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-131747.52,"d":"(131,748)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-133215.7,"d":"(133,216)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-134700.24,"d":"(134,700)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-136201.32,"d":"(136,201)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-137719.13,"d":"(137,719)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-139253.86,"d":"(139,254)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-140805.69,"d":"(140,806)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-142374.81,"d":"(142,375)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-143961.42,"d":"(143,961)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-145565.71,"d":"(145,566)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-147187.88,"d":"(147,188)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-148828.12,"d":"(148,828)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-150486.64,"d":"(150,487)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-152163.65,"d":"(152,164)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-153859.34,"d":"(153,859)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-155573.93,"d":"(155,574)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-157307.62,"d":"(157,308)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-159060.64,"d":"(159,061)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-160833.19,"d":"(160,833)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-162625.49,"d":"(162,625)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-164437.77,"d":"(164,438)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-166270.24,"d":"(166,270)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-168123.13,"d":"(168,123)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-169996.67,"d":"(169,997)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-171891.09,"d":"(171,891)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-173806.62,"d":"(173,807)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-175743.49,"d":"(175,743)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-177701.95,"d":"(177,702)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-179682.24,"d":"(179,682)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-181684.6,"d":"(181,685)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-183709.27,"d":"(183,709)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-185756.5,"d":"(185,757)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-187826.55,"d":"(187,827)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-189919.66,"d":"(189,920)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-192036.11,"d":"(192,036)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-194176.14,"d":"(194,176)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-196340.02,"d":"(196,340)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-198528.01,"d":"(198,528)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU95:$MH95)","v":{"v":-200740.37,"d":"(200,740)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D650","v":"Other Debt"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E34","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU96:$MH96)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU96:$MH96)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D651","v":"Term Loan"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E35","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU97:$MH97)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU97:$MH97)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D652","v":"Long Term Liabilities"},null,{"$f":"SUM(G92:G97)","v":{"v":-194176.14,"d":"(194,176)"}},{"$nulls":11},{"$f":"SUM(S92:S97)","v":0},{"v":-1296133.24,"d":"(1,296,133)"},{"v":-822567.7,"d":"(822,568)"},{"v":-826058.48,"d":"(826,058)"},{"v":-761265.14,"d":"(761,265)"},{"v":-676138.82,"d":"(676,139)"},{"v":-580113.04,"d":"(580,113)"},{"v":-470779.39,"d":"(470,779)"},{"v":-346979.02,"d":"(346,979)"},{"v":-207476.08,"d":"(207,476)"},{"v":-104392.77,"d":"(104,393)"},{"v":-109124.5,"d":"(109,125)"},{"v":-114070.68,"d":"(114,071)"},{"v":-119241.08,"d":"(119,241)"},{"v":-124645.82,"d":"(124,646)"},{"v":-130295.52,"d":"(130,296)"},{"v":-136201.32,"d":"(136,201)"},{"v":-142374.81,"d":"(142,375)"},{"v":-148828.12,"d":"(148,828)"},{"v":-155573.93,"d":"(155,574)"},{"v":-162625.49,"d":"(162,625)"},{"v":-169996.67,"d":"(169,997)"},{"v":-177701.95,"d":"(177,702)"},{"v":-185756.5,"d":"(185,757)"},{"v":-194176.14,"d":"(194,176)"},null,null,{"$f":"SUM(AT92:AT97)","v":0},0,0,{"v":-1442190.1099999999,"d":"(1,442,190)"},{"v":-1451012.27,"d":"(1,451,012)"},{"v":-1296133.24,"d":"(1,296,133)"},{"v":-1106693.78,"d":"(1,106,694)"},{"v":-917322.48,"d":"(917,322)"},{"v":-813502.14,"d":"(813,502)"},{"v":-822567.7,"d":"(822,568)"},{"v":-831734.28,"d":"(831,734)"},{"v":-841003.01,"d":"(841,003)"},{"v":-840601.79,"d":"(840,602)"},{"v":-826058.48,"d":"(826,058)"},{"v":-811083.77,"d":"(811,084)"},{"v":-802585.48,"d":"(802,585)"},{"v":-783345.84,"d":"(783,346)"},{"v":-761265.14,"d":"(761,265)"},{"v":-738532.62,"d":"(738,533)"},{"v":-724267.86,"d":"(724,268)"},{"v":-700756.52,"d":"(700,757)"},{"v":-676138.82,"d":"(676,139)"},{"v":-650792.77,"d":"(650,793)"},{"v":-634120.64,"d":"(634,121)"},{"v":-607865.17,"d":"(607,865)"},{"v":-580113.04,"d":"(580,113)"},{"v":-551484.78,"d":"(551,485)"},{"v":-531739.65,"d":"(531,740)"},{"v":-502067.67,"d":"(502,068)"},{"v":-470779.39,"d":"(470,779)"},{"v":-438598.7,"d":"(438,599)"},{"v":-415390.55,"d":"(415,391)"},{"v":-382018.97,"d":"(382,019)"},{"v":-346979.02,"d":"(346,979)"},{"v":-310955.91,"d":"(310,956)"},{"v":-283817.65,"d":"(283,818)"},{"v":-246441.6,"d":"(246,442)"},{"v":-207476.08,"d":"(207,476)"},{"v":-167866,"d":"(167,866)"},{"v":-137505.44,"d":"(137,505)"},{"v":-103242.26,"d":"(103,242)"},{"v":-104392.77,"d":"(104,393)"},{"v":-105556.11,"d":"(105,556)"},{"v":-106732.41,"d":"(106,732)"},{"v":-107921.83,"d":"(107,922)"},{"v":-109124.5,"d":"(109,125)"},{"v":-110340.56,"d":"(110,341)"},{"v":-111570.18,"d":"(111,570)"},{"v":-112813.5,"d":"(112,814)"},{"v":-114070.68,"d":"(114,071)"},{"v":-115341.88,"d":"(115,342)"},{"v":-116627.24,"d":"(116,627)"},{"v":-117926.92,"d":"(117,927)"},{"v":-119241.08,"d":"(119,241)"},{"v":-120569.88,"d":"(120,570)"},{"v":-121913.5,"d":"(121,914)"},{"v":-123272.09,"d":"(123,272)"},{"v":-124645.82,"d":"(124,646)"},{"v":-126034.85,"d":"(126,035)"},{"v":-127439.36,"d":"(127,439)"},{"v":-128859.53,"d":"(128,860)"},{"v":-130295.52,"d":"(130,296)"},{"v":-131747.52,"d":"(131,748)"},{"v":-133215.7,"d":"(133,216)"},{"v":-134700.24,"d":"(134,700)"},{"$f":"SUM(DG92:DG97)","v":{"v":-136201.32,"d":"(136,201)"}},{"v":-137719.13,"d":"(137,719)"},{"v":-139253.86,"d":"(139,254)"},{"v":-140805.69,"d":"(140,806)"},{"v":-142374.81,"d":"(142,375)"},{"v":-143961.42,"d":"(143,961)"},{"v":-145565.71,"d":"(145,566)"},{"v":-147187.88,"d":"(147,188)"},{"v":-148828.12,"d":"(148,828)"},{"v":-150486.64,"d":"(150,487)"},{"v":-152163.65,"d":"(152,164)"},{"v":-153859.34,"d":"(153,859)"},{"v":-155573.93,"d":"(155,574)"},{"v":-157307.62,"d":"(157,308)"},{"v":-159060.64,"d":"(159,061)"},{"v":-160833.19,"d":"(160,833)"},{"v":-162625.49,"d":"(162,625)"},{"v":-164437.77,"d":"(164,438)"},{"v":-166270.24,"d":"(166,270)"},{"v":-168123.13,"d":"(168,123)"},{"v":-169996.67,"d":"(169,997)"},{"v":-171891.09,"d":"(171,891)"},{"v":-173806.62,"d":"(173,807)"},{"v":-175743.49,"d":"(175,743)"},{"v":-177701.95,"d":"(177,702)"},{"v":-179682.24,"d":"(179,682)"},{"v":-181684.6,"d":"(181,685)"},{"v":-183709.27,"d":"(183,709)"},{"v":-185756.5,"d":"(185,757)"},{"v":-187826.55,"d":"(187,827)"},{"v":-189919.66,"d":"(189,920)"},{"v":-192036.11,"d":"(192,036)"},{"v":-194176.14,"d":"(194,176)"},{"v":-196340.02,"d":"(196,340)"},{"v":-198528.01,"d":"(198,528)"},{"v":-200740.37,"d":"(200,740)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C654","v":"Net Assets"},null,null,{"$f":"G70+G98+G79+G88","v":{"v":-646681.1899250506,"d":"(646,681)"}},{"$nulls":11},{"$f":"S70+S98+S79+S88","v":{"v":997976.7518186666,"d":"997,977"}},{"v":682706.9846476709,"d":"682,707"},{"v":523185.54441917536,"d":"523,186"},{"v":338644.61760530784,"d":"338,645"},{"v":173732.81023243043,"d":"173,733"},{"v":6319.083405327459,"d":"6,319"},{"v":-153272.4692659902,"d":"(153,272)"},{"v":-306316.6834806351,"d":"(306,317)"},{"v":-448949.66499641625,"d":"(448,950)"},{"v":-581764.3840021095,"d":"(581,764)"},{"v":-703416.909911966,"d":"(703,417)"},{"v":-822012.418402369,"d":"(822,012)"},{"v":-937315.1153724992,"d":"(937,315)"},{"v":-1049107.2798720063,"d":"(1,049,107)"},{"v":-1155101.593729602,"d":"(1,155,102)"},{"v":-1192060.041783481,"d":"(1,192,060)"},{"v":-1024503.7639556753,"d":"(1,024,504)"},{"v":-859562.3300408743,"d":"(859,562)"},{"v":-713661.5749907377,"d":"(713,662)"},{"v":-622875.115673625,"d":"(622,875)"},{"v":-532357.849697593,"d":"(532,358)"},{"v":-442328.9265252475,"d":"(442,329)"},{"v":-351855.90699592413,"d":"(351,856)"},{"v":-356452.62166027905,"d":"(356,453)"},{"v":-646681.1899250506,"d":"(646,681)"},null,null,{"$f":"AT70+AT98+AT79+AT88","v":{"v":713519.0300000003,"d":"713,519"}},{"v":997976.7518186666,"d":"997,977"},{"v":873267.8210034929,"d":"873,268"},{"v":761905.2503633474,"d":"761,905"},{"v":731402.4255936597,"d":"731,402"},{"v":682706.9846476709,"d":"682,707"},{"v":639973.777096151,"d":"639,974"},{"v":602256.0122984779,"d":"602,256"},{"v":575066.2656322337,"d":"575,066"},{"v":523185.54441917536,"d":"523,186"},{"v":466503.3072590521,"d":"466,503"},{"v":411288.7092189298,"d":"411,289"},{"v":382448.31795630837,"d":"382,448"},{"v":338644.61760530784,"d":"338,645"},{"v":294354.78589045326,"d":"294,355"},{"v":251660.38485373903,"d":"251,660"},{"v":217960.6846541541,"d":"217,961"},{"v":173732.81023243043,"d":"173,733"},{"v":127780.47091120471,"d":"127,780"},{"v":83415.86147689827,"d":"83,416"},{"v":48110.21727419668,"d":"48,110"},{"v":6319.083405327459,"d":"6,319"},{"v":-38224.06592850515,"d":"(38,224)"},{"v":-81199.05517362122,"d":"(81,199)"},{"v":-115088.24937734375,"d":"(115,088)"},{"v":-153272.4692659902,"d":"(153,272)"},{"v":-196285.30734072067,"d":"(196,285)"},{"v":-237732.36725966336,"d":"(237,732)"},{"v":-270059.39428902935,"d":"(270,059)"},{"v":-306316.6834806351,"d":"(306,317)"},{"v":-346814.7213227015,"d":"(346,815)"},{"v":-385728.50124945946,"d":"(385,729)"},{"v":-415483.65298799105,"d":"(415,484)"},{"v":-448949.66499641625,"d":"(448,950)"},{"v":-487189.39351988974,"d":"(487,189)"},{"v":-523821.52549548633,"d":"(523,822)"},{"v":-551251.2301825157,"d":"(551,251)"},{"v":-581764.3840021095,"d":"(581,764)"},{"v":-617475.8253472943,"d":"(617,476)"},{"v":-651552.7002195676,"d":"(651,553)"},{"v":-676391.2402746478,"d":"(676,391)"},{"v":-703416.909911966,"d":"(703,417)"},{"v":-737654.472134567,"d":"(737,654)"},{"v":-770728.0583571676,"d":"(770,728)"},{"v":-794914.7645797682,"d":"(794,915)"},{"v":-822012.418402369,"d":"(822,012)"},{"v":-855458.2509849017,"d":"(855,458)"},{"v":-887747.201007434,"d":"(887,747)"},{"v":-911149.8510299667,"d":"(911,150)"},{"v":-937315.1153724992,"d":"(937,315)"},{"v":-970085.1169173759,"d":"(970,085)"},{"v":-1001703.7059822527,"d":"(1,001,704)"},{"v":-1024436.6150471292,"d":"(1,024,437)"},{"v":-1049107.2798720063,"d":"(1,049,107)"},{"v":-1080584.299676405,"d":"(1,080,584)"},{"v":-1110905.6969208037,"d":"(1,110,906)"},{"v":-1132342.064165203,"d":"(1,132,342)"},{"v":-1155101.593729602,"d":"(1,155,102)"},{"v":-1186007.3924764087,"d":"(1,186,007)"},{"v":-1215759.852023216,"d":"(1,215,760)"},{"v":-1236627.9715700073,"d":"(1,236,628)"},{"v":-1192060.041783481,"d":"(1,192,060)"},{"v":-1154615.1909665295,"d":"(1,154,615)"},{"v":-1116024.1943895782,"d":"(1,116,024)"},{"v":-1068549.5578126265,"d":"(1,068,550)"},{"$f":"DG70+DG98+DG79+DG88","v":{"v":-1024503.7639556753,"d":"(1,024,504)"}},{"v":-987708.264896975,"d":"(987,708)"},{"v":-949780.3469582747,"d":"(949,780)"},{"v":-902969.5290195746,"d":"(902,970)"},{"v":-859562.3300408743,"d":"(859,562)"},{"v":-823512.2500783404,"d":"(823,512)"},{"v":-786343.498115806,"d":"(786,343)"},{"v":-740292.626153272,"d":"(740,293)"},{"v":-713661.5749907377,"d":"(713,662)"},{"v":-695601.1082614596,"d":"(695,601)"},{"v":-676430.8963321815,"d":"(676,431)"},{"v":-648379.3644029034,"d":"(648,379)"},{"v":-622875.115673625,"d":"(622,875)"},{"v":-604879.8680996173,"d":"(604,880)"},{"v":-585778.9620456091,"d":"(585,779)"},{"v":-557797.5859916008,"d":"(557,798)"},{"v":-532357.849697593,"d":"(532,358)"},{"v":-514482.56114450685,"d":"(514,483)"},{"v":-495505.7208314205,"d":"(495,506)"},{"v":-467649.30051833397,"d":"(467,649)"},{"v":-442328.9265252475,"d":"(442,329)"},{"v":-424619.2292829166,"d":"(424,619)"},{"v":-405812.1470005858,"d":"(405,812)"},{"v":-378126.404718255,"d":"(378,126)"},{"v":-351855.90699592413,"d":"(351,856)"},{"v":-334350.0385420128,"d":"(334,350)"},{"v":-315750.99176810146,"d":"(315,751)"},{"v":-288274.25499419024,"d":"(288,274)"},{"v":-356452.62166027905,"d":"(356,453)"},{"v":-433424.90372647194,"d":"(433,425)"},{"v":-510420.2457926648,"d":"(510,420)"},{"v":-578538.9278588577,"d":"(578,539)"},{"v":-646681.1899250506,"d":"(646,681)"},{"v":-723641.6002193289,"d":"(723,642)"},{"v":-800626.120513607,"d":"(800,626)"},{"v":-868735.0108078852,"d":"(868,735)"}]
[]
[{"$nulls":4},{"$f":"NTBInputs!D656","v":"Share Capital"},null,{"$f":"AQ102","v":0},{"$nulls":11},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU102:$EP102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU102:$EP102)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"'Opening BS'!E40","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU102:$MH102)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU102:$MH102)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D657","v":"Profit and Loss Reserve"},null,{"v":-646681.1517762779,"d":"(646,681)"},{"$nulls":11},{"v":997976.7518186669,"d":"997,977"},{"v":682706.9665808917,"d":"682,707"},{"v":523185.55983642326,"d":"523,186"},{"v":338644.6156022422,"d":"338,645"},{"v":173732.82147459523,"d":"173,733"},{"v":6319.085688920821,"d":"6,319"},{"v":-153272.4717247788,"d":"(153,272)"},{"v":-306316.69061185024,"d":"(306,317)"},{"v":-448949.67040269147,"d":"(448,950)"},{"v":-581764.3932926891,"d":"(581,764)"},{"v":-703416.9218159781,"d":"(703,417)"},{"v":-822012.4205993605,"d":"(822,012)"},{"v":-937315.1283886395,"d":"(937,315)"},{"v":-1049107.2758905722,"d":"(1,049,107)"},{"v":-1155101.5862958997,"d":"(1,155,102)"},{"v":-1192060.046567937,"d":"(1,192,060)"},{"v":-1024503.7605750954,"d":"(1,024,504)"},{"v":-859562.3155670272,"d":"(859,562)"},{"v":-713661.54992345,"d":"(713,662)"},{"v":-622875.0833776371,"d":"(622,875)"},{"v":-532357.8214126896,"d":"(532,358)"},{"v":-442328.9022457396,"d":"(442,329)"},{"v":-351855.89358881686,"d":"(351,856)"},{"v":-356452.60010958643,"d":"(356,453)"},{"$f":"SUMIF($AU$6:$EP$6,AQ$6,$AU103:$EP103)","v":{"v":-646681.1517762779,"d":"(646,681)"}},null,null,{"$f":"'Opening BS'!E41","v":{"v":713519.03,"d":"713,519"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AU$6,'Financial Statements'!$AU103:$MH103)","v":{"v":997976.7518186669,"d":"997,977"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AV$6,'Financial Statements'!$AU103:$MH103)","v":{"v":873267.821003494,"d":"873,268"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AW$6,'Financial Statements'!$AU103:$MH103)","v":{"v":761905.2476693466,"d":"761,905"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AX$6,'Financial Statements'!$AU103:$MH103)","v":{"v":731402.4136723012,"d":"731,402"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AY$6,'Financial Statements'!$AU103:$MH103)","v":{"v":682706.9665808917,"d":"682,707"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,AZ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":639973.7570575008,"d":"639,974"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BA$6,'Financial Statements'!$AU103:$MH103)","v":{"v":602255.9982468006,"d":"602,256"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BB$6,'Financial Statements'!$AU103:$MH103)","v":{"v":575066.2798643663,"d":"575,066"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BC$6,'Financial Statements'!$AU103:$MH103)","v":{"v":523185.55983642326,"d":"523,186"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BD$6,'Financial Statements'!$AU103:$MH103)","v":{"v":466503.31850050425,"d":"466,503"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BE$6,'Financial Statements'!$AU103:$MH103)","v":{"v":411288.71518136904,"d":"411,289"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BF$6,'Financial Statements'!$AU103:$MH103)","v":{"v":382448.32232259715,"d":"382,448"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BG$6,'Financial Statements'!$AU103:$MH103)","v":{"v":338644.6156022422,"d":"338,645"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BH$6,'Financial Statements'!$AU103:$MH103)","v":{"v":294354.785657837,"d":"294,355"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BI$6,'Financial Statements'!$AU103:$MH103)","v":{"v":251660.38865491934,"d":"251,660"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BJ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":217960.69545433414,"d":"217,961"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BK$6,'Financial Statements'!$AU103:$MH103)","v":{"v":173732.82147459523,"d":"173,733"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BL$6,'Financial Statements'!$AU103:$MH103)","v":{"v":127780.47985932135,"d":"127,780"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BM$6,'Financial Statements'!$AU103:$MH103)","v":{"v":83415.86830352445,"d":"83,416"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BN$6,'Financial Statements'!$AU103:$MH103)","v":{"v":48110.22130937757,"d":"48,110"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BO$6,'Financial Statements'!$AU103:$MH103)","v":{"v":6319.085688920821,"d":"6,319"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BP$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-38224.058281936144,"d":"(38,224)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BQ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-81199.04810283196,"d":"(81,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BR$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-115088.24595849426,"d":"(115,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BS$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-153272.4717247788,"d":"(153,272)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BT$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-196285.3090973402,"d":"(196,285)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BU$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-237732.3764385098,"d":"(237,732)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BV$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-270059.40671724564,"d":"(270,059)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BW$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-306316.69061185024,"d":"(306,317)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BX$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-346814.7248922459,"d":"(346,815)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BY$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-385728.505055732,"d":"(385,729)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,BZ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-415483.656712806,"d":"(415,484)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CA$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-448949.67040269147,"d":"(448,950)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CB$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-487189.3959806644,"d":"(487,189)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CC$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-523821.52836303,"d":"(523,822)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CD$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-551251.2355784244,"d":"(551,251)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CE$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-581764.3932926891,"d":"(581,764)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CF$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-617475.8409449445,"d":"(617,476)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CG$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-651552.7096216052,"d":"(651,553)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CH$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-676391.2442907412,"d":"(676,391)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CI$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-703416.9218159781,"d":"(703,417)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CJ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-737654.4830943566,"d":"(737,654)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CK$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-770728.0724326655,"d":"(770,728)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CL$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-794914.7703513765,"d":"(794,915)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CM$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-822012.4205993605,"d":"(822,012)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CN$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-855458.261965784,"d":"(855,458)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CO$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-887747.2123883491,"d":"(887,747)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CP$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-911149.8655351443,"d":"(911,150)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CQ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-937315.1283886395,"d":"(937,315)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CR$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-970085.1183441029,"d":"(970,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CS$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1001703.7018605139,"d":"(1,001,704)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CT$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1024436.6092616143,"d":"(1,024,437)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CU$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1049107.2758905722,"d":"(1,049,107)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CV$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1080584.3022895055,"d":"(1,080,584)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CW$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1110905.6941289506,"d":"(1,110,906)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CX$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1132342.0590664293,"d":"(1,132,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CY$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1155101.5862958997,"d":"(1,155,102)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,CZ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1186007.391330164,"d":"(1,186,007)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DA$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1215759.856324671,"d":"(1,215,760)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DB$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1236627.9730157526,"d":"(1,236,628)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DC$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1192060.046567937,"d":"(1,192,060)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DD$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1154615.1915583808,"d":"(1,154,615)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DE$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1116024.1917153108,"d":"(1,116,024)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DF$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1068549.553032964,"d":"(1,068,550)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DG$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-1024503.7605750954,"d":"(1,024,504)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DH$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-987708.2607622016,"d":"(987,708)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DI$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-949780.3363677944,"d":"(949,780)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DJ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-902969.5147961458,"d":"(902,970)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DK$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-859562.3155670272,"d":"(859,562)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DL$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-823512.231442903,"d":"(823,512)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DM$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-786343.4762604324,"d":"(786,343)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DN$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-740292.5990929854,"d":"(740,293)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DO$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-713661.54992345,"d":"(713,662)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DP$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-695601.0838255243,"d":"(695,601)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DQ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-676430.8648639484,"d":"(676,431)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DR$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-648379.3342312815,"d":"(648,379)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DS$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-622875.0833776371,"d":"(622,875)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DT$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-604879.840802962,"d":"(604,880)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DU$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-585778.9297852438,"d":"(585,779)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DV$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-557797.5541973491,"d":"(557,798)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DW$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-532357.8214126896,"d":"(532,358)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DX$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-514482.5295052069,"d":"(514,483)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DY$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-495505.69165763556,"d":"(495,506)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,DZ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-467649.27460819477,"d":"(467,649)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EA$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-442328.9022457396,"d":"(442,329)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EB$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-424619.20508649835,"d":"(424,619)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EC$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-405812.12405283307,"d":"(405,812)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,ED$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-378126.38941447914,"d":"(378,126)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EE$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-351855.89358881686,"d":"(351,856)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EF$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-334350.0218433093,"d":"(334,350)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EG$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-315750.9698872523,"d":"(315,751)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EH$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-288274.2319660065,"d":"(288,274)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EI$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-356452.60010958643,"d":"(356,453)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EJ$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-433424.87771781016,"d":"(433,425)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EK$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-510420.223679987,"d":"(510,420)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EL$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-578538.8950242024,"d":"(578,539)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EM$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-646681.1517762779,"d":"(646,681)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EN$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-723641.5549658015,"d":"(723,642)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EO$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-800626.0721639263,"d":"(800,626)"}},{"$f":"SUMIF('Financial Statements'!$AU$6:$MH$6,EP$6,'Financial Statements'!$AU103:$MH103)","v":{"v":-868734.971945572,"d":"(868,735)"}}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C659","v":"Shareholders Funds"},null,null,{"$f":"SUM(G102:G103)","v":{"v":-646681.1517762779,"d":"(646,681)"}},{"$nulls":11},{"$f":"SUM(S102:S103)","v":{"v":997976.7518186669,"d":"997,977"}},{"v":682706.9665808917,"d":"682,707"},{"v":523185.55983642326,"d":"523,186"},{"v":338644.6156022422,"d":"338,645"},{"v":173732.82147459523,"d":"173,733"},{"v":6319.085688920821,"d":"6,319"},{"v":-153272.4717247788,"d":"(153,272)"},{"v":-306316.69061185024,"d":"(306,317)"},{"v":-448949.67040269147,"d":"(448,950)"},{"v":-581764.3932926891,"d":"(581,764)"},{"v":-703416.9218159781,"d":"(703,417)"},{"v":-822012.4205993605,"d":"(822,012)"},{"v":-937315.1283886395,"d":"(937,315)"},{"v":-1049107.2758905722,"d":"(1,049,107)"},{"v":-1155101.5862958997,"d":"(1,155,102)"},{"v":-1192060.046567937,"d":"(1,192,060)"},{"v":-1024503.7605750954,"d":"(1,024,504)"},{"v":-859562.3155670272,"d":"(859,562)"},{"v":-713661.54992345,"d":"(713,662)"},{"v":-622875.0833776371,"d":"(622,875)"},{"v":-532357.8214126896,"d":"(532,358)"},{"v":-442328.9022457396,"d":"(442,329)"},{"v":-351855.89358881686,"d":"(351,856)"},{"v":-356452.60010958643,"d":"(356,453)"},{"v":-646681.1517762779,"d":"(646,681)"},null,null,{"$f":"SUM(AT102:AT103)","v":{"v":713519.03,"d":"713,519"}},{"$f":"SUM(AU102:AU103)","v":{"v":997976.7518186669,"d":"997,977"}},{"$f":"SUM(AV102:AV103)","v":{"v":873267.821003494,"d":"873,268"}},{"v":761905.2476693466,"d":"761,905"},{"v":731402.4136723012,"d":"731,402"},{"v":682706.9665808917,"d":"682,707"},{"v":639973.7570575008,"d":"639,974"},{"v":602255.9982468006,"d":"602,256"},{"v":575066.2798643663,"d":"575,066"},{"v":523185.55983642326,"d":"523,186"},{"v":466503.31850050425,"d":"466,503"},{"v":411288.71518136904,"d":"411,289"},{"v":382448.32232259715,"d":"382,448"},{"v":338644.6156022422,"d":"338,645"},{"v":294354.785657837,"d":"294,355"},{"v":251660.38865491934,"d":"251,660"},{"v":217960.69545433414,"d":"217,961"},{"v":173732.82147459523,"d":"173,733"},{"v":127780.47985932135,"d":"127,780"},{"v":83415.86830352445,"d":"83,416"},{"v":48110.22130937757,"d":"48,110"},{"v":6319.085688920821,"d":"6,319"},{"v":-38224.058281936144,"d":"(38,224)"},{"v":-81199.04810283196,"d":"(81,199)"},{"v":-115088.24595849426,"d":"(115,088)"},{"v":-153272.4717247788,"d":"(153,272)"},{"v":-196285.3090973402,"d":"(196,285)"},{"v":-237732.3764385098,"d":"(237,732)"},{"v":-270059.40671724564,"d":"(270,059)"},{"v":-306316.69061185024,"d":"(306,317)"},{"v":-346814.7248922459,"d":"(346,815)"},{"v":-385728.505055732,"d":"(385,729)"},{"v":-415483.656712806,"d":"(415,484)"},{"v":-448949.67040269147,"d":"(448,950)"},{"v":-487189.3959806644,"d":"(487,189)"},{"v":-523821.52836303,"d":"(523,822)"},{"v":-551251.2355784244,"d":"(551,251)"},{"v":-581764.3932926891,"d":"(581,764)"},{"v":-617475.8409449445,"d":"(617,476)"},{"v":-651552.7096216052,"d":"(651,553)"},{"v":-676391.2442907412,"d":"(676,391)"},{"v":-703416.9218159781,"d":"(703,417)"},{"v":-737654.4830943566,"d":"(737,654)"},{"v":-770728.0724326655,"d":"(770,728)"},{"v":-794914.7703513765,"d":"(794,915)"},{"v":-822012.4205993605,"d":"(822,012)"},{"v":-855458.261965784,"d":"(855,458)"},{"v":-887747.2123883491,"d":"(887,747)"},{"v":-911149.8655351443,"d":"(911,150)"},{"v":-937315.1283886395,"d":"(937,315)"},{"v":-970085.1183441029,"d":"(970,085)"},{"v":-1001703.7018605139,"d":"(1,001,704)"},{"v":-1024436.6092616143,"d":"(1,024,437)"},{"v":-1049107.2758905722,"d":"(1,049,107)"},{"v":-1080584.3022895055,"d":"(1,080,584)"},{"v":-1110905.6941289506,"d":"(1,110,906)"},{"v":-1132342.0590664293,"d":"(1,132,342)"},{"v":-1155101.5862958997,"d":"(1,155,102)"},{"v":-1186007.391330164,"d":"(1,186,007)"},{"v":-1215759.856324671,"d":"(1,215,760)"},{"v":-1236627.9730157526,"d":"(1,236,628)"},{"v":-1192060.046567937,"d":"(1,192,060)"},{"v":-1154615.1915583808,"d":"(1,154,615)"},{"v":-1116024.1917153108,"d":"(1,116,024)"},{"v":-1068549.553032964,"d":"(1,068,550)"},{"v":-1024503.7605750954,"d":"(1,024,504)"},{"$f":"SUM(DH102:DH103)","v":{"v":-987708.2607622016,"d":"(987,708)"}},{"v":-949780.3363677944,"d":"(949,780)"},{"v":-902969.5147961458,"d":"(902,970)"},{"v":-859562.3155670272,"d":"(859,562)"},{"v":-823512.231442903,"d":"(823,512)"},{"v":-786343.4762604324,"d":"(786,343)"},{"v":-740292.5990929854,"d":"(740,293)"},{"v":-713661.54992345,"d":"(713,662)"},{"v":-695601.0838255243,"d":"(695,601)"},{"v":-676430.8648639484,"d":"(676,431)"},{"v":-648379.3342312815,"d":"(648,379)"},{"v":-622875.0833776371,"d":"(622,875)"},{"v":-604879.840802962,"d":"(604,880)"},{"v":-585778.9297852438,"d":"(585,779)"},{"v":-557797.5541973491,"d":"(557,798)"},{"v":-532357.8214126896,"d":"(532,358)"},{"v":-514482.5295052069,"d":"(514,483)"},{"v":-495505.69165763556,"d":"(495,506)"},{"v":-467649.27460819477,"d":"(467,649)"},{"v":-442328.9022457396,"d":"(442,329)"},{"v":-424619.20508649835,"d":"(424,619)"},{"v":-405812.12405283307,"d":"(405,812)"},{"v":-378126.38941447914,"d":"(378,126)"},{"v":-351855.89358881686,"d":"(351,856)"},{"v":-334350.0218433093,"d":"(334,350)"},{"v":-315750.9698872523,"d":"(315,751)"},{"v":-288274.2319660065,"d":"(288,274)"},{"v":-356452.60010958643,"d":"(356,453)"},{"v":-433424.87771781016,"d":"(433,425)"},{"v":-510420.223679987,"d":"(510,420)"},{"v":-578538.8950242024,"d":"(578,539)"},{"v":-646681.1517762779,"d":"(646,681)"},{"v":-723641.5549658015,"d":"(723,642)"},{"v":-800626.0721639263,"d":"(800,626)"},{"v":-868734.971945572,"d":"(868,735)"}]
[]
[{"$f":"IF(COUNTIF(AU107:EP107,\"=1\")>0,1,0)","v":0},{"$nulls":3},"Check",null,{"$f":"IF(ABS(G100-G105)>Tolerance_2,1,0)","v":0},{"$nulls":11},{"$f":"IF(ABS(S100-S105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ABS(AT100-AT105)>Tolerance_2,1,0)","v":0},{"$f":"IF(ABS(AU100-AU105)>Tolerance_2,1,0)","v":0},{"$f":"IF(ABS(AV100-AV105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(DH100-DH105)>Tolerance_2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow - Indirect"]
[]
[{"$nulls":3},{"$f":"NTBInputs!C665","v":"EBITDA"},null,null,{"$f":"SUM(S111:AQ111)","v":{"v":3989217.6029497003,"d":"3,989,218"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU111:$EP111)","v":0},{"v":212534.39922662242,"d":"212,534"},{"v":342518.7729230772,"d":"342,519"},{"v":277595.09400000016,"d":"277,595"},{"v":268673.8408,"d":"268,674"},{"v":240467.96080000006,"d":"240,468"},{"v":225972.16768,"d":"225,972"},{"v":212974.32999999996,"d":"212,974"},{"v":205935.0352,"d":"205,935"},{"v":199855.55199999997,"d":"199,856"},{"v":196345.03599999996,"d":"196,345"},{"v":190464.41440000004,"d":"190,464"},{"v":188392.6012,"d":"188,393"},{"v":187552.51239999995,"d":"187,553"},{"v":189833.33320000005,"d":"189,833"},{"v":187704.70240000007,"d":"187,705"},{"v":184953.10720000003,"d":"184,953"},{"v":180537.56800000006,"d":"180,538"},{"v":160080.63320000004,"d":"160,081"},{"v":103868.05520000006,"d":"103,868"},{"v":102764.17040000003,"d":"102,764"},{"v":101660.2856,"d":"101,660"},{"v":101671.64912000002,"d":"101,672"},{"v":6322.3819999999905,"d":"6,322"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU111:$MH111)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU111:$MH111)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU111:$MH111)","v":{"v":13346.357481025661,"d":"13,346"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU111:$MH111)","v":{"v":108641.46930251975,"d":"108,641"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU111:$MH111)","v":{"v":90546.57244307702,"d":"90,547"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":85033.15115076932,"d":"85,033"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU111:$MH111)","v":{"v":88419.72985846162,"d":"88,420"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU111:$MH111)","v":{"v":97319.72985846162,"d":"97,320"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU111:$MH111)","v":{"v":71746.16205538466,"d":"71,746"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU111:$MH111)","v":{"v":58724.627920000035,"d":"58,725"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU111:$MH111)","v":{"v":60294.41704000004,"d":"60,294"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU111:$MH111)","v":{"v":86771.91704000003,"d":"86,772"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU111:$MH111)","v":{"v":71804.13200000001,"d":"71,804"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU111:$MH111)","v":{"v":64332.6888,"d":"64,333"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU111:$MH111)","v":{"v":65761.2456,"d":"65,761"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":74661.2456,"d":"74,661"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU111:$MH111)","v":{"v":63918.66080000003,"d":"63,919"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU111:$MH111)","v":{"v":56353.06272000001,"d":"56,353"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU111:$MH111)","v":{"v":57687.46464000002,"d":"57,687"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU111:$MH111)","v":{"v":66587.46464000002,"d":"66,587"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU111:$MH111)","v":{"v":59839.96880000001,"d":"59,840"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU111:$MH111)","v":{"v":52225.66992000001,"d":"52,226"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":53511.37104000001,"d":"53,511"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU111:$MH111)","v":{"v":62411.37104000001,"d":"62,411"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU111:$MH111)","v":{"v":57823.75567999999,"d":"57,824"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU111:$MH111)","v":{"v":48923.755679999995,"d":"48,924"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU111:$MH111)","v":{"v":50170.49615999999,"d":"50,170"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU111:$MH111)","v":{"v":59070.49615999999,"d":"59,070"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU111:$MH111)","v":{"v":54809.58200000001,"d":"54,810"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU111:$MH111)","v":{"v":47135.21880000001,"d":"47,135"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU111:$MH111)","v":{"v":48360.85560000001,"d":"48,361"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":57260.85560000001,"d":"57,261"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU111:$MH111)","v":{"v":53178.1052,"d":"53,178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU111:$MH111)","v":{"v":45484.26167999999,"d":"45,484"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU111:$MH111)","v":{"v":46690.41815999999,"d":"46,690"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU111:$MH111)","v":{"v":55590.418159999994,"d":"55,590"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU111:$MH111)","v":{"v":52090.454000000005,"d":"52,090"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU111:$MH111)","v":{"v":44383.62359999999,"d":"44,384"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU111:$MH111)","v":{"v":45576.79319999999,"d":"45,577"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU111:$MH111)","v":{"v":54476.7932,"d":"54,477"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU111:$MH111)","v":{"v":51907.826000000015,"d":"51,908"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":43007.82600000001,"d":"43,008"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU111:$MH111)","v":{"v":44184.76200000001,"d":"44,185"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU111:$MH111)","v":{"v":53084.76200000002,"d":"53,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU111:$MH111)","v":{"v":50187.06440000001,"d":"50,187"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU111:$MH111)","v":{"v":42457.50696,"d":"42,458"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU111:$MH111)","v":{"v":43627.94952,"d":"43,628"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU111:$MH111)","v":{"v":52527.94952000001,"d":"52,528"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":49779.19519999999,"d":"49,779"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU111:$MH111)","v":{"v":42044.76767999998,"d":"42,045"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU111:$MH111)","v":{"v":43210.34015999998,"d":"43,210"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU111:$MH111)","v":{"v":52110.340159999985,"d":"52,110"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU111:$MH111)","v":{"v":50187.06440000001,"d":"50,187"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU111:$MH111)","v":{"v":42457.50696,"d":"42,458"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU111:$MH111)","v":{"v":43627.94952,"d":"43,628"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU111:$MH111)","v":{"v":52527.94952000001,"d":"52,528"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU111:$MH111)","v":{"v":51219.92720000002,"d":"51,220"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":42319.92720000001,"d":"42,320"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU111:$MH111)","v":{"v":43488.74640000001,"d":"43,489"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU111:$MH111)","v":{"v":52388.74640000002,"d":"52,389"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU111:$MH111)","v":{"v":49507.28240000001,"d":"49,507"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU111:$MH111)","v":{"v":41769.60816,"d":"41,770"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU111:$MH111)","v":{"v":42931.93392,"d":"42,932"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU111:$MH111)","v":{"v":51831.93392000001,"d":"51,832"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU111:$MH111)","v":{"v":48419.63120000002,"d":"48,420"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU111:$MH111)","v":{"v":40668.97008000002,"d":"40,669"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU111:$MH111)","v":{"v":41818.30896000002,"d":"41,818"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":50718.308960000024,"d":"50,718"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU111:$MH111)","v":{"v":47331.98000000001,"d":"47,332"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU111:$MH111)","v":{"v":39568.332,"d":"39,568"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU111:$MH111)","v":{"v":40704.684,"d":"40,705"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU111:$MH111)","v":{"v":49604.68400000001,"d":"49,605"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU111:$MH111)","v":{"v":30202.933200000014,"d":"30,203"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU111:$MH111)","v":{"v":21302.933200000014,"d":"21,303"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":22431.168400000017,"d":"22,431"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU111:$MH111)","v":{"v":31331.168400000017,"d":"31,331"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU111:$MH111)","v":{"v":28802.785200000013,"d":"28,803"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU111:$MH111)","v":{"v":21027.773680000006,"d":"21,028"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU111:$MH111)","v":{"v":22152.762160000006,"d":"22,153"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU111:$MH111)","v":{"v":31052.762160000013,"d":"31,053"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU111:$MH111)","v":{"v":28530.8724,"d":"28,531"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU111:$MH111)","v":{"v":20752.614159999997,"d":"20,753"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU111:$MH111)","v":{"v":21874.35592,"d":"21,874"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":30774.35592,"d":"30,774"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU111:$MH111)","v":{"v":28258.95960000001,"d":"28,259"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU111:$MH111)","v":{"v":20477.454640000004,"d":"20,477"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU111:$MH111)","v":{"v":21595.949680000005,"d":"21,596"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU111:$MH111)","v":{"v":30495.949680000005,"d":"30,496"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU111:$MH111)","v":{"v":29102.295119999995,"d":"29,102"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU111:$MH111)","v":{"v":20202.295119999995,"d":"20,202"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU111:$MH111)","v":{"v":21317.543439999994,"d":"21,318"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU111:$MH111)","v":{"v":30217.543439999994,"d":"30,218"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-65414.99999999999,"d":"(65,415)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-74315,"d":"(74,315)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-74315,"d":"(74,315)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-65414.99999999999,"d":"(65,415)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-65414.99999999999,"d":"(65,415)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-74315,"d":"(74,315)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-74315,"d":"(74,315)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU111:$MH111)","v":{"v":-65414.99999999999,"d":"(65,415)"}}]
[]
[{"$nulls":4},{"$f":"NTBInputs!D667","v":"Non Cash add backs"},null,{"$f":"SUM(S113:AQ113)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU113:$EP113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU113:$MH113)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU113:$MH113)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C669","v":"Balance Sheet Movements"}]
[{"$nulls":4},{"$f":"NTBInputs!D670","v":"Movement in Trade Debtors"},null,{"$f":"SUM(S116:AQ116)","v":{"v":1.0586518328636885E-9,"d":"0"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU116:$EP116)","v":0},{"v":-134059.05707482737,"d":"(134,059)"},{"v":88665.9883548273,"d":"88,666"},{"v":-4704.782079999954,"d":"(4,705)"},{"v":2722.645280000048,"d":"2,723"},{"v":1408.2648000000481,"d":"1,408"},{"v":1126.611840000056,"d":"1,127"},{"v":610.248080000063,"d":"610"},{"v":563.3059200000644,"d":"563"},{"v":375.53728000005503,"d":"376"},{"v":469.4216000000524,"d":"469"},{"v":187.7686400000457,"d":"188"},{"v":140.82648000007612,"d":"141"},{"v":-140.82647999994515,"d":"(141)"},{"v":46.942160000049626,"d":"47"},{"v":187.76864000015485,"d":"188"},{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU116:$EP116)","v":{"v":375.53728000005503,"d":"376"}},{"v":375.5372800001496,"d":"376"},{"v":9023.46080000011,"d":"9,023"},{"v":93.88432000000466,"d":"94"},{"v":93.88431999999011,"d":"94"},{"v":93.88432000000103,"d":"94"},{"v":93.88432000000466,"d":"94"},{"v":32249.263919999998,"d":"32,249"},0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-94541.98892307693,"d":"(94,542)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-43967.06815175044,"d":"(43,967)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":3386.5787076923298,"d":"3,387"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU116:$MH116)","v":{"v":27341.739444058083,"d":"27,342"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-7836.578707692344,"d":"(7,837)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU116:$MH116)","v":{"v":65774.24891076924,"d":"65,774"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1569.7891200000086,"d":"1,570"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-14808.539119999987,"d":"(14,809)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU116:$MH116)","v":{"v":8533.967920000025,"d":"8,534"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1428.5568000000058,"d":"1,429"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5878.556799999984,"d":"(5,879)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7172.645280000019,"d":"7,173"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1334.4019200000257,"d":"1,334"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5784.401919999997,"d":"(5,784)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU116:$MH116)","v":{"v":5858.264800000012,"d":"5,858"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1285.7011200000125,"d":"1,286"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5735.701119999991,"d":"(5,736)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU116:$MH116)","v":{"v":5576.611840000027,"d":"5,577"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1246.740480000015,"d":"1,247"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1.4551915228366852E-11,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5696.740479999993,"d":"(5,697)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU116:$MH116)","v":{"v":5060.248080000027,"d":"5,060"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1225.6368000000148,"d":"1,226"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5675.636799999986,"d":"(5,676)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU116:$MH116)","v":{"v":5013.305920000028,"d":"5,013"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1206.1564800000197,"d":"1,206"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5656.156479999983,"d":"(5,656)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4825.537280000011,"d":"4,826"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1193.1696000000156,"d":"1,193"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5643.1695999999865,"d":"(5,643)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4919.421600000016,"d":"4,919"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1176.936000000016,"d":"1,177"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1.4551915228366852E-11,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5626.9360000000015,"d":"(5,627)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4637.768640000017,"d":"4,638"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1170.4425600000104,"d":"1,170"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5620.442559999989,"d":"(5,620)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4590.826480000047,"d":"4,591"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1165.572480000017,"d":"1,166"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5615.572479999981,"d":"(5,616)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4309.173520000011,"d":"4,309"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1170.4425600000104,"d":"1,170"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5620.442559999989,"d":"(5,620)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4496.9421600000205,"d":"4,497"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1168.8192000000417,"d":"1,169"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU116:$MH116)","v":{"v":2.9103830456733704E-11,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5618.819199999954,"d":"(5,619)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4637.768640000038,"d":"4,638"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1162.3257600000143,"d":"1,162"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU116:$MH116)","v":{"v":7.275957614183426e-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5612.325759999985,"d":"(5,612)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4825.537280000019,"d":"4,826"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1149.3388800000248,"d":"1,149"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU116:$MH116)","v":{"v":2.9103830456733704E-11,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5599.338879999952,"d":"(5,599)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4825.537280000048,"d":"4,826"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1136.3520000000426,"d":"1,136"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU116:$MH116)","v":{"v":2.9103830456733704E-11,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5586.35199999997,"d":"(5,586)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU116:$MH116)","v":{"v":13473.460800000008,"d":"13,473"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1128.2352000000064,"d":"1,128"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5578.235199999999,"d":"(5,578)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4543.884319999997,"d":"4,544"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1124.9884799999963,"d":"1,125"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5574.988479999996,"d":"(5,575)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4543.88431999999,"d":"4,544"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1121.7417600000044,"d":"1,122"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU116:$MH116)","v":{"v":3.637978807091713E-12,"d":"0"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5571.741759999997,"d":"(5,572)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4543.88431999999,"d":"4,544"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1118.4950400000016,"d":"1,118"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5568.495040000009,"d":"(5,568)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4543.884320000012,"d":"4,544"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU116:$MH116)","v":{"v":1115.2483199999988,"d":"1,115"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-5565.248319999999,"d":"(5,565)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU116:$MH116)","v":{"v":36699.26392,"d":"36,699"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU116:$MH116)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU116:$MH116)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU116:$MH116)","v":{"v":-4450,"d":"(4,450)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D671","v":"Movement in Prepayments"},null,{"v":-6675.000000000002,"d":"(6,675)"},{"$nulls":11},0,{"v":-6675.000000000002,"d":"(6,675)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU117:$MH117)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU117:$MH117)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-11125.000000000002,"d":"(11,125)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU117:$MH117)","v":{"v":-6675,"d":"(6,675)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU117:$MH117)","v":{"v":2225,"d":"2,225"}}]
[{"$nulls":4},{"$f":"NTBInputs!D672","v":"Movement in Other Debtors"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU118:$MH118)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU118:$MH118)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D673","v":"Movement in Intercompany"},null,{"v":-2490000,"d":"(2,490,000)"},{"$nulls":11},0,{"v":-1600000,"d":"(1,600,000)"},{"v":-150000,"d":"(150,000)"},{"v":-340000,"d":"(340,000)"},{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU119:$MH119)","v":{"v":-1600000,"d":"(1,600,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU119:$MH119)","v":{"v":-150000,"d":"(150,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU119:$MH119)","v":{"v":-340000,"d":"(340,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU119:$MH119)","v":{"v":-400000,"d":"(400,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU119:$MH119)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU119:$MH119)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D674","v":"Movement in Reserve Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU120:$MH120)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU120:$MH120)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D675","v":"Movement in Trade Creditors"},null,{"v":22546.666666666657,"d":"22,547"},{"$nulls":11},0,{"v":70960.63144205126,"d":"70,961"},{"v":-48413.96477538461,"d":"(48,414)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU121:$MH121)","v":{"v":78970.63144205126,"d":"78,971"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU121:$MH121)","v":{"v":-8010,"d":"(8,010)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU121:$MH121)","v":{"v":-48413.96477538461,"d":"(48,414)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU121:$MH121)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU121:$MH121)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D676","v":"Movement in Other Creditors"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU122:$MH122)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU122:$MH122)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D677","v":"Movement in Other Creditor 2"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU123:$MH123)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU123:$MH123)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D678","v":"Movement in VAT Control Account"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU124:$MH124)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU124:$MH124)","v":0}]
[{"$nulls":46},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU125:$MH125)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU125:$MH125)","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C680","v":"Operating Cash Flow"},null,null,{"$f":"SUM(G111:G124)","v":{"v":1515089.269616368,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S111:S124)","v":0},{"v":-1457239.0264061536,"d":"(1,457,239)"},{"v":232770.7965025199,"d":"232,771"},{"v":-67109.68807999982,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.22560000012,"d":"241,876"},{"v":227098.77952000007,"d":"227,099"},{"v":213584.57808,"d":"213,585"},{"v":206498.34112000008,"d":"206,498"},{"v":200231.08928000001,"d":"200,231"},{"v":196814.45760000002,"d":"196,814"},{"v":190652.1830400001,"d":"190,652"},{"v":188533.42768000008,"d":"188,533"},{"v":187411.68592000002,"d":"187,412"},{"v":189880.2753600001,"d":"189,880"},{"v":187892.4710400002,"d":"187,892"},{"v":185328.64448000008,"d":"185,329"},{"v":180913.1052800002,"d":"180,913"},{"v":169104.09400000016,"d":"169,104"},{"v":103961.93952000007,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999999,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU111:AU125)","v":0},0,{"v":-13350,"d":"(13,350)"},{"v":-1541110.5988492307,"d":"(1,541,111)"},{"v":97221.57244307702,"d":"97,222"},{"v":90644.72985846165,"d":"90,645"},{"v":109086.4693025197,"d":"109,086"},{"v":91708.15115076928,"d":"91,708"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.417040000044,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":74188.37792000004,"d":"74,188"},{"v":82563.09992000004,"d":"82,563"},{"v":-332013.7544,"d":"(332,014)"},{"v":59086.245599999995,"d":"59,086"},{"v":71007.6888,"d":"71,008"},{"v":73316.30608000004,"d":"73,316"},{"v":59912.464640000035,"d":"59,912"},{"v":51012.46464000003,"d":"51,012"},{"v":63028.06272000002,"d":"63,028"},{"v":67923.23360000002,"d":"67,923"},{"v":55736.37104000002,"d":"55,736"},{"v":46836.37104000002,"d":"46,836"},{"v":58900.66992000002,"d":"58,901"},{"v":65625.36752000001,"d":"65,625"},{"v":52395.49616000001,"d":"52,395"},{"v":43495.49616,"d":"43,495"},{"v":55598.755679999995,"d":"55,599"},{"v":62094.830080000036,"d":"62,095"},{"v":50585.855600000024,"d":"50,586"},{"v":41685.85560000002,"d":"41,686"},{"v":53810.218800000024,"d":"53,810"},{"v":60416.411120000026,"d":"60,416"},{"v":48915.41816000001,"d":"48,915"},{"v":40015.418159999994,"d":"40,015"},{"v":52159.26168000001,"d":"52,159"},{"v":59140.99128000002,"d":"59,141"},{"v":47801.79320000001,"d":"47,802"},{"v":38901.7932,"d":"38,902"},{"v":51058.62360000001,"d":"51,059"},{"v":59052.24760000003,"d":"59,052"},{"v":46409.762000000024,"d":"46,410"},{"v":37509.762000000024,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.94952000001,"d":"45,853"},{"v":36952.94952000001,"d":"36,953"},{"v":49132.50696000002,"d":"49,133"},{"v":56595.021680000034,"d":"56,595"},{"v":45435.34016,"d":"45,435"},{"v":36535.340159999985,"d":"36,535"},{"v":48719.767680000004,"d":"48,720"},{"v":56721.23792000002,"d":"56,721"},{"v":45852.94952000001,"d":"45,853"},{"v":36952.94952000001,"d":"36,953"},{"v":49132.50696000002,"d":"49,133"},{"v":57941.86936000004,"d":"57,942"},{"v":45713.746400000055,"d":"45,714"},{"v":36813.74640000004,"d":"36,814"},{"v":48994.927200000064,"d":"48,995"},{"v":56370.05104000005,"d":"56,370"},{"v":45156.93392000002,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.608160000025,"d":"48,445"},{"$f":"SUM(DG111:DG125)","v":{"v":55470.16848000004,"d":"55,470"}},{"v":44043.308960000046,"d":"44,043"},{"v":35143.308960000046,"d":"35,143"},{"v":47343.97008000007,"d":"47,344"},{"v":54382.51728000006,"d":"54,383"},{"v":42929.684000000045,"d":"42,930"},{"v":34029.68400000003,"d":"34,030"},{"v":46243.33200000004,"d":"46,243"},{"v":45901.39400000002,"d":"45,901"},{"v":24656.16840000002,"d":"24,656"},{"v":15756.168400000017,"d":"15,756"},{"v":27977.933200000018,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.762160000002,"d":"24,378"},{"v":15477.762160000006,"d":"15,478"},{"v":27702.773680000017,"d":"27,703"},{"v":35299.75671999999,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000005,"d":"15,199"},{"v":27427.614160000005,"d":"27,428"},{"v":35027.84392,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.454639999996,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736079999995,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"$f":"SUM(EM111:EM125)","v":{"v":-58739.99999999999,"d":"(58,740)"}},{"$f":"SUM(EN111:EN125)","v":{"v":-72090,"d":"(72,090)"}},{"$f":"SUM(EO111:EO125)","v":{"v":-80990,"d":"(80,990)"}},{"$f":"SUM(EP111:EP125)","v":{"v":-67640,"d":"(67,640)"}}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C682","v":"Specific Cash flow"}]
[{"$nulls":4},{"$f":"NTBInputs!D683","v":"Share Capital Drawdown"},null,{"$f":"SUM(S129:AQ129)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU129:$EP129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU129:$EP129)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU129:$MH129)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU129:$MH129)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D684","v":"Share Capital Repayment"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU130:$MH130)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU130:$MH130)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D685","v":"Shareholder Loan Drawdown"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU131:$MH131)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU131:$MH131)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D686","v":"Shareholder Loan Interest Paid"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU132:$MH132)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU132:$MH132)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D687","v":"Shareholder Capital Repayments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU133:$MH133)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU133:$MH133)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D688","v":"FFR Loan Drawdown"},null,{"v":665880.1401252702,"d":"665,880"},{"$nulls":11},0,{"v":665880.1401252702,"d":"665,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU134:$MH134)","v":{"v":665880.1401252702,"d":"665,880"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU134:$MH134)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU134:$MH134)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D689","v":"FFR Loan Arrangement Fee"},null,{"v":6658.801401252703,"d":"6,659"},{"$nulls":11},0,{"v":6658.801401252703,"d":"6,659"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU135:$MH135)","v":{"v":6658.801401252703,"d":"6,659"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU135:$MH135)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU135:$MH135)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D690","v":"FFR Interest Paid"},null,{"v":-19846.834065908493,"d":"(19,847)"},{"$nulls":11},0,{"v":-11520.949790494406,"d":"(11,521)"},{"v":-8325.884275414088,"d":"(8,326)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU136:$MH136)","v":{"v":-5613.203257032978,"d":"(5,613)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU136:$MH136)","v":{"v":-5907.746533461427,"d":"(5,908)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU136:$MH136)","v":{"v":-4521.326921684218,"d":"(4,521)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU136:$MH136)","v":{"v":-2792.0024802576445,"d":"(2,792)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU136:$MH136)","v":{"v":-1012.5548734722252,"d":"(1,013)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU136:$MH136)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU136:$MH136)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D691","v":"FFR Capital Repayments"},null,{"v":-672538.9418428179,"d":"(672,539)"},{"$nulls":11},0,{"v":-163504.36604043073,"d":"(163,504)"},{"v":-509034.57580238715,"d":"(509,035)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU137:$MH137)","v":{"v":-163504.36604043073,"d":"(163,504)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU137:$MH137)","v":{"v":-198123.16851216197,"d":"(198,123)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU137:$MH137)","v":{"v":-198155.46890743467,"d":"(198,155)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU137:$MH137)","v":{"v":-112755.9383827905,"d":"(112,756)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU137:$MH137)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU137:$MH137)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D692","v":"CM Term Loan Drawdowns"},null,{"v":754559.9717328225,"d":"754,560"},{"$nulls":11},0,{"v":754559.9717328225,"d":"754,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU138:$MH138)","v":{"v":754559.9717328225,"d":"754,560"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU138:$MH138)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU138:$MH138)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D693","v":"CM Term Loan Arrangement Fee"},null,{"v":15091.19943465645,"d":"15,091"},{"$nulls":11},0,{"v":15091.19943465645,"d":"15,091"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU139:$MH139)","v":{"v":15091.19943465645,"d":"15,091"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU139:$MH139)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU139:$MH139)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D694","v":"CM Interest Paid"},null,{"v":-83279.26909557708,"d":"(83,279)"},{"$nulls":11},0,0,0,{"v":-3085.333333333334,"d":"(3,085)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12207.656243658801,"d":"(12,208)"},{"v":-6279.612851918268,"d":"(6,280)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-2951.656243658799,"d":"(2,952)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-2517.3817980717868,"d":"(2,517)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-2064.933122520044,"d":"(2,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU140:$MH140)","v":{"v":-1697.2979313264368,"d":"(1,697)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU140:$MH140)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU140:$MH140)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D695","v":"CM Capital Repayments"},null,{"v":-832467.4237706226,"d":"(832,467)"},{"$nulls":11},0,0,0,{"v":-30598.76716004254,"d":"(30,599)"},{"v":-88369.51977673959,"d":"(88,370)"},{"v":-105378.80354226984,"d":"(105,379)"},{"v":-112312.11300175406,"d":"(112,312)"},{"v":-121123.29658800206,"d":"(121,123)"},{"v":-130479.2506619344,"d":"(130,479)"},{"v":-140536.35653121388,"d":"(140,536)"},{"v":-103669.31650866626,"d":"(103,669)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-9773.243222498017,"d":"(9,773)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-20825.523937544524,"d":"(20,826)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-21094.863415820102,"d":"(21,095)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-14451.569537679965,"d":"(14,452)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-25098.218700550813,"d":"(25,098)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-27724.868122688717,"d":"(27,725)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-28130.62102001753,"d":"(28,131)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-19409.5330530983,"d":"(19,410)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-28497.14782149302,"d":"(28,497)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-29341.50164766099,"d":"(29,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-29795.522416441894,"d":"(29,796)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-20839.143447725048,"d":"(20,839)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-30236.68840633143,"d":"(30,237)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-31440.758731255683,"d":"(31,441)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-32007.629348069626,"d":"(32,008)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-22805.461672282378,"d":"(22,805)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-32512.278782705293,"d":"(32,512)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-33797.92678494477,"d":"(33,798)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-34341.662628604834,"d":"(34,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-25010.50151329639,"d":"(25,011)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-34915.30332506952,"d":"(34,915)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-36211.78319496367,"d":"(36,212)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-36804.46731243473,"d":"(36,804)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-27518.177244557457,"d":"(27,518)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-37453.53995599141,"d":"(37,454)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-38760.17201823028,"d":"(38,760)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-39404.77750979505,"d":"(39,405)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-30166.309312435056,"d":"(30,166)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU141:$MH141)","v":{"v":-34098.22968643616,"d":"(34,098)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU141:$MH141)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU141:$MH141)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D696","v":"Other Term Loan Drawdowns"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU142:$MH142)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU142:$MH142)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D697","v":"Other Term Loan Arrangement Fee"},null,{"$f":"SUM(S143:AQ143)","v":0},{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU143:$MH143)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU143:$MH143)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D698","v":"Other Interest Paid"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AH$10,$AU144:$EP144)","v":0},0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU144:$MH144)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU144:$MH144)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D699","v":"Other Capital Repayments"},null,0,{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU145:$EP145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU145:$MH145)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU145:$MH145)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D700","v":"Tax payments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU146:$MH146)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU146:$MH146)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D701","v":"Fixed asset expenditure"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU147:$MH147)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU147:$MH147)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D702","v":"Dividends"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU148:$MH148)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU148:$MH148)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C704","v":"Cash Movement"},null,null,{"$f":"SUM(G126:G148)","v":{"v":1349146.9135354438,"d":"1,349,147"}},{"$nulls":11},{"$f":"SUM(S126:S148)","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-284589.66357528133,"d":"(284,590)"},{"v":-100793.78857337568,"d":"(100,794)"},{"v":-229314.36703007287,"d":"(229,314)"},{"v":124156.08872439693,"d":"124,156"},{"v":102445.33318491267,"d":"102,445"},{"v":80119.9481586646,"d":"80,120"},{"v":63677.757124732336,"d":"63,678"},{"v":47487.076505127334,"d":"47,487"},{"v":86865.5282394155,"d":"86,866"},{"v":190652.1830400001,"d":"190,652"},{"v":188533.42768000008,"d":"188,533"},{"v":187411.68592000002,"d":"187,412"},{"v":189880.2753600001,"d":"189,880"},{"v":187892.4710400002,"d":"187,892"},{"v":185328.64448000008,"d":"185,329"},{"v":180913.1052800002,"d":"180,913"},{"v":169104.09400000016,"d":"169,104"},{"v":103961.93952000007,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999999,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU126:AU149)","v":0},0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-1546723.8021062636,"d":"(1,546,724)"},{"v":-72190.54013081513,"d":"(72,191)"},{"v":-111999.76557538453,"d":"(112,000)"},{"v":-91861.0020851726,"d":"(91,861)"},{"v":-22060.342105493444,"d":"(22,060)"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.417040000044,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":64415.13469750203,"d":"64,415"},{"v":58652.242649122185,"d":"58,652"},{"v":-356193.9511491534,"d":"(356,194)"},{"v":41549.342728986696,"d":"41,549"},{"v":42824.13676611586,"d":"42,824"},{"v":42506.104623978,"d":"42,506"},{"v":28696.51028664917,"d":"28,697"},{"v":28517.59825356839,"d":"28,518"},{"v":31445.581565173667,"d":"31,446"},{"v":35496.3986190057,"d":"35,496"},{"v":22855.51529022479,"d":"22,856"},{"v":22911.894258941637,"d":"22,912"},{"v":25578.648180335258,"d":"25,579"},{"v":31099.275455410996,"d":"31,099"},{"v":17302.533478597048,"d":"17,303"},{"v":17604.70115438429,"d":"17,605"},{"v":20001.143563961366,"d":"20,001"},{"v":25211.56996172193,"d":"25,212"},{"v":13158.859638061855,"d":"13,159"},{"v":13590.020753370292,"d":"13,590"},{"v":15809.582141597166,"d":"15,810"},{"v":21119.294591703023,"d":"21,119"},{"v":9025.61751423194,"d":"9,026"},{"v":9411.907582109201,"d":"9,412"},{"v":11620.388390675267,"d":"11,620"},{"v":17429.163018110936,"d":"17,429"},{"v":5879.63389213317,"d":"5,880"},{"v":6670.5507650449,"d":"6,671"},{"v":15263.095982237413,"d":"15,263"},{"v":59052.24760000003,"d":"59,052"},{"v":46409.762000000024,"d":"46,410"},{"v":37509.762000000024,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.94952000001,"d":"45,853"},{"v":36952.94952000001,"d":"36,953"},{"v":49132.50696000002,"d":"49,133"},{"v":56595.021680000034,"d":"56,595"},{"v":45435.34016,"d":"45,435"},{"v":36535.340159999985,"d":"36,535"},{"v":48719.767680000004,"d":"48,720"},{"v":56721.23792000002,"d":"56,721"},{"v":45852.94952000001,"d":"45,853"},{"v":36952.94952000001,"d":"36,953"},{"v":49132.50696000002,"d":"49,133"},{"v":57941.86936000004,"d":"57,942"},{"v":45713.746400000055,"d":"45,714"},{"v":36813.74640000004,"d":"36,814"},{"v":48994.927200000064,"d":"48,995"},{"v":56370.05104000005,"d":"56,370"},{"v":45156.93392000002,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.608160000025,"d":"48,445"},{"$f":"SUM(DG126:DG149)","v":{"v":55470.16848000004,"d":"55,470"}},{"v":44043.308960000046,"d":"44,043"},{"v":35143.308960000046,"d":"35,143"},{"v":47343.97008000007,"d":"47,344"},{"v":54382.51728000006,"d":"54,383"},{"v":42929.684000000045,"d":"42,930"},{"v":34029.68400000003,"d":"34,030"},{"v":46243.33200000004,"d":"46,243"},{"v":45901.39400000002,"d":"45,901"},{"v":24656.16840000002,"d":"24,656"},{"v":15756.168400000017,"d":"15,756"},{"v":27977.933200000018,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.762160000002,"d":"24,378"},{"v":15477.762160000006,"d":"15,478"},{"v":27702.773680000017,"d":"27,703"},{"v":35299.75671999999,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000005,"d":"15,199"},{"v":27427.614160000005,"d":"27,428"},{"v":35027.84392,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.454639999996,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736079999995,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"v":-58739.99999999999,"d":"(58,740)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C706","v":"Cash Balance Brought Forward"},null,null,{"$f":"M152","v":"-"},{"$nulls":4},"Actuals",{"$f":"'Opening BS'!E15","v":"-"},{"$nulls":5},{"$f":"R153","v":"-"},{"$f":"S153","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-474663.8931183581,"d":"(474,664)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-578170.626812497,"d":"(578,171)"},{"v":-498050.6786538324,"d":"(498,051)"},{"v":-434372.92152910004,"d":"(434,373)"},{"v":-386885.8450239727,"d":"(386,886)"},{"v":-300020.3167845572,"d":"(300,020)"},{"v":-109368.1337445571,"d":"(109,368)"},{"v":79165.29393544298,"d":"79,165"},{"v":266576.979855443,"d":"266,577"},{"v":456457.2552154431,"d":"456,457"},{"v":644349.7262554433,"d":"644,350"},{"v":829678.3707354434,"d":"829,678"},{"v":1010591.4760154437,"d":"1,010,591"},{"v":1179695.570015444,"d":"1,179,696"},{"v":1283657.509535444,"d":"1,283,658"},{"v":1386515.5642554439,"d":"1,386,516"},{"v":1488269.7341754439,"d":"1,488,270"},{"v":1590035.267615444,"d":"1,590,035"},{"v":1628606.913535444,"d":"1,628,607"},{"$nulls":3},{"$f":"AT153","v":"-"},{"$f":"AU153","v":0},0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-117883.68941226159,"d":"(117,884)"},{"v":-190074.2295430767,"d":"(190,074)"},{"v":-302073.99511846126,"d":"(302,074)"},{"v":-393934.9972036339,"d":"(393,935)"},{"v":-415995.3393091273,"d":"(415,995)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-412144.47607835795,"d":"(412,144)"},{"v":-698525.0590383579,"d":"(698,525)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-931651.6328408872,"d":"(931,652)"},{"v":-890102.2901119005,"d":"(890,102)"},{"v":-847278.1533457846,"d":"(847,278)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-776075.5384351574,"d":"(776,076)"},{"v":-747557.940181589,"d":"(747,558)"},{"v":-716112.3586164153,"d":"(716,112)"},{"v":-680615.9599974096,"d":"(680,616)"},{"v":-657760.4447071848,"d":"(657,760)"},{"v":-634848.5504482432,"d":"(634,849)"},{"v":-609269.9022679079,"d":"(609,270)"},{"v":-578170.6268124969,"d":"(578,171)"},{"v":-560868.0933338999,"d":"(560,868)"},{"v":-543263.3921795156,"d":"(543,263)"},{"v":-523262.2486155542,"d":"(523,262)"},{"v":-498050.67865383223,"d":"(498,051)"},{"v":-484891.8190157704,"d":"(484,892)"},{"v":-471301.7982624001,"d":"(471,302)"},{"v":-455492.2161208029,"d":"(455,492)"},{"v":-434372.92152909987,"d":"(434,373)"},{"v":-425347.3040148679,"d":"(425,347)"},{"v":-415935.3964327587,"d":"(415,935)"},{"v":-404315.0080420835,"d":"(404,315)"},{"v":-386885.84502397256,"d":"(386,886)"},{"v":-381006.2111318394,"d":"(381,006)"},{"v":-374335.66036679444,"d":"(374,336)"},{"v":-359072.564384557,"d":"(359,073)"},{"v":-300020.31678455696,"d":"(300,020)"},{"v":-253610.55478455694,"d":"(253,611)"},{"v":-216100.79278455692,"d":"(216,101)"},{"v":-166417.96678455692,"d":"(166,418)"},{"v":-109368.1337445569,"d":"(109,368)"},{"v":-63515.184224556884,"d":"(63,515)"},{"v":-26562.234704556875,"d":"(26,562)"},{"v":22570.272255443146,"d":"22,570"},{"v":79165.29393544319,"d":"79,165"},{"v":124600.63409544318,"d":"124,601"},{"v":161135.97425544317,"d":"161,136"},{"v":209855.7419354432,"d":"209,856"},{"v":266576.97985544323,"d":"266,577"},{"v":312429.92937544326,"d":"312,430"},{"v":349382.8788954433,"d":"349,383"},{"v":398515.3858554433,"d":"398,515"},{"v":456457.2552154433,"d":"456,457"},{"v":502171.0016154434,"d":"502,171"},{"v":538984.7480154434,"d":"538,985"},{"v":587979.6752154435,"d":"587,980"},{"v":644349.7262554435,"d":"644,350"},{"v":689506.6601754435,"d":"689,507"},{"v":725763.5940954435,"d":"725,764"},{"v":774208.2022554436,"d":"774,208"},{"$f":"DG153","v":{"v":829678.3707354435,"d":"829,678"}},{"v":873721.6796954436,"d":"873,722"},{"v":908864.9886554437,"d":"908,865"},{"v":956208.9587354438,"d":"956,209"},{"v":1010591.4760154438,"d":"1,010,591"},{"v":1053521.1600154438,"d":"1,053,521"},{"v":1087550.844015444,"d":"1,087,551"},{"v":1133794.1760154439,"d":"1,133,794"},{"v":1179695.570015444,"d":"1,179,696"},{"v":1204351.738415444,"d":"1,204,352"},{"v":1220107.9068154441,"d":"1,220,108"},{"v":1248085.8400154442,"d":"1,248,086"},{"v":1283657.5095354442,"d":"1,283,658"},{"v":1308035.2716954441,"d":"1,308,035"},{"v":1323513.033855444,"d":"1,323,513"},{"v":1351215.8075354442,"d":"1,351,216"},{"v":1386515.564255444,"d":"1,386,516"},{"v":1410614.920175444,"d":"1,410,615"},{"v":1425814.276095444,"d":"1,425,814"},{"v":1453241.8902554442,"d":"1,453,242"},{"v":1488269.734175444,"d":"1,488,270"},{"v":1512090.6838554442,"d":"1,512,091"},{"v":1527011.6335354443,"d":"1,527,012"},{"v":1554164.0881754442,"d":"1,554,164"},{"v":1590035.2676154443,"d":"1,590,035"},{"v":1613577.8110554442,"d":"1,613,578"},{"v":1628220.354495444,"d":"1,628,220"},{"v":1655097.649615444,"d":"1,655,098"},{"v":1628606.913535444,"d":"1,628,607"},{"v":1556516.913535444,"d":"1,556,517"},{"v":1475526.913535444,"d":"1,475,527"},{"v":1407886.913535444,"d":"1,407,887"},{"v":1349146.913535444,"d":"1,349,147"},{"v":1277056.913535444,"d":"1,277,057"},{"v":1196066.913535444,"d":"1,196,067"}]
[{"$nulls":3},{"$f":"NTBInputs!C707","v":"Cash Balance Carried Forward"},null,null,{"$f":"SUM(G150:G152)","v":{"v":1349146.9135354438,"d":"1,349,147"}},{"$nulls":10},{"$f":"M152","v":"-"},{"$f":"SUM(S150:S152)","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-474663.8931183581,"d":"(474,664)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-578170.626812497,"d":"(578,171)"},{"v":-498050.6786538324,"d":"(498,051)"},{"v":-434372.92152910004,"d":"(434,373)"},{"v":-386885.8450239727,"d":"(386,886)"},{"v":-300020.3167845572,"d":"(300,020)"},{"v":-109368.1337445571,"d":"(109,368)"},{"v":79165.29393544298,"d":"79,165"},{"v":266576.979855443,"d":"266,577"},{"v":456457.2552154431,"d":"456,457"},{"v":644349.7262554433,"d":"644,350"},{"v":829678.3707354434,"d":"829,678"},{"v":1010591.4760154437,"d":"1,010,591"},{"v":1179695.570015444,"d":"1,179,696"},{"v":1283657.509535444,"d":"1,283,658"},{"v":1386515.5642554439,"d":"1,386,516"},{"v":1488269.7341754439,"d":"1,488,270"},{"v":1590035.267615444,"d":"1,590,035"},{"v":1628606.913535444,"d":"1,628,607"},{"v":1349146.913535444,"d":"1,349,147"},null,null,{"$f":"M152","v":"-"},{"$f":"SUM(AU150:AU152)","v":0},{"$f":"SUM(AV150:AV152)","v":0},{"v":1428840.112694002,"d":"1,428,840"},{"v":-117883.68941226159,"d":"(117,884)"},{"v":-190074.2295430767,"d":"(190,074)"},{"v":-302073.99511846126,"d":"(302,074)"},{"v":-393934.9972036339,"d":"(393,935)"},{"v":-415995.3393091273,"d":"(415,995)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-412144.47607835795,"d":"(412,144)"},{"v":-698525.0590383579,"d":"(698,525)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-931651.6328408872,"d":"(931,652)"},{"v":-890102.2901119005,"d":"(890,102)"},{"v":-847278.1533457846,"d":"(847,278)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-776075.5384351574,"d":"(776,076)"},{"v":-747557.940181589,"d":"(747,558)"},{"v":-716112.3586164153,"d":"(716,112)"},{"v":-680615.9599974096,"d":"(680,616)"},{"v":-657760.4447071848,"d":"(657,760)"},{"v":-634848.5504482432,"d":"(634,849)"},{"v":-609269.9022679079,"d":"(609,270)"},{"v":-578170.6268124969,"d":"(578,171)"},{"v":-560868.0933338999,"d":"(560,868)"},{"v":-543263.3921795156,"d":"(543,263)"},{"v":-523262.2486155542,"d":"(523,262)"},{"v":-498050.67865383223,"d":"(498,051)"},{"v":-484891.8190157704,"d":"(484,892)"},{"v":-471301.7982624001,"d":"(471,302)"},{"v":-455492.2161208029,"d":"(455,492)"},{"v":-434372.92152909987,"d":"(434,373)"},{"v":-425347.3040148679,"d":"(425,347)"},{"v":-415935.3964327587,"d":"(415,935)"},{"v":-404315.0080420835,"d":"(404,315)"},{"v":-386885.84502397256,"d":"(386,886)"},{"v":-381006.2111318394,"d":"(381,006)"},{"v":-374335.66036679444,"d":"(374,336)"},{"v":-359072.564384557,"d":"(359,073)"},{"v":-300020.31678455696,"d":"(300,020)"},{"v":-253610.55478455694,"d":"(253,611)"},{"v":-216100.79278455692,"d":"(216,101)"},{"v":-166417.96678455692,"d":"(166,418)"},{"v":-109368.1337445569,"d":"(109,368)"},{"v":-63515.184224556884,"d":"(63,515)"},{"v":-26562.234704556875,"d":"(26,562)"},{"v":22570.272255443146,"d":"22,570"},{"v":79165.29393544319,"d":"79,165"},{"v":124600.63409544318,"d":"124,601"},{"v":161135.97425544317,"d":"161,136"},{"v":209855.7419354432,"d":"209,856"},{"v":266576.97985544323,"d":"266,577"},{"v":312429.92937544326,"d":"312,430"},{"v":349382.8788954433,"d":"349,383"},{"v":398515.3858554433,"d":"398,515"},{"v":456457.2552154433,"d":"456,457"},{"v":502171.0016154434,"d":"502,171"},{"v":538984.7480154434,"d":"538,985"},{"v":587979.6752154435,"d":"587,980"},{"v":644349.7262554435,"d":"644,350"},{"v":689506.6601754435,"d":"689,507"},{"v":725763.5940954435,"d":"725,764"},{"v":774208.2022554436,"d":"774,208"},{"v":829678.3707354435,"d":"829,678"},{"$f":"SUM(DH150:DH152)","v":{"v":873721.6796954436,"d":"873,722"}},{"v":908864.9886554437,"d":"908,865"},{"v":956208.9587354438,"d":"956,209"},{"v":1010591.4760154438,"d":"1,010,591"},{"v":1053521.1600154438,"d":"1,053,521"},{"v":1087550.844015444,"d":"1,087,551"},{"v":1133794.1760154439,"d":"1,133,794"},{"v":1179695.570015444,"d":"1,179,696"},{"v":1204351.738415444,"d":"1,204,352"},{"v":1220107.9068154441,"d":"1,220,108"},{"v":1248085.8400154442,"d":"1,248,086"},{"v":1283657.5095354442,"d":"1,283,658"},{"v":1308035.2716954441,"d":"1,308,035"},{"v":1323513.033855444,"d":"1,323,513"},{"v":1351215.8075354442,"d":"1,351,216"},{"v":1386515.564255444,"d":"1,386,516"},{"v":1410614.920175444,"d":"1,410,615"},{"v":1425814.276095444,"d":"1,425,814"},{"v":1453241.8902554442,"d":"1,453,242"},{"v":1488269.734175444,"d":"1,488,270"},{"v":1512090.6838554442,"d":"1,512,091"},{"v":1527011.6335354443,"d":"1,527,012"},{"v":1554164.0881754442,"d":"1,554,164"},{"v":1590035.2676154443,"d":"1,590,035"},{"v":1613577.8110554442,"d":"1,613,578"},{"v":1628220.354495444,"d":"1,628,220"},{"v":1655097.649615444,"d":"1,655,098"},{"v":1628606.913535444,"d":"1,628,607"},{"v":1556516.913535444,"d":"1,556,517"},{"v":1475526.913535444,"d":"1,475,527"},{"v":1407886.913535444,"d":"1,407,887"},{"v":1349146.913535444,"d":"1,349,147"},{"v":1277056.913535444,"d":"1,277,057"},{"v":1196066.913535444,"d":"1,196,067"},{"v":1128426.913535444,"d":"1,128,427"}]
[]
[null,"Cash Flow - Direct"]
[]
[{"$nulls":3},{"$f":"NTBInputs!C711","v":"OPERATING INCOME"}]
[{"$nulls":4},{"$f":"NTBInputs!D712","v":"CM Revenue Received"},null,{"$f":"SUM(S158:AQ158)","v":{"v":1160115,"d":"1,160,115"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU158:$EP158)","v":0},{"v":26366.25,"d":"26,366"},{"v":61521.25,"d":"61,521"},{"v":26366.25,"d":"26,366"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"v":70310,"d":"70,310"},{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU158:$EP158)","v":{"v":70310,"d":"70,310"}},{"v":70310,"d":"70,310"},{"v":61521.25,"d":"61,521"},0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU158:$MH158)","v":{"v":8788.75,"d":"8,789"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU158:$MH158)","v":{"v":8788.75,"d":"8,789"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU158:$MH158)","v":{"v":8788.75,"d":"8,789"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU158:$MH158)","v":{"v":17577.5,"d":"17,578"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU158:$MH158)","v":{"v":8788.75,"d":"8,789"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU158:$MH158)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU158:$MH158)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D713","v":"Contract FFR Revenue Received"},null,{"$f":"SUM(S159:AQ159)","v":{"v":1634306.4413538466,"d":"1,634,306"}},{"$nulls":11},0,{"v":570638.512246154,"d":"570,639"},{"v":1063667.9291076926,"d":"1,063,668"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU159:$MH159)","v":{"v":287012.5454769231,"d":"287,013"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU159:$MH159)","v":{"v":283625.96676923084,"d":"283,626"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU159:$MH159)","v":{"v":290399.12418461544,"d":"290,399"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU159:$MH159)","v":{"v":290399.12418461544,"d":"290,399"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU159:$MH159)","v":{"v":287012.5454769231,"d":"287,013"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU159:$MH159)","v":{"v":195857.1352615385,"d":"195,857"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU159:$MH159)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU159:$MH159)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D714","v":"Non Contract FFR Revenue Received"},null,{"v":8597703.490000002,"d":"8,597,703"},{"$nulls":11},0,0,{"v":42253.49048,"d":"42,253"},{"v":525984.0619200001,"d":"525,984"},{"v":480546.48608000006,"d":"480,546"},{"v":451026.2256,"d":"451,026"},{"v":436248.7795200001,"d":"436,249"},{"v":422734.57807999995,"d":"422,735"},{"v":415648.34112000006,"d":"415,648"},{"v":409381.08928,"d":"409,381"},{"v":405964.45759999997,"d":"405,964"},{"v":399802.18304000003,"d":"399,802"},{"v":397683.42767999996,"d":"397,683"},{"v":396561.68591999996,"d":"396,562"},{"v":399030.27535999997,"d":"399,030"},{"v":397042.4710400001,"d":"397,042"},{"v":394478.64448,"d":"394,479"},{"v":390063.10528000013,"d":"390,063"},{"v":387042.84400000004,"d":"387,043"},{"v":383421.93952,"d":"383,422"},{"v":382318.05472,"d":"382,318"},{"v":381214.16992,"d":"381,214"},{"v":381225.53344,"d":"381,226"},{"v":318031.64592,"d":"318,032"},0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU160:$MH160)","v":{"v":42253.49048,"d":"42,253"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU160:$MH160)","v":{"v":134609.41704000003,"d":"134,609"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU160:$MH160)","v":{"v":134609.41704000003,"d":"134,609"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU160:$MH160)","v":{"v":133039.62792000003,"d":"133,040"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU160:$MH160)","v":{"v":123725.59992000002,"d":"123,726"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU160:$MH160)","v":{"v":122498.74560000001,"d":"122,499"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU160:$MH160)","v":{"v":122498.74560000001,"d":"122,499"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":121070.1888,"d":"121,070"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU160:$MH160)","v":{"v":114478.80608000001,"d":"114,479"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU160:$MH160)","v":{"v":114424.96464000002,"d":"114,425"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU160:$MH160)","v":{"v":114424.96464000002,"d":"114,425"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU160:$MH160)","v":{"v":113090.56272,"d":"113,091"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU160:$MH160)","v":{"v":109085.7336,"d":"109,086"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU160:$MH160)","v":{"v":110248.87104000003,"d":"110,249"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":110248.87104000003,"d":"110,249"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU160:$MH160)","v":{"v":108963.16992000001,"d":"108,963"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU160:$MH160)","v":{"v":106787.86752,"d":"106,788"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU160:$MH160)","v":{"v":106907.99615999998,"d":"106,908"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU160:$MH160)","v":{"v":106907.99615999998,"d":"106,908"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU160:$MH160)","v":{"v":105661.25568,"d":"105,661"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU160:$MH160)","v":{"v":103257.33008,"d":"103,257"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU160:$MH160)","v":{"v":105098.35560000001,"d":"105,098"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU160:$MH160)","v":{"v":105098.35560000001,"d":"105,098"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":103872.71880000002,"d":"103,873"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU160:$MH160)","v":{"v":101578.91112,"d":"101,579"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU160:$MH160)","v":{"v":103427.91815999999,"d":"103,428"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU160:$MH160)","v":{"v":103427.91815999999,"d":"103,428"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU160:$MH160)","v":{"v":102221.76168,"d":"102,222"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100303.49128,"d":"100,303"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU160:$MH160)","v":{"v":102314.29319999999,"d":"102,314"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU160:$MH160)","v":{"v":102314.29319999999,"d":"102,314"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU160:$MH160)","v":{"v":101121.12359999999,"d":"101,121"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100214.74760000002,"d":"100,215"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100922.26200000002,"d":"100,922"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100922.26200000002,"d":"100,922"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99745.32600000002,"d":"99,745"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU160:$MH160)","v":{"v":98212.33304000003,"d":"98,212"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100365.44952,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100365.44952,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99195.00696,"d":"99,195"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":97757.52168,"d":"97,758"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99947.84015999998,"d":"99,948"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99947.84015999998,"d":"99,948"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU160:$MH160)","v":{"v":98782.26767999999,"d":"98,782"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU160:$MH160)","v":{"v":97883.73792000001,"d":"97,884"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100365.44952,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100365.44952,"d":"100,365"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99195.00696,"d":"99,195"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99104.36936000003,"d":"99,104"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100226.24640000002,"d":"100,226"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU160:$MH160)","v":{"v":100226.24640000002,"d":"100,226"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99057.42720000002,"d":"99,057"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU160:$MH160)","v":{"v":97532.55104000002,"d":"97,533"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99669.43392000001,"d":"99,669"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU160:$MH160)","v":{"v":99669.43392000001,"d":"99,669"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU160:$MH160)","v":{"v":98507.10816000002,"d":"98,507"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96632.66848000001,"d":"96,633"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU160:$MH160)","v":{"v":98555.80896000002,"d":"98,556"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU160:$MH160)","v":{"v":98555.80896000002,"d":"98,556"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":97406.47008000003,"d":"97,406"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95545.01728000001,"d":"95,545"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU160:$MH160)","v":{"v":97442.18400000001,"d":"97,442"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU160:$MH160)","v":{"v":97442.18400000001,"d":"97,442"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96305.83200000001,"d":"96,306"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95852.644,"d":"95,853"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96746.16840000001,"d":"96,746"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96746.16840000001,"d":"96,746"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95617.93320000001,"d":"95,618"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU160:$MH160)","v":{"v":94311.66952000001,"d":"94,312"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96467.76216,"d":"96,468"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96467.76216,"d":"96,468"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95342.77368,"d":"95,343"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU160:$MH160)","v":{"v":94039.75672,"d":"94,040"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96189.35592,"d":"96,189"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU160:$MH160)","v":{"v":96189.35592,"d":"96,189"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95067.61416,"d":"95,068"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU160:$MH160)","v":{"v":93767.84392000001,"d":"93,768"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95910.94968,"d":"95,911"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95910.94968,"d":"95,911"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU160:$MH160)","v":{"v":94792.45464000001,"d":"94,792"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU160:$MH160)","v":{"v":94611.17944,"d":"94,611"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95632.54344,"d":"95,633"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU160:$MH160)","v":{"v":95632.54344,"d":"95,633"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU160:$MH160)","v":{"v":94517.29512,"d":"94,517"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU160:$MH160)","v":{"v":32249.263919999998,"d":"32,249"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU160:$MH160)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU160:$MH160)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D715","v":"Triad Revenue Received"},null,{"v":27341.739444058112,"d":"27,342"},{"$nulls":11},0,0,{"v":27341.739444058112,"d":"27,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU161:$MH161)","v":{"v":27341.739444058112,"d":"27,342"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU161:$MH161)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU161:$MH161)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D716","v":"Price Arbitrage Received"},null,{"v":427200,"d":"427,200"},{"$nulls":11},0,{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU162:$MH162)","v":{"v":13350,"d":"13,350"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU162:$MH162)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU162:$MH162)","v":{"v":4450,"d":"4,450"}}]
[{"$nulls":4},{"$f":"NTBInputs!D717","v":"Other Revenue 1 Received"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU163:$MH163)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU163:$MH163)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D718","v":"Other Revenue 2 Received"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU164:$MH164)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU164:$MH164)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D719","v":"Other Revenue 3 Received"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU165:$MH165)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU165:$MH165)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D720","v":"Debtors Opening Balance Unwind"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU166:$MH166)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU166:$MH166)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D721","v":"Other Debtors cashflow movements"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU167:$MH167)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU167:$MH167)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D722","v":"Intercompany cashflow movements"},null,{"v":-2490000,"d":"(2,490,000)"},{"$nulls":11},0,{"v":-1600000,"d":"(1,600,000)"},{"v":-150000,"d":"(150,000)"},{"v":-340000,"d":"(340,000)"},{"v":-400000,"d":"(400,000)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU168:$MH168)","v":{"v":-1600000,"d":"(1,600,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU168:$MH168)","v":{"v":-150000,"d":"(150,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU168:$MH168)","v":{"v":-340000,"d":"(340,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU168:$MH168)","v":{"v":-400000,"d":"(400,000)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU168:$MH168)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU168:$MH168)","v":0}]
[{"$nulls":6},0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU169:$MH169)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU169:$MH169)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C724","v":"OPERATING EXPENDITURE"}]
[{"$nulls":4},{"$f":"NTBInputs!D725","v":"O&M"},null,{"$f":"SUM(S172:AQ172)","v":{"v":-878430,"d":"(878,430)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU172:$EP172)","v":0},{"v":-18690,"d":"(18,690)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU172:$EP172)","v":{"v":-37380,"d":"(37,380)"}},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"v":-37380,"d":"(37,380)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU172:$MH172)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU172:$MH172)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU172:$MH172)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU172:$MH172)","v":{"v":-9345,"d":"(9,345)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D726","v":"Rent&Rates"},null,{"v":-422750,"d":"(422,750)"},{"$nulls":11},0,{"v":-13350,"d":"(13,350)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"v":-17800,"d":"(17,800)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU173:$MH173)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU173:$MH173)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU173:$MH173)","v":{"v":-4450,"d":"(4,450)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D727","v":"Energy Losses"},null,{"v":-3412260,"d":"(3,412,260)"},{"$nulls":11},0,{"v":-96120,"d":"(96,120)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"v":-144180,"d":"(144,180)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU174:$MH174)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU174:$MH174)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU174:$MH174)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-60075,"d":"(60,075)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU174:$MH174)","v":{"v":-36045,"d":"(36,045)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D728","v":"All insurance"},null,{"v":-213600,"d":"(213,600)"},{"$nulls":11},0,{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"v":-8900,"d":"(8,900)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU175:$MH175)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU175:$MH175)","v":{"v":-8900,"d":"(8,900)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU175:$MH175)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D729","v":"Warranty Costs"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU176:$MH176)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU176:$MH176)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D730","v":"SG&A"},null,{"v":-2091500,"d":"(2,091,500)"},{"$nulls":11},0,{"v":-44500,"d":"(44,500)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"v":-89000,"d":"(89,000)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU177:$MH177)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU177:$MH177)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU177:$MH177)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU177:$MH177)","v":{"v":-22250,"d":"(22,250)"}}]
[{"$nulls":4},{"$f":"NTBInputs!D731","v":"FFR Revenue Share"},null,{"v":-766125.2404615383,"d":"(766,125)"},{"$nulls":11},0,{"v":-270397.14369230764,"d":"(270,397)"},{"v":-495728.0967692307,"d":"(495,728)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU178:$MH178)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU178:$MH178)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU178:$MH178)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU178:$MH178)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU178:$MH178)","v":{"v":-135198.57184615382,"d":"(135,199)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU178:$MH178)","v":{"v":-90132.38123076921,"d":"(90,132)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU178:$MH178)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU178:$MH178)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D732","v":"Other Fees"},null,{"v":-56912.16071999999,"d":"(56,912)"},{"$nulls":11},0,{"v":-20086.644959999998,"d":"(20,087)"},{"v":-36825.515759999995,"d":"(36,826)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU179:$MH179)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU179:$MH179)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU179:$MH179)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU179:$MH179)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU179:$MH179)","v":{"v":-10043.322479999999,"d":"(10,043)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU179:$MH179)","v":{"v":-6695.548319999999,"d":"(6,696)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU179:$MH179)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU179:$MH179)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D733","v":"Spare 3"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU180:$MH180)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU180:$MH180)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D734","v":"Spare 4"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU181:$MH181)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU181:$MH181)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D735","v":"Spare 5"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU182:$MH182)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU182:$MH182)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D736","v":"Spare 6"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU183:$MH183)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU183:$MH183)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D737","v":"Creditors Opening Balance Unwind"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU184:$MH184)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU184:$MH184)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D738","v":"Other Creditors cashflow movements"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU185:$MH185)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU185:$MH185)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D739","v":"Other Creditor 2 cashflow movements"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU186:$MH186)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU186:$MH186)","v":0}]
[{"$nulls":46},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU187:$MH187)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU187:$MH187)","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C741","v":"NET OPERATING INCOME/ (EXPENDITURE)"},null,null,{"$f":"SUM(G158:G186)","v":{"v":1515089.2696163685,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S158:S186)","v":0},{"$f":"SUM(T158:T186)","v":{"v":-1457239.0264061536,"d":"(1,457,239)"}},{"v":232770.79650251998,"d":"232,771"},{"v":-67109.68807999988,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.7795200001,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.08928000001,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.4710400001,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000013,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU158:AU186)","v":0},{"$f":"SUM(AV158:AV186)","v":0},{"v":-13350,"d":"(13,350)"},{"v":-1541110.5988492307,"d":"(1,541,111)"},{"v":97221.57244307702,"d":"97,222"},{"v":90644.72985846162,"d":"90,645"},{"v":109086.46930251972,"d":"109,086"},{"v":91708.15115076929,"d":"91,708"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.41704000003,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":74188.37792000003,"d":"74,188"},{"v":82563.09992000001,"d":"82,563"},{"v":-332013.7544,"d":"(332,014)"},{"v":59086.245600000024,"d":"59,086"},{"v":71007.6888,"d":"71,008"},{"v":73316.30608000001,"d":"73,316"},{"v":59912.46464000002,"d":"59,912"},{"v":51012.46464000002,"d":"51,012"},{"v":63028.06271999999,"d":"63,028"},{"v":67923.2336,"d":"67,923"},{"v":55736.37104000003,"d":"55,736"},{"v":46836.37104000003,"d":"46,836"},{"v":58900.669920000015,"d":"58,901"},{"v":65625.36752,"d":"65,625"},{"v":52395.49615999998,"d":"52,395"},{"v":43495.49615999998,"d":"43,495"},{"v":55598.75568,"d":"55,599"},{"v":62094.830079999985,"d":"62,095"},{"v":50585.85560000001,"d":"50,586"},{"v":41685.85560000001,"d":"41,686"},{"v":53810.21880000002,"d":"53,810"},{"v":60416.411120000004,"d":"60,416"},{"v":48915.41815999999,"d":"48,915"},{"v":40015.41815999999,"d":"40,015"},{"v":52159.261679999996,"d":"52,159"},{"v":59140.99128000002,"d":"59,141"},{"v":47801.793199999986,"d":"47,802"},{"v":38901.793199999986,"d":"38,902"},{"v":51058.62359999999,"d":"51,059"},{"v":59052.2476,"d":"59,052"},{"v":46409.76200000002,"d":"46,410"},{"v":37509.76200000002,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":56595.021680000005,"d":"56,595"},{"v":45435.34015999998,"d":"45,435"},{"v":36535.34015999998,"d":"36,535"},{"v":48719.76767999999,"d":"48,720"},{"v":56721.237920000014,"d":"56,721"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":57941.869360000026,"d":"57,942"},{"v":45713.74640000002,"d":"45,714"},{"v":36813.74640000002,"d":"36,814"},{"v":48994.92720000002,"d":"48,995"},{"v":56370.05104000002,"d":"56,370"},{"v":45156.93392000001,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.60816000002,"d":"48,445"},{"v":55470.16848000001,"d":"55,470"},{"$f":"SUM(DH158:DH186)","v":{"v":44043.308960000024,"d":"44,043"}},{"v":35143.308960000024,"d":"35,143"},{"v":47343.97008000003,"d":"47,344"},{"v":54382.517280000015,"d":"54,383"},{"v":42929.68400000001,"d":"42,930"},{"v":34029.68400000001,"d":"34,030"},{"v":46243.33200000001,"d":"46,243"},{"v":45901.394,"d":"45,901"},{"v":24656.16840000001,"d":"24,656"},{"v":15756.16840000001,"d":"15,756"},{"v":27977.933200000014,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.76216,"d":"24,378"},{"v":15477.762159999998,"d":"15,478"},{"v":27702.77368,"d":"27,703"},{"v":35299.756720000005,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000002,"d":"15,199"},{"v":27427.614159999997,"d":"27,428"},{"v":35027.843920000014,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.45464000001,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736080000002,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"v":-58740,"d":"(58,740)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C743","v":"VAT RECEIVED/ (PAID)"},null,null,{"$f":"SUM(S190:AQ190)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU190:$EP190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU190:$MH190)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU190:$MH190)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C745","v":"TAX PAID"},null,null,{"$f":"SUM(S192:AQ192)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU192:$EP192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU192:$MH192)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU192:$MH192)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C747","v":"OPERATING CASHFLOW"},null,null,{"$f":"SUM(G188:G193)","v":{"v":1515089.2696163685,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S188:S193)","v":0},{"v":-1457239.0264061536,"d":"(1,457,239)"},{"v":232770.79650251998,"d":"232,771"},{"v":-67109.68807999988,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.7795200001,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.08928000001,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.4710400001,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000013,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU188:AU193)","v":0},0,{"v":-13350,"d":"(13,350)"},{"v":-1541110.5988492307,"d":"(1,541,111)"},{"v":97221.57244307702,"d":"97,222"},{"v":90644.72985846162,"d":"90,645"},{"v":109086.46930251972,"d":"109,086"},{"v":91708.15115076929,"d":"91,708"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.41704000003,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":74188.37792000003,"d":"74,188"},{"v":82563.09992000001,"d":"82,563"},{"v":-332013.7544,"d":"(332,014)"},{"v":59086.245600000024,"d":"59,086"},{"v":71007.6888,"d":"71,008"},{"v":73316.30608000001,"d":"73,316"},{"v":59912.46464000002,"d":"59,912"},{"v":51012.46464000002,"d":"51,012"},{"v":63028.06271999999,"d":"63,028"},{"v":67923.2336,"d":"67,923"},{"v":55736.37104000003,"d":"55,736"},{"v":46836.37104000003,"d":"46,836"},{"v":58900.669920000015,"d":"58,901"},{"v":65625.36752,"d":"65,625"},{"v":52395.49615999998,"d":"52,395"},{"v":43495.49615999998,"d":"43,495"},{"v":55598.75568,"d":"55,599"},{"v":62094.830079999985,"d":"62,095"},{"v":50585.85560000001,"d":"50,586"},{"v":41685.85560000001,"d":"41,686"},{"v":53810.21880000002,"d":"53,810"},{"v":60416.411120000004,"d":"60,416"},{"v":48915.41815999999,"d":"48,915"},{"v":40015.41815999999,"d":"40,015"},{"v":52159.261679999996,"d":"52,159"},{"v":59140.99128000002,"d":"59,141"},{"v":47801.793199999986,"d":"47,802"},{"v":38901.793199999986,"d":"38,902"},{"v":51058.62359999999,"d":"51,059"},{"v":59052.2476,"d":"59,052"},{"v":46409.76200000002,"d":"46,410"},{"v":37509.76200000002,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":56595.021680000005,"d":"56,595"},{"v":45435.34015999998,"d":"45,435"},{"v":36535.34015999998,"d":"36,535"},{"v":48719.76767999999,"d":"48,720"},{"v":56721.237920000014,"d":"56,721"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":57941.869360000026,"d":"57,942"},{"v":45713.74640000002,"d":"45,714"},{"v":36813.74640000002,"d":"36,814"},{"v":48994.92720000002,"d":"48,995"},{"v":56370.05104000002,"d":"56,370"},{"v":45156.93392000001,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.60816000002,"d":"48,445"},{"$f":"SUM(DG188:DG193)","v":{"v":55470.16848000001,"d":"55,470"}},{"v":44043.308960000024,"d":"44,043"},{"v":35143.308960000024,"d":"35,143"},{"v":47343.97008000003,"d":"47,344"},{"v":54382.517280000015,"d":"54,383"},{"v":42929.68400000001,"d":"42,930"},{"v":34029.68400000001,"d":"34,030"},{"v":46243.33200000001,"d":"46,243"},{"v":45901.394,"d":"45,901"},{"v":24656.16840000001,"d":"24,656"},{"v":15756.16840000001,"d":"15,756"},{"v":27977.933200000014,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.76216,"d":"24,378"},{"v":15477.762159999998,"d":"15,478"},{"v":27702.77368,"d":"27,703"},{"v":35299.756720000005,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000002,"d":"15,199"},{"v":27427.614159999997,"d":"27,428"},{"v":35027.843920000014,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.45464000001,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736080000002,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"$f":"SUM(EM188:EM193)","v":{"v":-58740,"d":"(58,740)"}},{"$f":"SUM(EN188:EN193)","v":{"v":-72090,"d":"(72,090)"}},{"$f":"SUM(EO188:EO193)","v":{"v":-80990,"d":"(80,990)"}},{"$f":"SUM(EP188:EP193)","v":{"v":-67640,"d":"(67,640)"}}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C749","v":"FIXED ASSET EXPENDITURE"},null,null,{"$f":"SUM(S196:AQ196)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU196:$EP196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU196:$MH196)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU196:$MH196)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C751","v":"NET PRE-FINANCING CASHFLOW"},null,null,{"$f":"SUM(G194:G197)","v":{"v":1515089.2696163685,"d":"1,515,089"}},{"$nulls":11},{"$f":"SUM(S194:S197)","v":0},{"v":-1457239.0264061536,"d":"(1,457,239)"},{"v":232770.79650251998,"d":"232,771"},{"v":-67109.68807999988,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.7795200001,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.08928000001,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.4710400001,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000013,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU194:AU197)","v":0},{"$f":"SUM(AV194:AV197)","v":0},{"v":-13350,"d":"(13,350)"},{"v":-1541110.5988492307,"d":"(1,541,111)"},{"v":97221.57244307702,"d":"97,222"},{"v":90644.72985846162,"d":"90,645"},{"v":109086.46930251972,"d":"109,086"},{"v":91708.15115076929,"d":"91,708"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.41704000003,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":74188.37792000003,"d":"74,188"},{"v":82563.09992000001,"d":"82,563"},{"v":-332013.7544,"d":"(332,014)"},{"v":59086.245600000024,"d":"59,086"},{"v":71007.6888,"d":"71,008"},{"v":73316.30608000001,"d":"73,316"},{"v":59912.46464000002,"d":"59,912"},{"v":51012.46464000002,"d":"51,012"},{"v":63028.06271999999,"d":"63,028"},{"v":67923.2336,"d":"67,923"},{"v":55736.37104000003,"d":"55,736"},{"v":46836.37104000003,"d":"46,836"},{"v":58900.669920000015,"d":"58,901"},{"v":65625.36752,"d":"65,625"},{"v":52395.49615999998,"d":"52,395"},{"v":43495.49615999998,"d":"43,495"},{"v":55598.75568,"d":"55,599"},{"v":62094.830079999985,"d":"62,095"},{"v":50585.85560000001,"d":"50,586"},{"v":41685.85560000001,"d":"41,686"},{"v":53810.21880000002,"d":"53,810"},{"v":60416.411120000004,"d":"60,416"},{"v":48915.41815999999,"d":"48,915"},{"v":40015.41815999999,"d":"40,015"},{"v":52159.261679999996,"d":"52,159"},{"v":59140.99128000002,"d":"59,141"},{"v":47801.793199999986,"d":"47,802"},{"v":38901.793199999986,"d":"38,902"},{"v":51058.62359999999,"d":"51,059"},{"v":59052.2476,"d":"59,052"},{"v":46409.76200000002,"d":"46,410"},{"v":37509.76200000002,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":56595.021680000005,"d":"56,595"},{"v":45435.34015999998,"d":"45,435"},{"v":36535.34015999998,"d":"36,535"},{"v":48719.76767999999,"d":"48,720"},{"v":56721.237920000014,"d":"56,721"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":57941.869360000026,"d":"57,942"},{"v":45713.74640000002,"d":"45,714"},{"v":36813.74640000002,"d":"36,814"},{"v":48994.92720000002,"d":"48,995"},{"v":56370.05104000002,"d":"56,370"},{"v":45156.93392000001,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.60816000002,"d":"48,445"},{"v":55470.16848000001,"d":"55,470"},{"$f":"SUM(DH194:DH197)","v":{"v":44043.308960000024,"d":"44,043"}},{"v":35143.308960000024,"d":"35,143"},{"v":47343.97008000003,"d":"47,344"},{"v":54382.517280000015,"d":"54,383"},{"v":42929.68400000001,"d":"42,930"},{"v":34029.68400000001,"d":"34,030"},{"v":46243.33200000001,"d":"46,243"},{"v":45901.394,"d":"45,901"},{"v":24656.16840000001,"d":"24,656"},{"v":15756.16840000001,"d":"15,756"},{"v":27977.933200000014,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.76216,"d":"24,378"},{"v":15477.762159999998,"d":"15,478"},{"v":27702.77368,"d":"27,703"},{"v":35299.756720000005,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000002,"d":"15,199"},{"v":27427.614159999997,"d":"27,428"},{"v":35027.843920000014,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.45464000001,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736080000002,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"v":-58740,"d":"(58,740)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C753","v":"INTEREST EARNED ON CASH BALANCES"},{"$nulls":14},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU200:$EP200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU200:$MH200)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU200:$MH200)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C755","v":"RESERVE MOVEMENTS NET OF INTEREST EARNED"}]
[{"$nulls":4},{"$f":"NTBInputs!D756","v":"Initial amount / Prefunded from DSRA"},null,{"$f":"SUM(S203:AQ203)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU203:$EP203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU203:$EP203)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU203:$MH203)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU203:$MH203)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D757","v":"Transfers (to)/ from DSRA"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU204:$MH204)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU204:$MH204)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C759","v":"FUNDING"}]
[{"$nulls":4},{"$f":"NTBInputs!D760","v":"Equity Injection"},null,{"$f":"SUM(S207:AQ207)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU207:$EP207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU207:$EP207)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU207:$MH207)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU207:$MH207)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D761","v":"Shareholder Loan Drawdown"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU208:$MH208)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU208:$MH208)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D762","v":"FFR Loan Drawdown"},null,{"v":665880.1401252702,"d":"665,880"},{"$nulls":11},0,{"v":665880.1401252702,"d":"665,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU209:$MH209)","v":{"v":665880.1401252702,"d":"665,880"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU209:$MH209)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU209:$MH209)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D763","v":"FFR Loan Arrangement Fee"},null,{"v":6658.801401252703,"d":"6,659"},{"$nulls":11},0,{"v":6658.801401252703,"d":"6,659"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU210:$MH210)","v":{"v":6658.801401252703,"d":"6,659"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU210:$MH210)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU210:$MH210)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D764","v":"CM Term Loan Drawdowns"},null,{"v":754559.9717328225,"d":"754,560"},{"$nulls":11},0,{"v":754559.9717328225,"d":"754,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU211:$MH211)","v":{"v":754559.9717328225,"d":"754,560"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU211:$MH211)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU211:$MH211)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D765","v":"CM Term Loan Arrangement Fee"},null,{"v":15091.19943465645,"d":"15,091"},{"$nulls":11},0,{"v":15091.19943465645,"d":"15,091"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU212:$MH212)","v":{"v":15091.19943465645,"d":"15,091"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU212:$MH212)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU212:$MH212)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D766","v":"Other Term Loan Drawdowns"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU213:$MH213)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU213:$MH213)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D767","v":"Other Term Loan Arrangement Fee"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU214:$MH214)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU214:$MH214)","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C768","v":"CASHFLOW AVAILABLE BEFORE DEBT SERVICE"},null,null,{"$f":"SUM(G198:G214)","v":{"v":2957279.382310371,"d":"2,957,279"}},{"$nulls":11},{"$f":"SUM(S198:S214)","v":0},{"v":-15048.913712151665,"d":"(15,049)"},{"v":232770.79650251998,"d":"232,771"},{"v":-67109.68807999988,"d":"(67,110)"},{"v":-128603.51391999994,"d":"(128,604)"},{"v":241876.2256,"d":"241,876"},{"v":227098.7795200001,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000006,"d":"206,498"},{"v":200231.08928000001,"d":"200,231"},{"v":196814.45759999997,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.4710400001,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000013,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU198:AU214)","v":0},{"$f":"SUM(AV198:AV214)","v":0},{"v":1428840.112694002,"d":"1,428,840"},{"v":-1541110.5988492307,"d":"(1,541,111)"},{"v":97221.57244307702,"d":"97,222"},{"v":90644.72985846162,"d":"90,645"},{"v":109086.46930251972,"d":"109,086"},{"v":91708.15115076929,"d":"91,708"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.41704000003,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":74188.37792000003,"d":"74,188"},{"v":82563.09992000001,"d":"82,563"},{"v":-332013.7544,"d":"(332,014)"},{"v":59086.245600000024,"d":"59,086"},{"v":71007.6888,"d":"71,008"},{"v":73316.30608000001,"d":"73,316"},{"v":59912.46464000002,"d":"59,912"},{"v":51012.46464000002,"d":"51,012"},{"v":63028.06271999999,"d":"63,028"},{"v":67923.2336,"d":"67,923"},{"v":55736.37104000003,"d":"55,736"},{"v":46836.37104000003,"d":"46,836"},{"v":58900.669920000015,"d":"58,901"},{"v":65625.36752,"d":"65,625"},{"v":52395.49615999998,"d":"52,395"},{"v":43495.49615999998,"d":"43,495"},{"v":55598.75568,"d":"55,599"},{"v":62094.830079999985,"d":"62,095"},{"v":50585.85560000001,"d":"50,586"},{"v":41685.85560000001,"d":"41,686"},{"v":53810.21880000002,"d":"53,810"},{"v":60416.411120000004,"d":"60,416"},{"v":48915.41815999999,"d":"48,915"},{"v":40015.41815999999,"d":"40,015"},{"v":52159.261679999996,"d":"52,159"},{"v":59140.99128000002,"d":"59,141"},{"v":47801.793199999986,"d":"47,802"},{"v":38901.793199999986,"d":"38,902"},{"v":51058.62359999999,"d":"51,059"},{"v":59052.2476,"d":"59,052"},{"v":46409.76200000002,"d":"46,410"},{"v":37509.76200000002,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":56595.021680000005,"d":"56,595"},{"v":45435.34015999998,"d":"45,435"},{"v":36535.34015999998,"d":"36,535"},{"v":48719.76767999999,"d":"48,720"},{"v":56721.237920000014,"d":"56,721"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":57941.869360000026,"d":"57,942"},{"v":45713.74640000002,"d":"45,714"},{"v":36813.74640000002,"d":"36,814"},{"v":48994.92720000002,"d":"48,995"},{"v":56370.05104000002,"d":"56,370"},{"v":45156.93392000001,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.60816000002,"d":"48,445"},{"v":55470.16848000001,"d":"55,470"},{"$f":"SUM(DH198:DH214)","v":{"v":44043.308960000024,"d":"44,043"}},{"v":35143.308960000024,"d":"35,143"},{"v":47343.97008000003,"d":"47,344"},{"v":54382.517280000015,"d":"54,383"},{"v":42929.68400000001,"d":"42,930"},{"v":34029.68400000001,"d":"34,030"},{"v":46243.33200000001,"d":"46,243"},{"v":45901.394,"d":"45,901"},{"v":24656.16840000001,"d":"24,656"},{"v":15756.16840000001,"d":"15,756"},{"v":27977.933200000014,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.76216,"d":"24,378"},{"v":15477.762159999998,"d":"15,478"},{"v":27702.77368,"d":"27,703"},{"v":35299.756720000005,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000002,"d":"15,199"},{"v":27427.614159999997,"d":"27,428"},{"v":35027.843920000014,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.45464000001,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736080000002,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"v":-58740,"d":"(58,740)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C770","v":"DEBT SERVICE"}]
[{"$nulls":4},{"$f":"NTBInputs!D771","v":"FFR Interest Paid"},null,{"$f":"SUM(S218:AQ218)","v":{"v":-19846.834065908493,"d":"(19,847)"}},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU218:$EP218)","v":0},{"v":-11520.949790494406,"d":"(11,521)"},{"v":-8325.884275414088,"d":"(8,326)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU218:$MH218)","v":{"v":-5613.203257032978,"d":"(5,613)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU218:$MH218)","v":{"v":-5907.746533461427,"d":"(5,908)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU218:$MH218)","v":{"v":-4521.326921684218,"d":"(4,521)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU218:$MH218)","v":{"v":-2792.0024802576445,"d":"(2,792)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU218:$MH218)","v":{"v":-1012.5548734722252,"d":"(1,013)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU218:$MH218)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU218:$MH218)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D772","v":"FFR Capital Repayments"},null,{"v":-672538.9418428179,"d":"(672,539)"},{"$nulls":11},0,{"v":-163504.36604043073,"d":"(163,504)"},{"v":-509034.57580238715,"d":"(509,035)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU219:$MH219)","v":{"v":-163504.36604043073,"d":"(163,504)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU219:$MH219)","v":{"v":-198123.16851216197,"d":"(198,123)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU219:$MH219)","v":{"v":-198155.46890743467,"d":"(198,155)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU219:$MH219)","v":{"v":-112755.9383827905,"d":"(112,756)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU219:$MH219)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU219:$MH219)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D773","v":"CM Interest Paid"},null,{"v":-83279.26909557708,"d":"(83,279)"},{"$nulls":11},0,0,0,{"v":-3085.333333333334,"d":"(3,085)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12341.333333333336,"d":"(12,341)"},{"v":-12207.656243658801,"d":"(12,208)"},{"v":-6279.612851918268,"d":"(6,280)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-3085.333333333334,"d":"(3,085)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-2951.656243658799,"d":"(2,952)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-2517.3817980717868,"d":"(2,517)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-2064.933122520044,"d":"(2,065)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU220:$MH220)","v":{"v":-1697.2979313264368,"d":"(1,697)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU220:$MH220)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU220:$MH220)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D774","v":"CM Capital Repayments"},null,{"v":-832467.4237706226,"d":"(832,467)"},{"$nulls":11},0,0,0,{"v":-30598.76716004254,"d":"(30,599)"},{"v":-88369.51977673959,"d":"(88,370)"},{"v":-105378.80354226984,"d":"(105,379)"},{"v":-112312.11300175406,"d":"(112,312)"},{"v":-121123.29658800206,"d":"(121,123)"},{"v":-130479.2506619344,"d":"(130,479)"},{"v":-140536.35653121388,"d":"(140,536)"},{"v":-103669.31650866626,"d":"(103,669)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-9773.243222498017,"d":"(9,773)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-20825.523937544524,"d":"(20,826)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-21094.863415820102,"d":"(21,095)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-14451.569537679965,"d":"(14,452)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-25098.218700550813,"d":"(25,098)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-27724.868122688717,"d":"(27,725)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-28130.62102001753,"d":"(28,131)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-19409.5330530983,"d":"(19,410)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-28497.14782149302,"d":"(28,497)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-29341.50164766099,"d":"(29,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-29795.522416441894,"d":"(29,796)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-20839.143447725048,"d":"(20,839)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-30236.68840633143,"d":"(30,237)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-31440.758731255683,"d":"(31,441)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-32007.629348069626,"d":"(32,008)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-22805.461672282378,"d":"(22,805)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-32512.278782705293,"d":"(32,512)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-33797.92678494477,"d":"(33,798)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-34341.662628604834,"d":"(34,342)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-25010.50151329639,"d":"(25,011)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-34915.30332506952,"d":"(34,915)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-36211.78319496367,"d":"(36,212)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-36804.46731243473,"d":"(36,804)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-27518.177244557457,"d":"(27,518)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-37453.53995599141,"d":"(37,454)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-38760.17201823028,"d":"(38,760)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-39404.77750979505,"d":"(39,405)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-30166.309312435056,"d":"(30,166)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU221:$MH221)","v":{"v":-34098.22968643616,"d":"(34,098)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU221:$MH221)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU221:$MH221)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D775","v":"Other Interest Paid"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU222:$MH222)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU222:$MH222)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D776","v":"Other Capital Repayments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU223:$MH223)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU223:$MH223)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D777","v":"Scheduled debt service"},null,{"$f":"SUM(G218:G223)","v":{"v":-1608132.468774926,"d":"(1,608,132)"}},{"$nulls":11},{"$f":"SUM(S218:S223)","v":0},{"v":-175025.31583092513,"d":"(175,025)"},{"v":-517360.46007780125,"d":"(517,360)"},{"v":-33684.100493375874,"d":"(33,684)"},{"v":-100710.85311007293,"d":"(100,711)"},{"v":-117720.13687560317,"d":"(117,720)"},{"v":-124653.44633508738,"d":"(124,653)"},{"v":-133464.6299213354,"d":"(133,465)"},{"v":-142820.58399526775,"d":"(142,821)"},{"v":-152744.01277487268,"d":"(152,744)"},{"v":-109948.92936058453,"d":"(109,949)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU218:AU223)","v":0},{"$f":"SUM(AV218:AV223)","v":0},0,{"v":-5613.203257032978,"d":"(5,613)"},{"v":-169412.11257389217,"d":"(169,412)"},{"v":-202644.4954338462,"d":"(202,644)"},{"v":-200947.47138769232,"d":"(200,947)"},{"v":-113768.49325626272,"d":"(113,768)"},0,0,0,{"v":-9773.243222498017,"d":"(9,773)"},{"v":-23910.85727087786,"d":"(23,911)"},{"v":-24180.196749153438,"d":"(24,180)"},{"v":-17536.9028710133,"d":"(17,537)"},{"v":-28183.552033884145,"d":"(28,184)"},{"v":-30810.20145602205,"d":"(30,810)"},{"v":-31215.954353350862,"d":"(31,216)"},{"v":-22494.866386431633,"d":"(22,495)"},{"v":-31582.481154826353,"d":"(31,582)"},{"v":-32426.834980994325,"d":"(32,427)"},{"v":-32880.855749775226,"d":"(32,881)"},{"v":-23924.47678105838,"d":"(23,924)"},{"v":-33322.021739664764,"d":"(33,322)"},{"v":-34526.092064589015,"d":"(34,526)"},{"v":-35092.96268140296,"d":"(35,093)"},{"v":-25890.795005615713,"d":"(25,891)"},{"v":-35597.612116038625,"d":"(35,598)"},{"v":-36883.26011827811,"d":"(36,883)"},{"v":-37426.99596193817,"d":"(37,427)"},{"v":-28095.834846629725,"d":"(28,096)"},{"v":-38000.63665840286,"d":"(38,001)"},{"v":-39297.116528297,"d":"(39,297)"},{"v":-39889.80064576807,"d":"(39,890)"},{"v":-30603.51057789079,"d":"(30,604)"},{"v":-40538.87328932474,"d":"(40,539)"},{"v":-41711.82826188908,"d":"(41,712)"},{"v":-41922.15930786684,"d":"(41,922)"},{"v":-32231.2424349551,"d":"(32,231)"},{"v":-35795.5276177626,"d":"(35,796)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DH218:DH223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"NTBInputs!D779","v":"Senior Debt Service"},null,{"$f":"SUM(G224:G225)","v":{"v":-1608132.468774926,"d":"(1,608,132)"}},{"$nulls":11},{"$f":"SUM(S224:S225)","v":0},{"v":-175025.31583092513,"d":"(175,025)"},{"v":-517360.46007780125,"d":"(517,360)"},{"v":-33684.100493375874,"d":"(33,684)"},{"v":-100710.85311007293,"d":"(100,711)"},{"v":-117720.13687560317,"d":"(117,720)"},{"v":-124653.44633508738,"d":"(124,653)"},{"v":-133464.6299213354,"d":"(133,465)"},{"v":-142820.58399526775,"d":"(142,821)"},{"v":-152744.01277487268,"d":"(152,744)"},{"v":-109948.92936058453,"d":"(109,949)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(AU224:AU225)","v":0},{"$f":"SUM(AV224:AV225)","v":0},0,{"v":-5613.203257032978,"d":"(5,613)"},{"v":-169412.11257389217,"d":"(169,412)"},{"v":-202644.4954338462,"d":"(202,644)"},{"v":-200947.47138769232,"d":"(200,947)"},{"v":-113768.49325626272,"d":"(113,768)"},0,0,0,{"v":-9773.243222498017,"d":"(9,773)"},{"v":-23910.85727087786,"d":"(23,911)"},{"v":-24180.196749153438,"d":"(24,180)"},{"v":-17536.9028710133,"d":"(17,537)"},{"v":-28183.552033884145,"d":"(28,184)"},{"v":-30810.20145602205,"d":"(30,810)"},{"v":-31215.954353350862,"d":"(31,216)"},{"v":-22494.866386431633,"d":"(22,495)"},{"v":-31582.481154826353,"d":"(31,582)"},{"v":-32426.834980994325,"d":"(32,427)"},{"v":-32880.855749775226,"d":"(32,881)"},{"v":-23924.47678105838,"d":"(23,924)"},{"v":-33322.021739664764,"d":"(33,322)"},{"v":-34526.092064589015,"d":"(34,526)"},{"v":-35092.96268140296,"d":"(35,093)"},{"v":-25890.795005615713,"d":"(25,891)"},{"v":-35597.612116038625,"d":"(35,598)"},{"v":-36883.26011827811,"d":"(36,883)"},{"v":-37426.99596193817,"d":"(37,427)"},{"v":-28095.834846629725,"d":"(28,096)"},{"v":-38000.63665840286,"d":"(38,001)"},{"v":-39297.116528297,"d":"(39,297)"},{"v":-39889.80064576807,"d":"(39,890)"},{"v":-30603.51057789079,"d":"(30,604)"},{"v":-40538.87328932474,"d":"(40,539)"},{"v":-41711.82826188908,"d":"(41,712)"},{"v":-41922.15930786684,"d":"(41,922)"},{"v":-32231.2424349551,"d":"(32,231)"},{"v":-35795.5276177626,"d":"(35,796)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DH224:DH225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"$f":"NTBInputs!C780","v":"CASHFLOW AVAILABLE AFTER DEBT SERVICE"},null,null,{"$f":"SUM(G215,G226)","v":{"v":1349146.913535445,"d":"1,349,147"}},{"$nulls":11},{"$f":"SUM(S215,S226)","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-284589.6635752813,"d":"(284,590)"},{"v":-100793.78857337576,"d":"(100,794)"},{"v":-229314.36703007287,"d":"(229,314)"},{"v":124156.08872439683,"d":"124,156"},{"v":102445.33318491271,"d":"102,445"},{"v":80119.94815866454,"d":"80,120"},{"v":63677.75712473231,"d":"63,678"},{"v":47487.076505127334,"d":"47,487"},{"v":86865.52823941543,"d":"86,866"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.4710400001,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000013,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU215,AU226)","v":0},{"$f":"SUM(AV215,AV226)","v":0},{"v":1428840.112694002,"d":"1,428,840"},{"v":-1546723.8021062636,"d":"(1,546,724)"},{"v":-72190.54013081515,"d":"(72,191)"},{"v":-111999.76557538458,"d":"(112,000)"},{"v":-91861.0020851726,"d":"(91,861)"},{"v":-22060.34210549343,"d":"(22,060)"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.41704000003,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":64415.13469750201,"d":"64,415"},{"v":58652.24264912215,"d":"58,652"},{"v":-356193.9511491534,"d":"(356,194)"},{"v":41549.342728986725,"d":"41,549"},{"v":42824.13676611586,"d":"42,824"},{"v":42506.10462397796,"d":"42,506"},{"v":28696.510286649158,"d":"28,697"},{"v":28517.598253568387,"d":"28,518"},{"v":31445.581565173634,"d":"31,446"},{"v":35496.39861900568,"d":"35,496"},{"v":22855.5152902248,"d":"22,856"},{"v":22911.894258941647,"d":"22,912"},{"v":25578.64818033525,"d":"25,579"},{"v":31099.275455410985,"d":"31,099"},{"v":17302.53347859702,"d":"17,303"},{"v":17604.701154384267,"d":"17,605"},{"v":20001.143563961377,"d":"20,001"},{"v":25211.569961721878,"d":"25,212"},{"v":13158.85963806184,"d":"13,159"},{"v":13590.020753370285,"d":"13,590"},{"v":15809.582141597159,"d":"15,810"},{"v":21119.294591703,"d":"21,119"},{"v":9025.617514231919,"d":"9,026"},{"v":9411.907582109197,"d":"9,412"},{"v":11620.388390675253,"d":"11,620"},{"v":17429.163018110936,"d":"17,429"},{"v":5879.633892133148,"d":"5,880"},{"v":6670.550765044885,"d":"6,671"},{"v":15263.095982237392,"d":"15,263"},{"v":59052.2476,"d":"59,052"},{"v":46409.76200000002,"d":"46,410"},{"v":37509.76200000002,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":56595.021680000005,"d":"56,595"},{"v":45435.34015999998,"d":"45,435"},{"v":36535.34015999998,"d":"36,535"},{"v":48719.76767999999,"d":"48,720"},{"v":56721.237920000014,"d":"56,721"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":57941.869360000026,"d":"57,942"},{"v":45713.74640000002,"d":"45,714"},{"v":36813.74640000002,"d":"36,814"},{"v":48994.92720000002,"d":"48,995"},{"v":56370.05104000002,"d":"56,370"},{"v":45156.93392000001,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.60816000002,"d":"48,445"},{"v":55470.16848000001,"d":"55,470"},{"$f":"SUM(DH215,DH226)","v":{"v":44043.308960000024,"d":"44,043"}},{"v":35143.308960000024,"d":"35,143"},{"v":47343.97008000003,"d":"47,344"},{"v":54382.517280000015,"d":"54,383"},{"v":42929.68400000001,"d":"42,930"},{"v":34029.68400000001,"d":"34,030"},{"v":46243.33200000001,"d":"46,243"},{"v":45901.394,"d":"45,901"},{"v":24656.16840000001,"d":"24,656"},{"v":15756.16840000001,"d":"15,756"},{"v":27977.933200000014,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.76216,"d":"24,378"},{"v":15477.762159999998,"d":"15,478"},{"v":27702.77368,"d":"27,703"},{"v":35299.756720000005,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000002,"d":"15,199"},{"v":27427.614159999997,"d":"27,428"},{"v":35027.843920000014,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.45464000001,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736080000002,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"v":-58740,"d":"(58,740)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C782","v":"EQUITY CASHFLOWS"}]
[{"$nulls":4},{"$f":"NTBInputs!D783","v":"Shareholder loan interest"},null,{"$f":"SUM(S230:AQ230)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU230:$EP230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU230:$EP230)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU230:$MH230)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU230:$MH230)","v":0}]
[{"$nulls":4},{"$f":"NTBInputs!D784","v":"Shareholder loan repayments"},null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU231:$MH231)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU231:$MH231)","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C785","v":"NET SURPLUS/ DEFICIT"},null,null,{"$f":"SUM(G227:G231)","v":{"v":1349146.913535445,"d":"1,349,147"}},{"$nulls":11},{"$f":"SUM(S227:S231)","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-284589.6635752813,"d":"(284,590)"},{"v":-100793.78857337576,"d":"(100,794)"},{"v":-229314.36703007287,"d":"(229,314)"},{"v":124156.08872439683,"d":"124,156"},{"v":102445.33318491271,"d":"102,445"},{"v":80119.94815866454,"d":"80,120"},{"v":63677.75712473231,"d":"63,678"},{"v":47487.076505127334,"d":"47,487"},{"v":86865.52823941543,"d":"86,866"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42767999996,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27535999997,"d":"189,880"},{"v":187892.4710400001,"d":"187,892"},{"v":185328.64448000002,"d":"185,329"},{"v":180913.10528000013,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":103961.93952000001,"d":"103,962"},{"v":102858.05472000001,"d":"102,858"},{"v":101754.16992000001,"d":"101,754"},{"v":101765.53344000003,"d":"101,766"},{"v":38571.64591999998,"d":"38,572"},{"v":-279460,"d":"(279,460)"},{"$nulls":3},{"$f":"SUM(AU227:AU231)","v":0},0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-1546723.8021062636,"d":"(1,546,724)"},{"v":-72190.54013081515,"d":"(72,191)"},{"v":-111999.76557538458,"d":"(112,000)"},{"v":-91861.0020851726,"d":"(91,861)"},{"v":-22060.34210549343,"d":"(22,060)"},{"v":-58668.55380923071,"d":"(58,669)"},{"v":62519.41704000003,"d":"62,519"},{"v":-286380.58295999997,"d":"(286,381)"},{"v":64415.13469750201,"d":"64,415"},{"v":58652.24264912215,"d":"58,652"},{"v":-356193.9511491534,"d":"(356,194)"},{"v":41549.342728986725,"d":"41,549"},{"v":42824.13676611586,"d":"42,824"},{"v":42506.10462397796,"d":"42,506"},{"v":28696.510286649158,"d":"28,697"},{"v":28517.598253568387,"d":"28,518"},{"v":31445.581565173634,"d":"31,446"},{"v":35496.39861900568,"d":"35,496"},{"v":22855.5152902248,"d":"22,856"},{"v":22911.894258941647,"d":"22,912"},{"v":25578.64818033525,"d":"25,579"},{"v":31099.275455410985,"d":"31,099"},{"v":17302.53347859702,"d":"17,303"},{"v":17604.701154384267,"d":"17,605"},{"v":20001.143563961377,"d":"20,001"},{"v":25211.569961721878,"d":"25,212"},{"v":13158.85963806184,"d":"13,159"},{"v":13590.020753370285,"d":"13,590"},{"v":15809.582141597159,"d":"15,810"},{"v":21119.294591703,"d":"21,119"},{"v":9025.617514231919,"d":"9,026"},{"v":9411.907582109197,"d":"9,412"},{"v":11620.388390675253,"d":"11,620"},{"v":17429.163018110936,"d":"17,429"},{"v":5879.633892133148,"d":"5,880"},{"v":6670.550765044885,"d":"6,671"},{"v":15263.095982237392,"d":"15,263"},{"v":59052.2476,"d":"59,052"},{"v":46409.76200000002,"d":"46,410"},{"v":37509.76200000002,"d":"37,510"},{"v":49682.826000000015,"d":"49,683"},{"v":57049.83304000003,"d":"57,050"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":56595.021680000005,"d":"56,595"},{"v":45435.34015999998,"d":"45,435"},{"v":36535.34015999998,"d":"36,535"},{"v":48719.76767999999,"d":"48,720"},{"v":56721.237920000014,"d":"56,721"},{"v":45852.949519999995,"d":"45,853"},{"v":36952.949519999995,"d":"36,953"},{"v":49132.50696,"d":"49,133"},{"v":57941.869360000026,"d":"57,942"},{"v":45713.74640000002,"d":"45,714"},{"v":36813.74640000002,"d":"36,814"},{"v":48994.92720000002,"d":"48,995"},{"v":56370.05104000002,"d":"56,370"},{"v":45156.93392000001,"d":"45,157"},{"v":36256.93392000001,"d":"36,257"},{"v":48444.60816000002,"d":"48,445"},{"$f":"SUM(DG227:DG231)","v":{"v":55470.16848000001,"d":"55,470"}},{"v":44043.308960000024,"d":"44,043"},{"v":35143.308960000024,"d":"35,143"},{"v":47343.97008000003,"d":"47,344"},{"v":54382.517280000015,"d":"54,383"},{"v":42929.68400000001,"d":"42,930"},{"v":34029.68400000001,"d":"34,030"},{"v":46243.33200000001,"d":"46,243"},{"v":45901.394,"d":"45,901"},{"v":24656.16840000001,"d":"24,656"},{"v":15756.16840000001,"d":"15,756"},{"v":27977.933200000014,"d":"27,978"},{"v":35571.66952000001,"d":"35,572"},{"v":24377.76216,"d":"24,378"},{"v":15477.762159999998,"d":"15,478"},{"v":27702.77368,"d":"27,703"},{"v":35299.756720000005,"d":"35,300"},{"v":24099.35592,"d":"24,099"},{"v":15199.355920000002,"d":"15,199"},{"v":27427.614159999997,"d":"27,428"},{"v":35027.843920000014,"d":"35,028"},{"v":23820.949680000005,"d":"23,821"},{"v":14920.949680000005,"d":"14,921"},{"v":27152.45464000001,"d":"27,152"},{"v":35871.17944000001,"d":"35,871"},{"v":23542.543439999994,"d":"23,543"},{"v":14642.543439999994,"d":"14,643"},{"v":26877.295119999995,"d":"26,877"},{"v":-26490.736080000002,"d":"(26,491)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"},{"v":-58740,"d":"(58,740)"},{"v":-72090,"d":"(72,090)"},{"v":-80990,"d":"(80,990)"},{"v":-67640,"d":"(67,640)"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C787","v":"BALANCE BROUGHT FORWARD"},null,null,{"$f":"F239","v":0},{"$nulls":11},{"$f":"R239","v":"-"},0,{"v":-190074.2295430768,"d":"(190,074)"},{"v":-474663.8931183581,"d":"(474,664)"},{"v":-575457.6816917339,"d":"(575,458)"},{"v":-804772.0487218067,"d":"(804,772)"},{"v":-680615.95999741,"d":"(680,616)"},{"v":-578170.6268124973,"d":"(578,171)"},{"v":-498050.67865383276,"d":"(498,051)"},{"v":-434372.92152910045,"d":"(434,373)"},{"v":-386885.84502397315,"d":"(386,886)"},{"v":-300020.3167845577,"d":"(300,020)"},{"v":-109368.13374455768,"d":"(109,368)"},{"v":79165.29393544229,"d":"79,165"},{"v":266576.97985544225,"d":"266,577"},{"v":456457.2552154422,"d":"456,457"},{"v":644349.7262554422,"d":"644,350"},{"v":829678.3707354423,"d":"829,678"},{"v":1010591.4760154424,"d":"1,010,591"},{"v":1179695.5700154426,"d":"1,179,696"},{"v":1283657.5095354426,"d":"1,283,658"},{"v":1386515.5642554425,"d":"1,386,516"},{"v":1488269.7341754425,"d":"1,488,270"},{"v":1590035.2676154426,"d":"1,590,035"},{"v":1628606.9135354427,"d":"1,628,607"},{"$nulls":3},{"$f":"AT239","v":"-"},{"$f":"AU239","v":0},0,{"v":1428840.112694002,"d":"1,428,840"},{"v":-117883.68941226159,"d":"(117,884)"},{"v":-190074.22954307674,"d":"(190,074)"},{"v":-302073.9951184613,"d":"(302,074)"},{"v":-393934.9972036339,"d":"(393,935)"},{"v":-415995.3393091273,"d":"(415,995)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-412144.47607835795,"d":"(412,144)"},{"v":-698525.0590383579,"d":"(698,525)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-931651.6328408872,"d":"(931,652)"},{"v":-890102.2901119004,"d":"(890,102)"},{"v":-847278.1533457845,"d":"(847,278)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-776075.5384351575,"d":"(776,076)"},{"v":-747557.9401815891,"d":"(747,558)"},{"v":-716112.3586164154,"d":"(716,112)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-657760.4447071849,"d":"(657,760)"},{"v":-634848.5504482433,"d":"(634,849)"},{"v":-609269.902267908,"d":"(609,270)"},{"v":-578170.626812497,"d":"(578,171)"},{"v":-560868.0933339,"d":"(560,868)"},{"v":-543263.3921795157,"d":"(543,263)"},{"v":-523262.2486155543,"d":"(523,262)"},{"v":-498050.6786538324,"d":"(498,051)"},{"v":-484891.81901577057,"d":"(484,892)"},{"v":-471301.79826240026,"d":"(471,302)"},{"v":-455492.2161208031,"d":"(455,492)"},{"v":-434372.9215291001,"d":"(434,373)"},{"v":-425347.30401486816,"d":"(425,347)"},{"v":-415935.39643275895,"d":"(415,935)"},{"v":-404315.0080420837,"d":"(404,315)"},{"v":-386885.8450239728,"d":"(386,886)"},{"v":-381006.21113183966,"d":"(381,006)"},{"v":-374335.6603667948,"d":"(374,336)"},{"v":-359072.5643845574,"d":"(359,073)"},{"v":-300020.3167845574,"d":"(300,020)"},{"v":-253610.5547845574,"d":"(253,611)"},{"v":-216100.7927845574,"d":"(216,101)"},{"v":-166417.9667845574,"d":"(166,418)"},{"v":-109368.13374455736,"d":"(109,368)"},{"v":-63515.184224557364,"d":"(63,515)"},{"v":-26562.23470455737,"d":"(26,562)"},{"v":22570.27225544263,"d":"22,570"},{"v":79165.29393544263,"d":"79,165"},{"v":124600.63409544261,"d":"124,601"},{"v":161135.9742554426,"d":"161,136"},{"v":209855.74193544258,"d":"209,856"},{"v":266576.9798554426,"d":"266,577"},{"v":312429.92937544256,"d":"312,430"},{"v":349382.8788954426,"d":"349,383"},{"v":398515.3858554426,"d":"398,515"},{"v":456457.2552154426,"d":"456,457"},{"v":502171.0016154426,"d":"502,171"},{"v":538984.7480154426,"d":"538,985"},{"v":587979.6752154427,"d":"587,980"},{"v":644349.7262554427,"d":"644,350"},{"v":689506.6601754427,"d":"689,507"},{"v":725763.5940954427,"d":"725,764"},{"v":774208.2022554427,"d":"774,208"},{"$f":"DG239","v":{"v":829678.3707354427,"d":"829,678"}},{"v":873721.6796954428,"d":"873,722"},{"v":908864.9886554428,"d":"908,865"},{"v":956208.9587354428,"d":"956,209"},{"v":1010591.4760154429,"d":"1,010,591"},{"v":1053521.1600154429,"d":"1,053,521"},{"v":1087550.8440154428,"d":"1,087,551"},{"v":1133794.1760154427,"d":"1,133,794"},{"v":1179695.5700154428,"d":"1,179,696"},{"v":1204351.7384154429,"d":"1,204,352"},{"v":1220107.906815443,"d":"1,220,108"},{"v":1248085.840015443,"d":"1,248,086"},{"v":1283657.509535443,"d":"1,283,658"},{"v":1308035.271695443,"d":"1,308,035"},{"v":1323513.033855443,"d":"1,323,513"},{"v":1351215.807535443,"d":"1,351,216"},{"v":1386515.564255443,"d":"1,386,516"},{"v":1410614.920175443,"d":"1,410,615"},{"v":1425814.276095443,"d":"1,425,814"},{"v":1453241.8902554428,"d":"1,453,242"},{"v":1488269.7341754427,"d":"1,488,270"},{"v":1512090.6838554428,"d":"1,512,091"},{"v":1527011.6335354429,"d":"1,527,012"},{"v":1554164.088175443,"d":"1,554,164"},{"v":1590035.267615443,"d":"1,590,035"},{"v":1613577.811055443,"d":"1,613,578"},{"v":1628220.354495443,"d":"1,628,220"},{"v":1655097.6496154428,"d":"1,655,098"},{"v":1628606.913535443,"d":"1,628,607"},{"v":1556516.913535443,"d":"1,556,517"},{"v":1475526.913535443,"d":"1,475,527"},{"v":1407886.913535443,"d":"1,407,887"},{"v":1349146.913535443,"d":"1,349,147"},{"v":1277056.913535443,"d":"1,277,057"},{"v":1196066.913535443,"d":"1,196,067"}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C789","v":"DIVIDENDS"},null,null,{"$f":"SUM(S236:AQ236)","v":0},{"$nulls":11},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU236:$EP236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$10:$EP$10,AI$10,$AU236:$EP236)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU236:$MH236)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU236:$MH236)","v":0}]
[{"$nulls":3},{"$f":"NTBInputs!C790","v":"RETURN OF SHARE CAPITAL"},null,null,0,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU237:$MH237)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU237:$MH237)","v":0}]
[]
[{"$nulls":3},{"$f":"NTBInputs!C792","v":"BALANCE CARRIED FORWARD"},null,null,{"$f":"SUM(G232:G238)","v":{"v":1349146.913535445,"d":"1,349,147"}},{"$nulls":4},"Actuals",{"$f":"$M$152","v":"-"},{"$nulls":4},{"$f":"AT239","v":"-"},{"$f":"SUM(S232:S238)","v":0},{"v":-190074.2295430768,"d":"(190,074)"},{"v":-474663.8931183581,"d":"(474,664)"},{"v":-575457.6816917339,"d":"(575,458)"},{"v":-804772.0487218067,"d":"(804,772)"},{"v":-680615.95999741,"d":"(680,616)"},{"v":-578170.6268124973,"d":"(578,171)"},{"v":-498050.67865383276,"d":"(498,051)"},{"v":-434372.92152910045,"d":"(434,373)"},{"v":-386885.84502397315,"d":"(386,886)"},{"v":-300020.3167845577,"d":"(300,020)"},{"v":-109368.13374455768,"d":"(109,368)"},{"v":79165.29393544229,"d":"79,165"},{"v":266576.97985544225,"d":"266,577"},{"v":456457.2552154422,"d":"456,457"},{"v":644349.7262554422,"d":"644,350"},{"v":829678.3707354423,"d":"829,678"},{"v":1010591.4760154424,"d":"1,010,591"},{"v":1179695.5700154426,"d":"1,179,696"},{"v":1283657.5095354426,"d":"1,283,658"},{"v":1386515.5642554425,"d":"1,386,516"},{"v":1488269.7341754425,"d":"1,488,270"},{"v":1590035.2676154426,"d":"1,590,035"},{"v":1628606.9135354427,"d":"1,628,607"},{"v":1349146.9135354427,"d":"1,349,147"},null,null,{"$f":"M239","v":"-"},{"$f":"SUM(AU232:AU238)","v":0},{"$f":"SUM(AV232:AV238)","v":0},{"v":1428840.112694002,"d":"1,428,840"},{"v":-117883.68941226159,"d":"(117,884)"},{"v":-190074.22954307674,"d":"(190,074)"},{"v":-302073.9951184613,"d":"(302,074)"},{"v":-393934.9972036339,"d":"(393,935)"},{"v":-415995.3393091273,"d":"(415,995)"},{"v":-474663.893118358,"d":"(474,664)"},{"v":-412144.47607835795,"d":"(412,144)"},{"v":-698525.0590383579,"d":"(698,525)"},{"v":-634109.9243408559,"d":"(634,110)"},{"v":-575457.6816917338,"d":"(575,458)"},{"v":-931651.6328408872,"d":"(931,652)"},{"v":-890102.2901119004,"d":"(890,102)"},{"v":-847278.1533457845,"d":"(847,278)"},{"v":-804772.0487218066,"d":"(804,772)"},{"v":-776075.5384351575,"d":"(776,076)"},{"v":-747557.9401815891,"d":"(747,558)"},{"v":-716112.3586164154,"d":"(716,112)"},{"v":-680615.9599974097,"d":"(680,616)"},{"v":-657760.4447071849,"d":"(657,760)"},{"v":-634848.5504482433,"d":"(634,849)"},{"v":-609269.902267908,"d":"(609,270)"},{"v":-578170.626812497,"d":"(578,171)"},{"v":-560868.0933339,"d":"(560,868)"},{"v":-543263.3921795157,"d":"(543,263)"},{"v":-523262.2486155543,"d":"(523,262)"},{"v":-498050.6786538324,"d":"(498,051)"},{"v":-484891.81901577057,"d":"(484,892)"},{"v":-471301.79826240026,"d":"(471,302)"},{"v":-455492.2161208031,"d":"(455,492)"},{"v":-434372.9215291001,"d":"(434,373)"},{"v":-425347.30401486816,"d":"(425,347)"},{"v":-415935.39643275895,"d":"(415,935)"},{"v":-404315.0080420837,"d":"(404,315)"},{"v":-386885.8450239728,"d":"(386,886)"},{"v":-381006.21113183966,"d":"(381,006)"},{"v":-374335.6603667948,"d":"(374,336)"},{"v":-359072.5643845574,"d":"(359,073)"},{"v":-300020.3167845574,"d":"(300,020)"},{"v":-253610.5547845574,"d":"(253,611)"},{"v":-216100.7927845574,"d":"(216,101)"},{"v":-166417.9667845574,"d":"(166,418)"},{"v":-109368.13374455736,"d":"(109,368)"},{"v":-63515.184224557364,"d":"(63,515)"},{"v":-26562.23470455737,"d":"(26,562)"},{"v":22570.27225544263,"d":"22,570"},{"v":79165.29393544263,"d":"79,165"},{"v":124600.63409544261,"d":"124,601"},{"v":161135.9742554426,"d":"161,136"},{"v":209855.74193544258,"d":"209,856"},{"v":266576.9798554426,"d":"266,577"},{"v":312429.92937544256,"d":"312,430"},{"v":349382.8788954426,"d":"349,383"},{"v":398515.3858554426,"d":"398,515"},{"v":456457.2552154426,"d":"456,457"},{"v":502171.0016154426,"d":"502,171"},{"v":538984.7480154426,"d":"538,985"},{"v":587979.6752154427,"d":"587,980"},{"v":644349.7262554427,"d":"644,350"},{"v":689506.6601754427,"d":"689,507"},{"v":725763.5940954427,"d":"725,764"},{"v":774208.2022554427,"d":"774,208"},{"v":829678.3707354427,"d":"829,678"},{"$f":"SUM(DH232:DH238)","v":{"v":873721.6796954428,"d":"873,722"}},{"v":908864.9886554428,"d":"908,865"},{"v":956208.9587354428,"d":"956,209"},{"v":1010591.4760154429,"d":"1,010,591"},{"v":1053521.1600154429,"d":"1,053,521"},{"v":1087550.8440154428,"d":"1,087,551"},{"v":1133794.1760154427,"d":"1,133,794"},{"v":1179695.5700154428,"d":"1,179,696"},{"v":1204351.7384154429,"d":"1,204,352"},{"v":1220107.906815443,"d":"1,220,108"},{"v":1248085.840015443,"d":"1,248,086"},{"v":1283657.509535443,"d":"1,283,658"},{"v":1308035.271695443,"d":"1,308,035"},{"v":1323513.033855443,"d":"1,323,513"},{"v":1351215.807535443,"d":"1,351,216"},{"v":1386515.564255443,"d":"1,386,516"},{"v":1410614.920175443,"d":"1,410,615"},{"v":1425814.276095443,"d":"1,425,814"},{"v":1453241.8902554428,"d":"1,453,242"},{"v":1488269.7341754427,"d":"1,488,270"},{"v":1512090.6838554428,"d":"1,512,091"},{"v":1527011.6335354429,"d":"1,527,012"},{"v":1554164.088175443,"d":"1,554,164"},{"v":1590035.267615443,"d":"1,590,035"},{"v":1613577.811055443,"d":"1,613,578"},{"v":1628220.354495443,"d":"1,628,220"},{"v":1655097.6496154428,"d":"1,655,098"},{"v":1628606.913535443,"d":"1,628,607"},{"v":1556516.913535443,"d":"1,556,517"},{"v":1475526.913535443,"d":"1,475,527"},{"v":1407886.913535443,"d":"1,407,887"},{"v":1349146.913535443,"d":"1,349,147"},{"v":1277056.913535443,"d":"1,277,057"},{"v":1196066.913535443,"d":"1,196,067"},{"v":1128426.913535443,"d":"1,128,427"}]
[]
[{"$f":"IF(COUNTIF(AU241:EP241,\"=1\")>0,1,0)","v":0},null,null,"Direct / Indirect Check",null,null,{"$f":"IF(ABS(G239-G153)<Tolerance_2,0,1)","v":0},{"$nulls":11},{"$f":"IF(ABS(S239-S153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(ABS(AU239-AU153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(CA239-CA153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(DG239-DG153)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(COUNTIF(AU242:EP242,\"=1\")>0,1,0)","v":0},null,null,"Cash Check",null,null,{"$f":"IF(ABS(G239-G77)<Tolerance_2,0,1)","v":0},{"$nulls":11},{"$f":"IF(ABS(S239-S77)<Tolerance_2,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU242:$MH242)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU242:$MH242)","v":0}]
[]
[null,"Ratios"]
[null,null,"ADSCR"]
[]
[{"$nulls":4},"FFR"]
[{"$nulls":4},"FFR Flag",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU248:$EP248)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU248:$MH248)>0,1,0)","v":0}]
[{"$nulls":4},"FFR CFADS",{"$nulls":13},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU249:$EP249)","v":0},{"v":230328.86018953857,"d":"230,329"},{"v":429409.94138256426,"d":"429,410"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU249:$MH249)","v":{"v":106044.21944861542,"d":"106,044"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU249:$MH249)","v":{"v":124284.64074092313,"d":"124,285"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU249:$MH249)","v":{"v":131057.79815630772,"d":"131,058"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU249:$MH249)","v":{"v":124827.79815630772,"d":"124,828"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU249:$MH249)","v":{"v":127671.21944861542,"d":"127,671"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU249:$MH249)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU249:$MH249)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU249:$MH249)","v":0}]
[{"$nulls":4},{"$f":"E249&\" - incl negative values\"","v":"FFR CFADS - incl negative values"},{"$nulls":13},0,{"v":220983.86018953857,"d":"220,984"},{"v":429409.94138256426,"d":"429,410"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU250:$MH250)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU250:$MH250)","v":{"v":106044.21944861542,"d":"106,044"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU250:$MH250)","v":{"v":124284.64074092313,"d":"124,285"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU250:$MH250)","v":{"v":131057.79815630772,"d":"131,058"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU250:$MH250)","v":{"v":124827.79815630772,"d":"124,828"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU250:$MH250)","v":{"v":127671.21944861542,"d":"127,671"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU250:$MH250)","v":{"v":45853.12562133335,"d":"45,853"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU250:$MH250)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU250:$MH250)","v":0}]
[{"$nulls":4},"FFR Debt Interest",{"$nulls":13},0,{"v":11520.949790494406,"d":"11,521"},{"v":8325.884275414088,"d":"8,326"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU218","v":0},{"$f":"-AV218","v":0},0,{"v":5613.203257032978,"d":"5,613"},{"v":5907.746533461427,"d":"5,908"},{"v":4521.326921684218,"d":"4,521"},{"v":2792.0024802576445,"d":"2,792"},{"v":1012.5548734722252,"d":"1,013"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DH218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Debt Repayments",{"$nulls":13},0,{"v":163504.36604043073,"d":"163,504"},{"v":509034.57580238715,"d":"509,035"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU219","v":0},0,0,0,{"v":163504.36604043073,"d":"163,504"},{"v":198123.16851216197,"d":"198,123"},{"v":198155.46890743467,"d":"198,155"},{"v":112755.9383827905,"d":"112,756"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Debt Service",{"$nulls":13},0,{"v":175025.31583092516,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU218:AU219)","v":0},0,0,{"v":5613.203257032978,"d":"5,613"},{"v":169412.11257389217,"d":"169,412"},{"v":202644.4954338462,"d":"202,644"},{"v":200947.47138769232,"d":"200,947"},{"v":113768.49325626272,"d":"113,768"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DG218:DG219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU254:$EP254)","v":0},{"v":230328.86018953857,"d":"230,329"},{"v":429409.94138256426,"d":"429,410"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU254:$EP254)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU249,,,,-MIN(AU$15,(PeriodsInYear/3))))*AU$248","v":0},0,0,{"v":106044.21944861542,"d":"106,044"},{"v":230328.86018953857,"d":"230,329"},{"v":361386.6583458463,"d":"361,387"},{"v":486214.456502154,"d":"486,214"},{"v":507841.456502154,"d":"507,841"},{"v":429409.94138256426,"d":"429,410"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CA249,,,,-MIN(CA$15,(PeriodsInYear/3))))*CA$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG249,,,,-MIN(DG$15,(PeriodsInYear/3))))*DG$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Rolling Debt Service",{"$nulls":13},0,{"v":175025.31583092516,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU253,,,,-MIN(AU$15,(PeriodsInYear/3))))*AU$248","v":0},0,0,{"v":5613.203257032978,"d":"5,613"},{"v":175025.31583092516,"d":"175,025"},{"v":377669.8112647714,"d":"377,670"},{"v":578617.2826524638,"d":"578,617"},{"v":686772.5726516934,"d":"686,773"},{"v":517360.46007780125,"d":"517,360"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CA253,,,,-MIN(CA$15,(PeriodsInYear/3))))*CA$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG253,,,,-MIN(DG$15,(PeriodsInYear/3))))*DG$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FFR Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S254=0,S255<=0),0,S254/S255)","v":0},{"$f":"IF(OR(T254=0,T255<=0),0,T254/T255)","v":{"v":1.3159745440027473,"d":"1.32"}},{"v":0.8300014680634641,"d":"0.83"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU254=0,AU255<=0),FALSE,AU254/AU255)","v":false},{"$f":"IF(OR(AV254=0,AV255<=0),FALSE,AV254/AV255)","v":false},false,{"v":18.891925802927037,"d":"18.89"},{"v":1.3159745440027473,"d":"1.32"},{"v":0.9568852144565255,"d":"0.96"},{"v":0.8403040681282071,"d":"0.84"},{"v":0.7394608881093351,"d":"0.74"},{"v":0.8300014680634641,"d":"0.83"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(DH254=0,DH255<=0),FALSE,DH254/DH255)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[{"$nulls":4},"FFR Min ADSCR",{"$f":"MIN($AU$256:$EP$256)","v":{"v":0.7394608881093351,"d":"0.74"}}]
[{"$nulls":4},"FFR Average ADSCR",{"$f":"IFERROR(AVERAGE($AU$256:$EP$256),0)","v":{"v":3.929091997614553,"d":"3.93"}}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU249=0,AU253<=0),\"n/a\",AU249/AU253)","v":"n/a"},{"$f":"IF(OR(AV249=0,AV253<=0),\"n/a\",AV249/AV253)","v":"n/a"},"n/a",{"v":18.891925802927037,"d":"18.89"},{"v":0.7336231090720513,"d":"0.73"},{"v":0.6467375187059639,"d":"0.65"},{"v":0.6211961628294129,"d":"0.62"},{"v":1.1222019013738445,"d":"1.12"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH249=0,DH253<=0),\"n/a\",DH249/DH253)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[{"$nulls":4},"CM"]
[{"$nulls":4},"CM Flag",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU262:$EP262)","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU262:$MH262)>0,1,0)","v":0}]
[{"$nulls":4},"CM Contracted CFADS",{"$nulls":13},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU263:$EP263)","v":0},0,0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":9256.000000000002,"d":"9,256"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU265:$MH265)","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU265:$MH265)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU265:$MH265)","v":0}]
[{"$nulls":4},{"$f":"E263&\" - incl negative values\"","v":"CM Contracted CFADS - incl negative values"},{"$nulls":13},0,{"v":-96022.88659569228,"d":"(96,023)"},{"v":-195502.60910153843,"d":"(195,503)"},{"v":-52131.75,"d":"(52,132)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8365.999999999996,"d":"(8,366)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-4005,"d":"(4,005)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-51604.81829784614,"d":"(51,605)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-40413.06829784614,"d":"(40,413)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-40413.06829784614,"d":"(40,413)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-43083.06829784614,"d":"(43,083)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-40413.06829784614,"d":"(40,413)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-71593.40420799999,"d":"(71,593)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8610.75,"d":"(8,611)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU268:$MH268)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU268:$MH268)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU268:$MH268)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU268:$MH268)","v":0}]
[{"$nulls":4},"CM Debt Interest",{"$nulls":13},0,0,0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12207.656243658801,"d":"12,208"},{"v":6279.612851918268,"d":"6,280"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU220","v":0},{"$f":"-AV220","v":0},0,0,0,0,0,0,0,0,0,0,{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":3085.333333333334,"d":"3,085"},{"v":2951.656243658799,"d":"2,952"},{"v":2517.3817980717868,"d":"2,517"},{"v":2064.933122520044,"d":"2,065"},{"v":1697.2979313264368,"d":"1,697"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DH220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Debt Repayments",{"$nulls":13},0,0,0,{"v":30598.76716004254,"d":"30,599"},{"v":88369.51977673959,"d":"88,370"},{"v":105378.80354226984,"d":"105,379"},{"v":112312.11300175406,"d":"112,312"},{"v":121123.29658800206,"d":"121,123"},{"v":130479.2506619344,"d":"130,479"},{"v":140536.35653121388,"d":"140,536"},{"v":103669.31650866626,"d":"103,669"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU221","v":0},0,0,0,0,0,0,0,0,0,0,{"v":9773.243222498017,"d":"9,773"},{"v":20825.523937544524,"d":"20,826"},{"v":21094.863415820102,"d":"21,095"},{"v":14451.569537679965,"d":"14,452"},{"v":25098.218700550813,"d":"25,098"},{"v":27724.868122688717,"d":"27,725"},{"v":28130.62102001753,"d":"28,131"},{"v":19409.5330530983,"d":"19,410"},{"v":28497.14782149302,"d":"28,497"},{"v":29341.50164766099,"d":"29,342"},{"v":29795.522416441894,"d":"29,796"},{"v":20839.143447725048,"d":"20,839"},{"v":30236.68840633143,"d":"30,237"},{"v":31440.758731255683,"d":"31,441"},{"v":32007.629348069626,"d":"32,008"},{"v":22805.461672282378,"d":"22,805"},{"v":32512.278782705293,"d":"32,512"},{"v":33797.92678494477,"d":"33,798"},{"v":34341.662628604834,"d":"34,342"},{"v":25010.50151329639,"d":"25,011"},{"v":34915.30332506952,"d":"34,915"},{"v":36211.78319496367,"d":"36,212"},{"v":36804.46731243473,"d":"36,804"},{"v":27518.177244557457,"d":"27,518"},{"v":37453.53995599141,"d":"37,454"},{"v":38760.17201823028,"d":"38,760"},{"v":39404.77750979505,"d":"39,405"},{"v":30166.309312435056,"d":"30,166"},{"v":34098.22968643616,"d":"34,098"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Debt Service",{"$nulls":13},0,0,0,{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},{"v":109948.92936058453,"d":"109,949"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU220:AU221)","v":0},{"$f":"-SUM(AV220:AV221)","v":0},0,0,0,0,0,0,0,0,0,{"v":9773.243222498017,"d":"9,773"},{"v":23910.85727087786,"d":"23,911"},{"v":24180.196749153438,"d":"24,180"},{"v":17536.9028710133,"d":"17,537"},{"v":28183.552033884145,"d":"28,184"},{"v":30810.20145602205,"d":"30,810"},{"v":31215.954353350862,"d":"31,216"},{"v":22494.866386431633,"d":"22,495"},{"v":31582.481154826353,"d":"31,582"},{"v":32426.834980994325,"d":"32,427"},{"v":32880.855749775226,"d":"32,881"},{"v":23924.47678105838,"d":"23,924"},{"v":33322.021739664764,"d":"33,322"},{"v":34526.092064589015,"d":"34,526"},{"v":35092.96268140296,"d":"35,093"},{"v":25890.795005615713,"d":"25,891"},{"v":35597.612116038625,"d":"35,598"},{"v":36883.26011827811,"d":"36,883"},{"v":37426.99596193817,"d":"37,427"},{"v":28095.834846629725,"d":"28,096"},{"v":38000.63665840286,"d":"38,001"},{"v":39297.116528297,"d":"39,297"},{"v":39889.80064576807,"d":"39,890"},{"v":30603.51057789079,"d":"30,604"},{"v":40538.87328932474,"d":"40,539"},{"v":41711.82826188908,"d":"41,712"},{"v":41922.15930786684,"d":"41,922"},{"v":32231.2424349551,"d":"32,231"},{"v":35795.5276177626,"d":"35,796"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DH220:DH221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU268:$EP268)","v":0},0,0,{"v":3085.333333333334,"d":"3,085"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU268:$EP268)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU263,,,,-MIN(AU$15,(PeriodsInYear/3))))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BG263,,,,-MIN(BG$15,(PeriodsInYear/3))))*BG$262","v":{"v":3085.333333333334,"d":"3,085"}},{"v":6170.666666666668,"d":"6,171"},{"v":9256.000000000002,"d":"9,256"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"$f":"SUM(OFFSET(CA263,,,,-MIN(CA$15,(PeriodsInYear/3))))*CA$262","v":{"v":12341.333333333336,"d":"12,341"}},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},{"v":12341.333333333336,"d":"12,341"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG263,,,,-MIN(DG$15,(PeriodsInYear/3))))*DG$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Rolling Debt Service",{"$nulls":13},0,0,0,{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU267,,,,-MIN(AU$15,(PeriodsInYear/3))))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,{"v":9773.243222498017,"d":"9,773"},{"v":33684.100493375874,"d":"33,684"},{"v":57864.29724252931,"d":"57,864"},{"v":75401.20011354261,"d":"75,401"},{"v":93811.50892492874,"d":"93,812"},{"v":100710.85311007293,"d":"100,711"},{"v":107746.61071427035,"d":"107,747"},{"v":112704.57422968869,"d":"112,705"},{"v":116103.5033506309,"d":"116,104"},{"v":117720.13687560317,"d":"117,720"},{"v":119385.03827202754,"d":"119,385"},{"v":120814.64866665428,"d":"120,815"},{"v":122554.18925149269,"d":"122,554"},{"v":124653.44633508738,"d":"124,653"},{"v":126865.55326671513,"d":"126,866"},{"v":128831.87149127245,"d":"128,832"},{"v":131107.4618676463,"d":"131,107"},{"v":133464.6299213354,"d":"133,465"},{"v":135798.66320187063,"d":"135,799"},{"v":138003.70304288462,"d":"138,004"},{"v":140406.72758524885,"d":"140,407"},{"$f":"SUM(OFFSET(CA267,,,,-MIN(CA$15,(PeriodsInYear/3))))*CA$262","v":{"v":142820.58399526775,"d":"142,821"}},{"v":145283.38867909767,"d":"145,283"},{"v":147791.06441035873,"d":"147,791"},{"v":150329.30104128062,"d":"150,329"},{"v":152744.01277487268,"d":"152,744"},{"v":154776.37143697147,"d":"154,776"},{"v":156404.10329403577,"d":"156,404"},{"v":151660.7576224736,"d":"151,661"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG267,,,,-MIN(DG$15,(PeriodsInYear/3))))*DG$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"CM Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S268=0,S269<=0),0,S268/S269)","v":0},{"$f":"IF(OR(T268=0,T269<=0),0,T268/T269)","v":0},0,{"v":0.09159613254152588,"d":"0.09"},{"v":0.12254223802319252,"d":"0.12"},{"v":0.10483621291040995,"d":"0.10"},{"v":0.09900515145131213,"d":"0.10"},{"v":0.09246894357409426,"d":"0.09"},{"v":0.08641144706243643,"d":"0.09"},{"v":0.08079749319878782,"d":"0.08"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU268=0,AU269<=0),\"n/a\",AU268/AU269)","v":"n/a"},{"$f":"IF(OR(AV268=0,AV269<=0),\"n/a\",AV268/AV269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(BG268=0,BG269<=0),\"n/a\",BG268/BG269)","v":{"v":0.09159613254152588,"d":"0.09"}},{"v":0.10664031122340027,"d":"0.11"},{"v":0.12275666681779454,"d":"0.12"},{"v":0.13155457656276803,"d":"0.13"},{"v":0.12254223802319252,"d":"0.12"},{"v":0.1145403391486801,"d":"0.11"},{"v":0.10950161888001149,"d":"0.11"},{"v":0.10629595987351638,"d":"0.11"},{"v":0.10483621291040995,"d":"0.10"},{"v":0.10337420427183434,"d":"0.10"},{"v":0.10215096819413781,"d":"0.10"},{"v":0.10070103199824335,"d":"0.10"},{"v":0.09900515145131213,"d":"0.10"},{"v":0.09727883586640416,"d":"0.10"},{"v":0.0957941011838005,"d":"0.10"},{"v":0.09413143353954924,"d":"0.09"},{"v":0.09246894357409426,"d":"0.09"},{"v":0.0908796378576084,"d":"0.09"},{"v":0.0894275520237183,"d":"0.09"},{"v":0.0878970227821898,"d":"0.09"},{"v":0.08641144706243643,"d":"0.09"},{"v":0.08494662359915699,"d":"0.08"},{"v":0.08350527403379557,"d":"0.08"},{"v":0.08209532837476834,"d":"0.08"},{"v":0.08079749319878782,"d":"0.08"},{"v":0.07973654646865147,"d":"0.08"},{"v":0.07890671071545956,"d":"0.08"},{"v":0.08137459898528526,"d":"0.08"},"n/a","n/a","n/a",{"$f":"IF(OR(CL268=0,CL269<=0),\"n/a\",CL268/CL269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH268=0,DH269<=0),\"n/a\",DH268/DH269)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"CM Min ADSCR",{"$f":"MIN($AU270:$EP270)","v":{"v":0.07890671071545956,"d":"0.08"}}]
[{"$nulls":4},"CM Average ADSCR",{"$f":"IFERROR(AVERAGE($AU270:$EP270),0)","v":{"v":0.09718382004151901,"d":"0.10"}}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU263=0,AU263<=0),\"n/a\",AU263/AU267)","v":"n/a"},{"$f":"IF(OR(AV263=0,AV263<=0),\"n/a\",AV263/AV267)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"v":0.12903482708213496,"d":"0.13"},{"v":0.12759752806566196,"d":"0.13"},{"v":0.17593376413306555,"d":"0.18"},{"v":0.10947283470954763,"d":"0.11"},{"v":0.10013999219502948,"d":"0.10"},{"v":0.09883834716083702,"d":"0.10"},{"v":0.13715721979990658,"d":"0.14"},{"v":0.09769129025069778,"d":"0.10"},{"v":0.09514753244162365,"d":"0.10"},{"v":0.09383372977920215,"d":"0.09"},{"v":0.12896137130054486,"d":"0.13"},{"v":0.09259142069584322,"d":"0.09"},{"v":0.08936236767142677,"d":"0.09"},{"v":0.08791886172005547,"d":"0.09"},{"v":0.11916719176310056,"d":"0.12"},{"v":0.08667248025727059,"d":"0.09"},{"v":0.08365131833355334,"d":"0.08"},{"v":0.08243603992345526,"d":"0.08"},{"v":0.10981461665672623,"d":"0.11"},{"v":0.08119162215802224,"d":"0.08"},{"v":0.07851297005752705,"d":"0.08"},{"v":0.07734642147580295,"d":"0.08"},{"v":0.10081632058128336,"d":"0.10"},{"v":0.07610801887150145,"d":"0.08"},{"v":0.07396782787754992,"d":"0.07"},{"v":0.07359671792369628,"d":"0.07"},{"v":0.09572492712807308,"d":"0.10"},{"v":0.08619326319979476,"d":"0.09"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH263=0,DH263<=0),\"n/a\",DH263/DH267)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[{"$nulls":4},"Other"]
[{"$nulls":4},"Other Flag",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU276:$EP276)","v":0},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":1},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0},{"$f":"IF(SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU278:$MH278)>0,1,0)","v":0}]
[{"$nulls":4},"Other Contracted CFADS",{"$nulls":13},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU277:$EP277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU281:$MH281)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU281:$MH281)","v":0}]
[{"$nulls":4},{"$f":"E277&\" - incl negative values\"","v":"Other Contracted CFADS - incl negative values"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU282:$MH282)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU282:$MH282)","v":0}]
[{"$nulls":4},"Other Debt Interest",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU222","v":0},{"$f":"-AV222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DH222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Debt Repayments",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-AU223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Debt Service",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU222:AU223)","v":0},{"$f":"-SUM(AV222:AV223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DH222:DH223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU282:$EP282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU282:$EP282)","v":0},0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU277,,,,-MIN(AU$15,(PeriodsInYear/3))))*AU$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CA277,,,,-MIN(CA$15,(PeriodsInYear/3))))*CA$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG277,,,,-MIN(DG$15,(PeriodsInYear/3))))*DG$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Rolling Debt Service",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU281,,,,-MIN(AU$15,(PeriodsInYear/3))))*AU$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CA281,,,,-MIN(CA$15,(PeriodsInYear/3))))*CA$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG281,,,,-MIN(DG$15,(PeriodsInYear/3))))*DG$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Other Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S282=0,S283<=0),0,S282/S283)","v":0},{"$f":"IF(OR(T282=0,T283<=0),0,T282/T283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU282=0,AU283<=0),\"n/a\",AU282/AU283)","v":"n/a"},{"$f":"IF(OR(AV282=0,AV283<=0),\"n/a\",AV282/AV283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(CL282=0,CL283<=0),\"n/a\",CL282/CL283)","v":"n/a"},{"$f":"IF(OR(CM282=0,CM283<=0),\"n/a\",CM282/CM283)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"Other Min ADSCR",{"$f":"MIN($AU284:$EP284)","v":0}]
[{"$nulls":4},"Other Average ADSCR",{"$f":"IFERROR(AVERAGE($AU284:$EP284),0)","v":0}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU281=0,AU277<=0),\"n/a\",AU277/AU281)","v":"n/a"},{"$f":"IF(OR(AV281=0,AV277<=0),\"n/a\",AV277/AV281)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH281=0,DH277<=0),\"n/a\",DH277/DH281)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[{"$nulls":4},"CFADs including VAT"]
[{"$nulls":4},{"$f":"'Calculations M'!E987","v":"FFR CFADS Including VAT"},{"$nulls":13},{"$f":"SUMIF($AU$10:$EP$10,S$10,$AU290:$EP290)","v":0},{"v":220983.86018953857,"d":"220,984"},{"v":453962.4003372309,"d":"453,962"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"v":-236917.99999999997,"d":"(236,918)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU292:$MH292)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU292:$MH292)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-9345,"d":"(9,345)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU292:$MH292)","v":{"v":106044.21944861542,"d":"106,044"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU292:$MH292)","v":{"v":124284.64074092313,"d":"124,285"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":131057.79815630772,"d":"131,058"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU292:$MH292)","v":{"v":124827.79815630772,"d":"124,828"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU292:$MH292)","v":{"v":127671.21944861542,"d":"127,671"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU292:$MH292)","v":{"v":70405.58457600002,"d":"70,406"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-63901.99999999999,"d":"(63,902)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU292:$MH292)","v":{"v":-57671.99999999999,"d":"(57,672)"}}]
[{"$nulls":4},{"$f":"'Calculations M'!E988","v":"CM Contracted (during FFR) CFADS Including VAT"},{"$nulls":13},0,{"v":-96022.88659569228,"d":"(96,023)"},{"v":-158586.83375876918,"d":"(158,587)"},{"v":-33975.75,"d":"(33,976)"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":9968.00000000001,"d":"9,968"},{"v":1179.250000000009,"d":"1,179"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"v":-60342,"d":"(60,342)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU293:$MH293)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU293:$MH293)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-4005,"d":"(4,005)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-51604.81829784614,"d":"(51,605)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-40413.06829784614,"d":"(40,413)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-40413.06829784614,"d":"(40,413)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-43083.06829784614,"d":"(43,083)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-40413.06829784614,"d":"(40,413)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-34677.62886523076,"d":"(34,678)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-5629.249999999998,"d":"(5,629)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU293:$MH293)","v":{"v":489.5000000000023,"d":"490"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU293:$MH293)","v":{"v":3159.5000000000023,"d":"3,160"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-5629.249999999998,"d":"(5,629)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-17088,"d":"(17,088)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU293:$MH293)","v":{"v":-14418,"d":"(14,418)"}}]
[{"$nulls":4},{"$f":"'Calculations M'!E989","v":"CM Contracted (Island - post FFR) CFADS Including VAT"},{"$nulls":13},0,{"v":-314669.53865230764,"d":"(314,670)"},{"v":-549530.3625292308,"d":"(549,530)"},{"v":-52131.75,"d":"(52,132)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-8187.999999999995,"d":"(8,188)"},{"v":-16976.749999999996,"d":"(16,977)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"v":-78498,"d":"(78,498)"},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU294:$MH294)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU294:$MH294)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-13350,"d":"(13,350)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-156255.64432615382,"d":"(156,256)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-145063.89432615382,"d":"(145,064)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-145063.89432615382,"d":"(145,064)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-153963.89432615382,"d":"(153,964)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-145063.89432615382,"d":"(145,064)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-105438.67955076921,"d":"(105,439)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8610.75,"d":"(8,611)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8721.999999999998,"d":"(8,722)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU294:$MH294)","v":{"v":178.0000000000009,"d":"178"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-8610.75,"d":"(8,611)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-26299.5,"d":"(26,300)"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU294:$MH294)","v":{"v":-17399.5,"d":"(17,400)"}}]
[{"$nulls":4},{"$f":"'Calculations M'!E990","v":"Other CFADS Including VAT"},{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU295:$MH295)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU295:$MH295)","v":0}]
[]
[{"$nulls":4},"All"]
[{"$nulls":4},"CFADS",{"$nulls":13},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,S$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,T$15,'Financial Statements'!$AU298:$MH298)","v":{"v":59086.2456,"d":"59,086"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,U$15,'Financial Statements'!$AU298:$MH298)","v":{"v":43495.49615999999,"d":"43,495"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,V$15,'Financial Statements'!$AU298:$MH298)","v":{"v":38901.7932,"d":"38,902"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,W$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36535.340159999985,"d":"36,535"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,X$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36256.93392000001,"d":"36,257"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,Y$15,'Financial Statements'!$AU298:$MH298)","v":{"v":19028.033866666676,"d":"19,028"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,Z$15,'Financial Statements'!$AU298:$MH298)","v":{"v":18474.46810666667,"d":"18,474"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AA$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AB$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AC$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AD$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AE$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AF$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AG$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AH$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AI$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AJ$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AK$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AL$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AM$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AN$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AO$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AP$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AQ$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$nulls":3},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AU$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AV$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AW$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AX$15,'Financial Statements'!$AU298:$MH298)","v":{"v":58889.401150769285,"d":"58,889"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AY$15,'Financial Statements'!$AU298:$MH298)","v":{"v":97221.572443077,"d":"97,222"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,AZ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":90644.72985846161,"d":"90,645"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BA$15,'Financial Statements'!$AU298:$MH298)","v":{"v":109086.46930251972,"d":"109,086"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BB$15,'Financial Statements'!$AU298:$MH298)","v":{"v":91708.15115076929,"d":"91,708"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BC$15,'Financial Statements'!$AU298:$MH298)","v":{"v":91331.44619076927,"d":"91,331"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BD$15,'Financial Statements'!$AU298:$MH298)","v":{"v":62519.41704000004,"d":"62,519"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BE$15,'Financial Statements'!$AU298:$MH298)","v":{"v":53619.41704000004,"d":"53,619"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BF$15,'Financial Statements'!$AU298:$MH298)","v":{"v":74188.37792000003,"d":"74,188"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BG$15,'Financial Statements'!$AU298:$MH298)","v":{"v":82563.09992000002,"d":"82,563"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BH$15,'Financial Statements'!$AU298:$MH298)","v":{"v":67986.2456,"d":"67,986"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BI$15,'Financial Statements'!$AU298:$MH298)","v":{"v":59086.2456,"d":"59,086"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BJ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":71007.6888,"d":"71,008"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BK$15,'Financial Statements'!$AU298:$MH298)","v":{"v":73316.30608000001,"d":"73,316"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BL$15,'Financial Statements'!$AU298:$MH298)","v":{"v":59912.46464000002,"d":"59,912"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BM$15,'Financial Statements'!$AU298:$MH298)","v":{"v":51012.46464000002,"d":"51,012"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BN$15,'Financial Statements'!$AU298:$MH298)","v":{"v":63028.06272000001,"d":"63,028"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BO$15,'Financial Statements'!$AU298:$MH298)","v":{"v":67923.2336,"d":"67,923"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BP$15,'Financial Statements'!$AU298:$MH298)","v":{"v":55736.37104000001,"d":"55,736"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BQ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":46836.37104000001,"d":"46,836"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BR$15,'Financial Statements'!$AU298:$MH298)","v":{"v":58900.66992000001,"d":"58,901"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BS$15,'Financial Statements'!$AU298:$MH298)","v":{"v":65625.36752,"d":"65,625"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BT$15,'Financial Statements'!$AU298:$MH298)","v":{"v":52395.49615999999,"d":"52,395"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BU$15,'Financial Statements'!$AU298:$MH298)","v":{"v":43495.49615999999,"d":"43,495"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BV$15,'Financial Statements'!$AU298:$MH298)","v":{"v":55598.755679999995,"d":"55,599"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BW$15,'Financial Statements'!$AU298:$MH298)","v":{"v":62094.83008,"d":"62,095"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BX$15,'Financial Statements'!$AU298:$MH298)","v":{"v":50585.85560000001,"d":"50,586"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BY$15,'Financial Statements'!$AU298:$MH298)","v":{"v":41685.85560000001,"d":"41,686"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,BZ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":53810.21880000001,"d":"53,810"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CA$15,'Financial Statements'!$AU298:$MH298)","v":{"v":60416.411120000004,"d":"60,416"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CB$15,'Financial Statements'!$AU298:$MH298)","v":{"v":48915.418159999994,"d":"48,915"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CC$15,'Financial Statements'!$AU298:$MH298)","v":{"v":40015.418159999994,"d":"40,015"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CD$15,'Financial Statements'!$AU298:$MH298)","v":{"v":52159.261679999996,"d":"52,159"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CE$15,'Financial Statements'!$AU298:$MH298)","v":{"v":59140.99128,"d":"59,141"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CF$15,'Financial Statements'!$AU298:$MH298)","v":{"v":47801.7932,"d":"47,802"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CG$15,'Financial Statements'!$AU298:$MH298)","v":{"v":38901.7932,"d":"38,902"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CH$15,'Financial Statements'!$AU298:$MH298)","v":{"v":51058.6236,"d":"51,059"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CI$15,'Financial Statements'!$AU298:$MH298)","v":{"v":59052.24760000001,"d":"59,052"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CJ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":46409.76200000002,"d":"46,410"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CK$15,'Financial Statements'!$AU298:$MH298)","v":{"v":37509.76200000002,"d":"37,510"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CL$15,'Financial Statements'!$AU298:$MH298)","v":{"v":49682.826000000015,"d":"49,683"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CM$15,'Financial Statements'!$AU298:$MH298)","v":{"v":57049.83304000001,"d":"57,050"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CN$15,'Financial Statements'!$AU298:$MH298)","v":{"v":45852.94952000001,"d":"45,853"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CO$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36952.94952000001,"d":"36,953"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CP$15,'Financial Statements'!$AU298:$MH298)","v":{"v":49132.506960000006,"d":"49,133"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CQ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":56595.02168,"d":"56,595"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CR$15,'Financial Statements'!$AU298:$MH298)","v":{"v":45435.340159999985,"d":"45,435"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CS$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36535.340159999985,"d":"36,535"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CT$15,'Financial Statements'!$AU298:$MH298)","v":{"v":48719.76767999999,"d":"48,720"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CU$15,'Financial Statements'!$AU298:$MH298)","v":{"v":56721.23792,"d":"56,721"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CV$15,'Financial Statements'!$AU298:$MH298)","v":{"v":45852.94952000001,"d":"45,853"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CW$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36952.94952000001,"d":"36,953"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CX$15,'Financial Statements'!$AU298:$MH298)","v":{"v":49132.506960000006,"d":"49,133"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CY$15,'Financial Statements'!$AU298:$MH298)","v":{"v":57941.86936000002,"d":"57,942"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,CZ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":45713.74640000002,"d":"45,714"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DA$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36813.74640000002,"d":"36,814"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DB$15,'Financial Statements'!$AU298:$MH298)","v":{"v":48994.92720000002,"d":"48,995"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DC$15,'Financial Statements'!$AU298:$MH298)","v":{"v":56370.05104000001,"d":"56,370"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DD$15,'Financial Statements'!$AU298:$MH298)","v":{"v":45156.93392000001,"d":"45,157"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DE$15,'Financial Statements'!$AU298:$MH298)","v":{"v":36256.93392000001,"d":"36,257"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DF$15,'Financial Statements'!$AU298:$MH298)","v":{"v":48444.60816000001,"d":"48,445"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DG$15,'Financial Statements'!$AU298:$MH298)","v":{"v":55470.168480000015,"d":"55,470"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DH$15,'Financial Statements'!$AU298:$MH298)","v":{"v":44043.308960000024,"d":"44,043"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DI$15,'Financial Statements'!$AU298:$MH298)","v":{"v":35143.308960000024,"d":"35,143"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DJ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":47343.97008000003,"d":"47,344"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DK$15,'Financial Statements'!$AU298:$MH298)","v":{"v":54382.517280000015,"d":"54,383"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DL$15,'Financial Statements'!$AU298:$MH298)","v":{"v":42929.684,"d":"42,930"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DM$15,'Financial Statements'!$AU298:$MH298)","v":{"v":34029.684,"d":"34,030"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DN$15,'Financial Statements'!$AU298:$MH298)","v":{"v":46243.332,"d":"46,243"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DO$15,'Financial Statements'!$AU298:$MH298)","v":{"v":45901.394000000015,"d":"45,901"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DP$15,'Financial Statements'!$AU298:$MH298)","v":{"v":24656.168400000017,"d":"24,656"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DQ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":19028.033866666676,"d":"19,028"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DR$15,'Financial Statements'!$AU298:$MH298)","v":{"v":27977.933200000014,"d":"27,978"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DS$15,'Financial Statements'!$AU298:$MH298)","v":{"v":35571.66952000001,"d":"35,572"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DT$15,'Financial Statements'!$AU298:$MH298)","v":{"v":24377.762160000006,"d":"24,378"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DU$15,'Financial Statements'!$AU298:$MH298)","v":{"v":18843.51194666667,"d":"18,844"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DV$15,'Financial Statements'!$AU298:$MH298)","v":{"v":27702.773680000006,"d":"27,703"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DW$15,'Financial Statements'!$AU298:$MH298)","v":{"v":35299.756720000005,"d":"35,300"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DX$15,'Financial Statements'!$AU298:$MH298)","v":{"v":24099.35592,"d":"24,099"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DY$15,'Financial Statements'!$AU298:$MH298)","v":{"v":18658.990026666666,"d":"18,659"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,DZ$15,'Financial Statements'!$AU298:$MH298)","v":{"v":27427.614160000005,"d":"27,428"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EA$15,'Financial Statements'!$AU298:$MH298)","v":{"v":35027.84392000001,"d":"35,028"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EB$15,'Financial Statements'!$AU298:$MH298)","v":{"v":23820.949680000005,"d":"23,821"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EC$15,'Financial Statements'!$AU298:$MH298)","v":{"v":18474.46810666667,"d":"18,474"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,ED$15,'Financial Statements'!$AU298:$MH298)","v":{"v":27152.454640000004,"d":"27,152"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EE$15,'Financial Statements'!$AU298:$MH298)","v":{"v":35871.17944,"d":"35,871"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EF$15,'Financial Statements'!$AU298:$MH298)","v":{"v":23542.543439999994,"d":"23,543"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EG$15,'Financial Statements'!$AU298:$MH298)","v":{"v":18289.946186666664,"d":"18,290"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EH$15,'Financial Statements'!$AU298:$MH298)","v":{"v":26877.295119999995,"d":"26,877"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EI$15,'Financial Statements'!$AU298:$MH298)","v":{"v":14152.597253333332,"d":"14,153"}},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EJ$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EK$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EL$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EM$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EN$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EO$15,'Financial Statements'!$AU298:$MH298)","v":0},{"$f":"SUMIF('Financial Statements'!$AU$17:$MH$17,EP$15,'Financial Statements'!$AU298:$MH298)","v":0}]
[{"$nulls":4},"Debt Service",{"$nulls":13},{"$f":"-SUM(S226)","v":0},{"v":175025.31583092513,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},{"v":109948.92936058453,"d":"109,949"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"-SUM(AU226)","v":0},0,0,{"v":5613.203257032978,"d":"5,613"},{"v":169412.11257389217,"d":"169,412"},{"v":202644.4954338462,"d":"202,644"},{"v":200947.47138769232,"d":"200,947"},{"v":113768.49325626272,"d":"113,768"},0,0,0,{"v":9773.243222498017,"d":"9,773"},{"v":23910.85727087786,"d":"23,911"},{"v":24180.196749153438,"d":"24,180"},{"v":17536.9028710133,"d":"17,537"},{"v":28183.552033884145,"d":"28,184"},{"v":30810.20145602205,"d":"30,810"},{"v":31215.954353350862,"d":"31,216"},{"v":22494.866386431633,"d":"22,495"},{"v":31582.481154826353,"d":"31,582"},{"v":32426.834980994325,"d":"32,427"},{"v":32880.855749775226,"d":"32,881"},{"v":23924.47678105838,"d":"23,924"},{"v":33322.021739664764,"d":"33,322"},{"v":34526.092064589015,"d":"34,526"},{"v":35092.96268140296,"d":"35,093"},{"v":25890.795005615713,"d":"25,891"},{"v":35597.612116038625,"d":"35,598"},{"v":36883.26011827811,"d":"36,883"},{"v":37426.99596193817,"d":"37,427"},{"v":28095.834846629725,"d":"28,096"},{"v":38000.63665840286,"d":"38,001"},{"$f":"-SUM(CA226)","v":{"v":39297.116528297,"d":"39,297"}},{"v":39889.80064576807,"d":"39,890"},{"v":30603.51057789079,"d":"30,604"},{"v":40538.87328932474,"d":"40,539"},{"v":41711.82826188908,"d":"41,712"},{"v":41922.15930786684,"d":"41,922"},{"v":32231.2424349551,"d":"32,231"},{"v":35795.5276177626,"d":"35,796"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(EM226)","v":0},0,0,0]
[{"$nulls":4},"Rolling CFADS",{"$nulls":13},{"$f":"SUMIF($AU$6:$EP$6,S$6,$AU298:$EP298)","v":0},{"v":156110.97359384628,"d":"156,111"},{"v":382770.7965025199,"d":"382,771"},{"v":272890.3119200001,"d":"272,890"},{"v":271396.48608,"d":"271,396"},{"v":241876.22560000006,"d":"241,876"},{"v":227098.77952000004,"d":"227,099"},{"v":213584.57807999995,"d":"213,585"},{"v":206498.34112000003,"d":"206,498"},{"v":200231.08928000001,"d":"200,231"},{"v":196814.4576,"d":"196,814"},{"v":190652.18304000003,"d":"190,652"},{"v":188533.42768000002,"d":"188,533"},{"v":187411.68591999996,"d":"187,412"},{"v":189880.27536000003,"d":"189,880"},{"v":187892.47104000006,"d":"187,892"},{"$f":"SUMIF($AU$6:$EP$6,AI$6,$AU298:$EP298)","v":{"v":185328.64448000005,"d":"185,329"}},{"v":180913.10528000008,"d":"180,913"},{"v":169104.09400000004,"d":"169,104"},{"v":107233.80498666671,"d":"107,234"},{"v":106223.8045066667,"d":"106,224"},{"v":105213.80402666668,"d":"105,214"},{"v":105319.05186666668,"d":"105,319"},{"v":82862.38199999998,"d":"82,862"},0,{"$nulls":3},{"$f":"SUM(OFFSET(AU296,,,,-MIN(AU$15,(PeriodsInYear/3))))","v":0},0,0,{"v":58889.401150769285,"d":"58,889"},{"v":156110.97359384628,"d":"156,111"},{"v":246755.7034523079,"d":"246,756"},{"v":355842.17275482765,"d":"355,842"},{"v":388660.92275482765,"d":"388,661"},{"v":382770.7965025199,"d":"382,771"},{"v":354645.4836840583,"d":"354,645"},{"v":299178.43142153864,"d":"299,178"},{"v":281658.6581907694,"d":"281,659"},{"v":272890.3119200001,"d":"272,890"},{"v":278357.14048000006,"d":"278,357"},{"v":283823.96904000005,"d":"283,824"},{"v":280643.27992,"d":"280,643"},{"v":271396.48608,"d":"271,396"},{"v":263322.70512000006,"d":"263,323"},{"v":255248.92416000005,"d":"255,249"},{"v":247269.29808000007,"d":"247,269"},{"v":241876.22560000006,"d":"241,876"},{"v":237700.13200000004,"d":"237,700"},{"v":233524.03840000002,"d":"233,524"},{"v":229396.64560000005,"d":"229,397"},{"v":227098.77952000004,"d":"227,099"},{"v":223757.90464,"d":"223,758"},{"v":220417.02975999998,"d":"220,417"},{"v":217115.11551999996,"d":"217,115"},{"v":213584.57807999995,"d":"213,585"},{"v":211774.93751999998,"d":"211,775"},{"v":209965.29696,"d":"209,965"},{"v":208176.76008,"d":"208,177"},{"$f":"SUM(OFFSET(CA296,,,,-MIN(CA$15,(PeriodsInYear/3))))","v":{"v":206498.34112000003,"d":"206,498"}},{"v":204827.90368000002,"d":"204,828"},{"v":203157.46624,"d":"203,157"},{"v":201506.50912,"d":"201,507"},{"v":200231.08928000001,"d":"200,231"},{"v":199117.46432000003,"d":"199,117"},{"v":198003.83935999998,"d":"198,004"},{"v":196903.20127999998,"d":"196,903"},{"v":196814.4576,"d":"196,814"},{"v":195422.42640000003,"d":"195,422"},{"v":194030.39520000006,"d":"194,030"},{"v":192654.59760000004,"d":"192,655"},{"v":190652.18304000003,"d":"190,652"},{"v":190095.37056000007,"d":"190,095"},{"v":189538.55808000005,"d":"189,539"},{"v":188988.23904000004,"d":"188,988"},{"v":188533.42768000002,"d":"188,533"},{"v":188115.81832000002,"d":"188,116"},{"v":187698.20896,"d":"187,698"},{"v":187285.46967999995,"d":"187,285"},{"v":187411.68591999996,"d":"187,412"},{"v":187829.29528000002,"d":"187,829"},{"v":188246.90464000002,"d":"188,247"},{"v":188659.64392000003,"d":"188,660"},{"v":189880.27536000003,"d":"189,880"},{"v":189741.07224000007,"d":"189,741"},{"v":189601.86912000005,"d":"189,602"},{"v":189464.2893600001,"d":"189,464"},{"v":187892.47104000006,"d":"187,892"},{"v":187335.65856000007,"d":"187,336"},{"v":186778.84608000005,"d":"186,779"},{"v":186228.52704000004,"d":"186,229"},{"$f":"SUM(OFFSET(DG296,,,,-MIN(DG$15,(PeriodsInYear/3))))","v":{"v":185328.64448000005,"d":"185,329"}},{"v":184215.01952000006,"d":"184,215"},{"v":183101.39456000007,"d":"183,101"},{"v":182000.7564800001,"d":"182,001"},{"v":180913.10528000008,"d":"180,913"},{"v":179799.4803200001,"d":"179,799"},{"v":178685.85536000005,"d":"178,686"},{"v":177585.21728,"d":"177,585"},{"v":169104.09400000004,"d":"169,104"},{"v":150830.57840000003,"d":"150,831"},{"v":135828.9282666667,"d":"135,829"},{"v":117563.52946666672,"d":"117,564"},{"v":107233.80498666671,"d":"107,234"},{"v":106955.3987466667,"d":"106,955"},{"v":106770.8768266667,"d":"106,771"},{"v":106495.71730666669,"d":"106,496"},{"v":106223.8045066667,"d":"106,224"},{"v":105945.39826666669,"d":"105,945"},{"v":105760.87634666669,"d":"105,761"},{"v":105485.71682666667,"d":"105,486"},{"v":105213.80402666668,"d":"105,214"},{"v":104935.39778666668,"d":"104,935"},{"v":104750.87586666668,"d":"104,751"},{"v":104475.71634666668,"d":"104,476"},{"v":105319.05186666668,"d":"105,319"},{"v":105040.64562666668,"d":"105,041"},{"v":104856.12370666667,"d":"104,856"},{"v":104580.96418666665,"d":"104,581"},{"v":82862.38199999998,"d":"82,862"},{"v":59319.83856,"d":"59,320"},{"v":41029.89237333333,"d":"41,030"},{"v":14152.597253333332,"d":"14,153"},0,0,0,0]
[{"$nulls":4},"Rolling Debt Service",{"$nulls":13},0,{"v":175025.31583092516,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},{"v":109948.92936058453,"d":"109,949"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"SUM(OFFSET(AU297,,,,-MIN(AU$15,(PeriodsInYear/3))))","v":0},0,0,{"v":5613.203257032978,"d":"5,613"},{"v":175025.31583092516,"d":"175,025"},{"v":377669.8112647714,"d":"377,670"},{"v":578617.2826524638,"d":"578,617"},{"v":686772.5726516934,"d":"686,773"},{"v":517360.46007780125,"d":"517,360"},{"v":314715.96464395506,"d":"314,716"},{"v":113768.49325626272,"d":"113,768"},{"v":9773.243222498017,"d":"9,773"},{"v":33684.100493375874,"d":"33,684"},{"v":57864.29724252931,"d":"57,864"},{"v":75401.20011354261,"d":"75,401"},{"v":93811.50892492874,"d":"93,812"},{"v":100710.85311007293,"d":"100,711"},{"v":107746.61071427035,"d":"107,747"},{"v":112704.57422968869,"d":"112,705"},{"v":116103.5033506309,"d":"116,104"},{"v":117720.13687560317,"d":"117,720"},{"v":119385.03827202754,"d":"119,385"},{"v":120814.64866665428,"d":"120,815"},{"v":122554.18925149269,"d":"122,554"},{"v":124653.44633508738,"d":"124,653"},{"v":126865.55326671513,"d":"126,866"},{"v":128831.87149127245,"d":"128,832"},{"v":131107.4618676463,"d":"131,107"},{"v":133464.6299213354,"d":"133,465"},{"v":135798.66320187063,"d":"135,799"},{"v":138003.70304288462,"d":"138,004"},{"v":140406.72758524885,"d":"140,407"},{"$f":"SUM(OFFSET(CA297,,,,-MIN(CA$15,(PeriodsInYear/3))))","v":{"v":142820.58399526775,"d":"142,821"}},{"v":145283.38867909767,"d":"145,283"},{"v":147791.06441035873,"d":"147,791"},{"v":150329.30104128062,"d":"150,329"},{"v":152744.01277487268,"d":"152,744"},{"v":154776.37143697147,"d":"154,776"},{"v":156404.10329403577,"d":"156,404"},{"v":151660.7576224736,"d":"151,661"},{"v":109948.92936058453,"d":"109,949"},{"v":68026.77005271771,"d":"68,027"},{"v":35795.5276177626,"d":"35,796"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DG297,,,,-MIN(DG$15,(PeriodsInYear/3))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Rolling ADSCR",{"$nulls":13},{"$f":"IF(OR(S298=0,S299<=0),0,S298/S299)","v":0},{"$f":"IF(OR(T298=0,T299<=0),0,T298/T299)","v":{"v":0.8919336774381246,"d":"0.89"}},{"v":0.739853208814911,"d":"0.74"},{"v":8.101457599369922,"d":"8.10"},{"v":2.694808729138403,"d":"2.69"},{"v":2.0546716306964092,"d":"2.05"},{"v":1.8218411620126735,"d":"1.82"},{"v":1.6003084727832952,"d":"1.60"},{"v":1.4458584004028592,"d":"1.45"},{"v":1.310893210427291,"d":"1.31"},{"v":1.7900534252092117,"d":"1.79"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},{"$f":"IF(OR(AU298=0,AU299<=0),\"n/a\",AU298/AU299)","v":"n/a"},{"$f":"IF(OR(AV298=0,AV299<=0),\"n/a\",AV298/AV299)","v":"n/a"},"n/a",{"v":10.491229063723052,"d":"10.49"},{"v":0.8919336774381246,"d":"0.89"},{"v":0.6533635892843866,"d":"0.65"},{"v":0.614987113975574,"d":"0.61"},{"v":0.565923768991198,"d":"0.57"},{"v":0.739853208814911,"d":"0.74"},{"v":1.1268747808369886,"d":"1.13"},{"v":2.6297125228479676,"d":"2.63"},{"v":28.81936444008585,"d":"28.82"},{"v":8.101457599369922,"d":"8.10"},{"v":4.810516220620617,"d":"4.81"},{"v":3.7641837081187677,"d":"3.76"},{"v":2.9915655673397237,"d":"2.99"},{"v":2.694808729138403,"d":"2.69"},{"v":2.4439070832427086,"d":"2.44"},{"v":2.264760999316763,"d":"2.26"},{"v":2.129731583837314,"d":"2.13"},{"v":2.0546716306964092,"d":"2.05"},{"v":1.991037867394932,"d":"1.99"},{"v":1.9329116210429733,"d":"1.93"},{"v":1.8717976676362864,"d":"1.87"},{"v":1.8218411620126735,"d":"1.82"},{"v":1.7637404234511456,"d":"1.76"},{"v":1.7108889842909085,"d":"1.71"},{"v":1.6560088375380102,"d":"1.66"},{"v":1.6003084727832952,"d":"1.60"},{"v":1.5594773359822203,"d":"1.56"},{"v":1.5214468331676096,"d":"1.52"},{"v":1.4826694109340604,"d":"1.48"},{"v":1.4458584004028592,"d":"1.45"},{"v":1.4098508132435184,"d":"1.41"},{"v":1.374626179536201,"d":"1.37"},{"v":1.3404340186792065,"d":"1.34"},{"v":1.310893210427291,"d":"1.31"},{"v":1.2864848973480767,"d":"1.29"},{"v":1.2659759890554647,"d":"1.27"},{"v":1.298313448823377,"d":"1.30"},{"v":1.7900534252092117,"d":"1.79"},{"v":2.8727282840057873,"d":"2.87"},{"v":5.42052061005849,"d":"5.42"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH298=0,DH299<=0),\"n/a\",DH298/DH299)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[{"$nulls":4},"All Min ADSCR",{"$f":"MIN($AU300:$EP300)","v":{"v":0.565923768991198,"d":"0.57"}}]
[{"$nulls":4},"All Average ADSCR",{"$f":"IFERROR(AVERAGE($AU300:$EP300),0)","v":{"v":2.9379178295175565,"d":"2.94"}}]
[{"$nulls":4},"Periodic DSCR",{"$nulls":41},{"$f":"IF(OR(AU296=0,AU297<=0),\"n/a\",AU296/AU297)","v":"n/a"},{"$f":"IF(OR(AV296=0,AV297<=0),\"n/a\",AV296/AV297)","v":"n/a"},"n/a",{"v":10.491229063723052,"d":"10.49"},{"v":0.5738761589474427,"d":"0.57"},{"v":0.4473091147351338,"d":"0.45"},{"v":0.5428606219784514,"d":"0.54"},{"v":0.8060944513363408,"d":"0.81"},"n/a","n/a","n/a",{"v":7.590968139339692,"d":"7.59"},{"v":3.4529544041299367,"d":"3.45"},{"v":2.8116498101852803,"d":"2.81"},{"v":3.369252030109804,"d":"3.37"},{"v":2.519472659607626,"d":"2.52"},{"v":2.3796113824393665,"d":"2.38"},{"v":1.919289859339788,"d":"1.92"},{"v":2.2677380591497767,"d":"2.27"},{"v":1.9956653313911097,"d":"2.00"},{"v":2.0946612162368132,"d":"2.09"},{"v":1.6951009871566687,"d":"1.70"},{"v":1.9576758759916357,"d":"1.96"},{"v":1.7676199355541438,"d":"1.77"},{"v":1.900747046530277,"d":"1.90"},{"v":1.4930485247336005,"d":"1.49"},{"v":1.6799598525485917,"d":"1.68"},{"v":1.561867562879303,"d":"1.56"},{"v":1.6835504746834427,"d":"1.68"},{"v":1.351587384983927,"d":"1.35"},{"v":1.4837023291016567,"d":"1.48"},{"v":1.4160346649903106,"d":"1.42"},{"v":1.5374260622021836,"d":"1.54"},{"v":1.2262637909470089,"d":"1.23"},{"v":1.3075433963092047,"d":"1.31"},{"v":1.2866480355223708,"d":"1.29"},{"v":1.4178470171262059,"d":"1.42"},{"v":1.1402512177141082,"d":"1.14"},{"v":1.2069591570510054,"d":"1.21"},{"v":1.4263967316035169,"d":"1.43"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(OR(DH296=0,DH297<=0),\"n/a\",DH296/DH297)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[]
[]
[null,null,"Equity Outputs"]
{"$rows_empty":22}
[null,"End of Sheet"]

{"sheet":"Dashboard","index":9,"n_rows":63,"n_cols":18,"rows_kept":63}
[{"$f":"RIGHT(CELL(\"filename\",$A$1),LEN(CELL(\"filename\",$A$1))-FIND(\"]\",CELL(\"filename\",$A$1)))","v":"Dashboard"}]
[{"$f":"SUM(A4:A1955)","v":0},{"$f":"SUM(B4:B1955)","v":0},{"$f":"IF(A2>0,A2&\" Errors in worksheet\",IF(B2>0,B2&\" Financial issues in worksheet\",\"No errors in worksheet\"))","v":"No errors in worksheet"}]
[{"$f":"SUM('Check start >>>:<<< Check End'!A2)","v":4},{"$f":"SUM('Check start >>>:<<< Check End'!B2)","v":0},{"$f":"IF(A3>0,A3&\" Errors in workbook\",IF(B3>0,B3&\" Financial issues in workbook\",\"No errors in workbook\"))","v":"4 Errors in workbook"}]
[]
[]
[{"$nulls":4},"FFR Facility Size",{"$f":"NTBInputs!G400","v":{"v":665880.1401252702,"d":"665,880"}}]
[{"$nulls":4},"CM Facility Size",{"$f":"NTBInputs!G448","v":{"v":754559.9717328225,"d":"754,560"}}]
[{"$nulls":4},"Other Facility Size",{"$f":"NTBInputs!G499","v":0}]
[]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E257","v":"FFR Min ADSCR"},{"$f":"'Financial Statements - Q'!F257","v":{"v":0.7394608881093351,"d":"0.74"}}]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E258","v":"FFR Average ADSCR"},{"$f":"'Financial Statements - Q'!F258","v":{"v":3.929091997614553,"d":"3.93"}}]
[]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E271","v":"CM Min ADSCR"},{"$f":"'Financial Statements - Q'!F271","v":{"v":0.07890671071545956,"d":"0.08"}}]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E272","v":"CM Average ADSCR"},{"$f":"'Financial Statements - Q'!F272","v":{"v":0.09718382004151901,"d":"0.10"}}]
[]
[{"$nulls":4},"Other Min ADSCR",{"$f":"'Financial Statements - Q'!F285","v":0}]
[{"$nulls":4},"Other Average ADSCR",{"$f":"'Financial Statements - Q'!F286","v":0}]
[]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E301","v":"All Min ADSCR"},{"$f":"'Financial Statements - Q'!F301","v":{"v":0.565923768991198,"d":"0.57"}}]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E302","v":"All Average ADSCR"},{"$f":"'Financial Statements - Q'!F302","v":{"v":2.9379178295175565,"d":"2.94"}}]
[]
[]
[]
[{"$nulls":5},{"$f":"'Financial Statements'!S8","v":2018},{"$f":"'Financial Statements'!T8","v":2019},{"$f":"'Financial Statements'!U8","v":2020},{"$f":"'Financial Statements'!V8","v":2021},{"$f":"'Financial Statements'!W8","v":2022},{"$f":"'Financial Statements'!X8","v":2023},{"$f":"'Financial Statements'!Y8","v":2024},{"$f":"'Financial Statements'!Z8","v":2025},{"$f":"'Financial Statements'!AA8","v":2026},{"$f":"'Financial Statements'!AB8","v":2027},{"$f":"'Financial Statements'!AC8","v":2028},{"$f":"'Financial Statements'!AD8","v":2029},{"$f":"'Financial Statements'!AE8","v":2030}]
[{"$nulls":4},"OPERATING INCOME",{"$f":"SUM('Financial Statements'!S158:S167)","v":0},{"$f":"SUM('Financial Statements'!T158:T167)","v":{"v":614804.7622461539,"d":"614,805"}},{"$f":"SUM('Financial Statements'!U158:U167)","v":{"v":1212584.4090317504,"d":"1,212,584"}},{"$f":"SUM('Financial Statements'!V158:V167)","v":{"v":570150.31192,"d":"570,150"}},{"$f":"SUM('Financial Statements'!W158:W167)","v":{"v":568656.4860800001,"d":"568,656"}},{"$f":"SUM('Financial Statements'!X158:X167)","v":{"v":539136.2256,"d":"539,136"}},{"$f":"SUM('Financial Statements'!Y158:Y167)","v":{"v":524358.77952,"d":"524,359"}},{"$f":"SUM('Financial Statements'!Z158:Z167)","v":{"v":510844.57807999995,"d":"510,845"}},{"$f":"SUM('Financial Statements'!AA158:AA167)","v":{"v":503758.34112000006,"d":"503,758"}},{"$f":"SUM('Financial Statements'!AB158:AB167)","v":{"v":497491.0892799999,"d":"497,491"}},{"$f":"SUM('Financial Statements'!AC158:AC167)","v":{"v":494074.45759999997,"d":"494,074"}},{"$f":"SUM('Financial Statements'!AD158:AD167)","v":{"v":487912.18304000003,"d":"487,912"}},{"$f":"SUM('Financial Statements'!AE158:AE167)","v":{"v":485793.42767999996,"d":"485,793"}}]
[{"$nulls":4},"OPERATING EXPENDITURE",{"$f":"SUM('Financial Statements'!S172:S186)","v":0},{"$f":"SUM('Financial Statements'!T172:T186)","v":{"v":-472043.78865230764,"d":"(472,044)"}},{"$f":"SUM('Financial Statements'!U172:U186)","v":{"v":-829813.6125292307,"d":"(829,814)"}},{"$f":"SUM('Financial Statements'!V172:V186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!W172:W186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!X172:X186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!Y172:Y186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!Z172:Z186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!AA172:AA186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!AB172:AB186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!AC172:AC186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!AD172:AD186)","v":{"v":-297260,"d":"(297,260)"}},{"$f":"SUM('Financial Statements'!AE172:AE186)","v":{"v":-297260,"d":"(297,260)"}}]
[{"$nulls":4},"OPERATING CASHFLOW",{"$f":"'Financial Statements'!S194","v":0},{"$f":"'Financial Statements'!T194","v":{"v":-1457239.0264061538,"d":"(1,457,239)"}},{"$f":"'Financial Statements'!U194","v":{"v":232770.79650251972,"d":"232,771"}},{"$f":"'Financial Statements'!V194","v":{"v":-67109.68807999999,"d":"(67,110)"}},{"$f":"'Financial Statements'!W194","v":{"v":-128603.51391999994,"d":"(128,604)"}},{"$f":"'Financial Statements'!X194","v":{"v":241876.2256,"d":"241,876"}},{"$f":"'Financial Statements'!Y194","v":{"v":227098.77951999998,"d":"227,099"}},{"$f":"'Financial Statements'!Z194","v":{"v":213584.57807999995,"d":"213,585"}},{"$f":"'Financial Statements'!AA194","v":{"v":206498.34112000006,"d":"206,498"}},{"$f":"'Financial Statements'!AB194","v":{"v":200231.0892799999,"d":"200,231"}},{"$f":"'Financial Statements'!AC194","v":{"v":196814.45759999997,"d":"196,814"}},{"$f":"'Financial Statements'!AD194","v":{"v":190652.18304000003,"d":"190,652"}},{"$f":"'Financial Statements'!AE194","v":{"v":188533.42767999996,"d":"188,533"}}]
[]
[{"$nulls":4},"FFR CFADS",{"$f":"'Financial Statements - Q'!S249","v":0},{"$f":"'Financial Statements - Q'!T249","v":{"v":230328.86018953857,"d":"230,329"}},{"$f":"'Financial Statements - Q'!U249","v":{"v":429409.94138256426,"d":"429,410"}},{"$f":"'Financial Statements - Q'!V249","v":0},{"$f":"'Financial Statements - Q'!W249","v":0},{"$f":"'Financial Statements - Q'!X249","v":0},{"$f":"'Financial Statements - Q'!Y249","v":0},{"$f":"'Financial Statements - Q'!Z249","v":0},{"$f":"'Financial Statements - Q'!AA249","v":0},{"$f":"'Financial Statements - Q'!AB249","v":0},{"$f":"'Financial Statements - Q'!AC249","v":0},{"$f":"'Financial Statements - Q'!AD249","v":0},{"$f":"'Financial Statements - Q'!AE249","v":0}]
[{"$nulls":4},{"$f":"E29&\" incl negative values\"","v":"FFR CFADS incl negative values"},{"$f":"'Financial Statements - Q'!S250","v":0},{"$f":"'Financial Statements - Q'!T250","v":{"v":220983.86018953857,"d":"220,984"}},{"$f":"'Financial Statements - Q'!U250","v":{"v":429409.94138256426,"d":"429,410"}},{"$f":"'Financial Statements - Q'!V250","v":0},{"$f":"'Financial Statements - Q'!W250","v":0},{"$f":"'Financial Statements - Q'!X250","v":0},{"$f":"'Financial Statements - Q'!Y250","v":0},{"$f":"'Financial Statements - Q'!Z250","v":0},{"$f":"'Financial Statements - Q'!AA250","v":0},{"$f":"'Financial Statements - Q'!AB250","v":0},{"$f":"'Financial Statements - Q'!AC250","v":0},{"$f":"'Financial Statements - Q'!AD250","v":0},{"$f":"'Financial Statements - Q'!AE250","v":0}]
[{"$nulls":4},"DEBT SERVICE - FFR Interest",{"$f":"'Financial Statements - Q'!S251","v":0},{"$f":"'Financial Statements - Q'!T251","v":{"v":11520.949790494406,"d":"11,521"}},{"$f":"'Financial Statements - Q'!U251","v":{"v":8325.884275414088,"d":"8,326"}},{"$f":"'Financial Statements - Q'!V251","v":0},{"$f":"'Financial Statements - Q'!W251","v":0},{"$f":"'Financial Statements - Q'!X251","v":0},{"$f":"'Financial Statements - Q'!Y251","v":0},{"$f":"'Financial Statements - Q'!Z251","v":0},{"$f":"'Financial Statements - Q'!AA251","v":0},{"$f":"'Financial Statements - Q'!AB251","v":0},{"$f":"'Financial Statements - Q'!AC251","v":0},{"$f":"'Financial Statements - Q'!AD251","v":0},{"$f":"'Financial Statements - Q'!AE251","v":0}]
[{"$nulls":4},"DEBT SERVICE - FFR Capital",{"$f":"'Financial Statements - Q'!S252","v":0},{"$f":"'Financial Statements - Q'!T252","v":{"v":163504.36604043073,"d":"163,504"}},{"$f":"'Financial Statements - Q'!U252","v":{"v":509034.57580238715,"d":"509,035"}},{"$f":"'Financial Statements - Q'!V252","v":0},{"$f":"'Financial Statements - Q'!W252","v":0},{"$f":"'Financial Statements - Q'!X252","v":0},{"$f":"'Financial Statements - Q'!Y252","v":0},{"$f":"'Financial Statements - Q'!Z252","v":0},{"$f":"'Financial Statements - Q'!AA252","v":0},{"$f":"'Financial Statements - Q'!AB252","v":0},{"$f":"'Financial Statements - Q'!AC252","v":0},{"$f":"'Financial Statements - Q'!AD252","v":0},{"$f":"'Financial Statements - Q'!AE252","v":0}]
[{"$nulls":4},"DEBT SERVICE - FFR TOTAL",{"$f":"SUM(F31:F32)","v":0},{"v":175025.31583092513,"d":"175,025"},{"v":517360.46007780125,"d":"517,360"},0,0,0,0,0,0,0,{"$f":"SUM(P31:P32)","v":0},0,0]
[]
[{"$nulls":4},"CM CFADS",{"$f":"'Financial Statements - Q'!S263","v":0},{"$f":"'Financial Statements - Q'!T263","v":0},{"$f":"'Financial Statements - Q'!U263","v":0},{"$f":"'Financial Statements - Q'!V263","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"'Financial Statements - Q'!W263","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!X263","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!Y263","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!Z263","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!AA263","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!AB263","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!AC263","v":{"v":9256.000000000002,"d":"9,256"}},{"$f":"'Financial Statements - Q'!AD263","v":0},{"$f":"'Financial Statements - Q'!AE263","v":0}]
[{"$nulls":4},{"$f":"E35&\" incl negative values\"","v":"CM CFADS incl negative values"},{"$f":"'Financial Statements - Q'!S264","v":0},{"$f":"'Financial Statements - Q'!T264","v":{"v":-96022.88659569228,"d":"(96,023)"}},{"$f":"'Financial Statements - Q'!U264","v":{"v":-195502.60910153843,"d":"(195,503)"}},{"$f":"'Financial Statements - Q'!V264","v":{"v":-52131.75,"d":"(52,132)"}},{"$f":"'Financial Statements - Q'!W264","v":{"v":-8187.999999999995,"d":"(8,188)"}},{"$f":"'Financial Statements - Q'!X264","v":{"v":-8187.999999999995,"d":"(8,188)"}},{"$f":"'Financial Statements - Q'!Y264","v":{"v":-8187.999999999995,"d":"(8,188)"}},{"$f":"'Financial Statements - Q'!Z264","v":{"v":-8187.999999999995,"d":"(8,188)"}},{"$f":"'Financial Statements - Q'!AA264","v":{"v":-8187.999999999995,"d":"(8,188)"}},{"$f":"'Financial Statements - Q'!AB264","v":{"v":-8187.999999999995,"d":"(8,188)"}},{"$f":"'Financial Statements - Q'!AC264","v":{"v":-8365.999999999996,"d":"(8,366)"}},{"$f":"'Financial Statements - Q'!AD264","v":0},{"$f":"'Financial Statements - Q'!AE264","v":0}]
[{"$nulls":4},"DEBT SERVICE - CM Interest",{"$f":"'Financial Statements - Q'!S265","v":0},{"$f":"'Financial Statements - Q'!T265","v":0},{"$f":"'Financial Statements - Q'!U265","v":0},{"$f":"'Financial Statements - Q'!V265","v":{"v":3085.333333333334,"d":"3,085"}},{"$f":"'Financial Statements - Q'!W265","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!X265","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!Y265","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!Z265","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!AA265","v":{"v":12341.333333333336,"d":"12,341"}},{"$f":"'Financial Statements - Q'!AB265","v":{"v":12207.656243658801,"d":"12,208"}},{"$f":"'Financial Statements - Q'!AC265","v":{"v":6279.612851918268,"d":"6,280"}},{"$f":"'Financial Statements - Q'!AD265","v":0},{"$f":"'Financial Statements - Q'!AE265","v":0}]
[{"$nulls":4},"DEBT SERVICE - CM Capital",{"$f":"'Financial Statements - Q'!S266","v":0},{"$f":"'Financial Statements - Q'!T266","v":0},{"$f":"'Financial Statements - Q'!U266","v":0},{"$f":"'Financial Statements - Q'!V266","v":{"v":30598.76716004254,"d":"30,599"}},{"$f":"'Financial Statements - Q'!W266","v":{"v":88369.51977673959,"d":"88,370"}},{"$f":"'Financial Statements - Q'!X266","v":{"v":105378.80354226984,"d":"105,379"}},{"$f":"'Financial Statements - Q'!Y266","v":{"v":112312.11300175406,"d":"112,312"}},{"$f":"'Financial Statements - Q'!Z266","v":{"v":121123.29658800206,"d":"121,123"}},{"$f":"'Financial Statements - Q'!AA266","v":{"v":130479.2506619344,"d":"130,479"}},{"$f":"'Financial Statements - Q'!AB266","v":{"v":140536.35653121388,"d":"140,536"}},{"$f":"'Financial Statements - Q'!AC266","v":{"v":103669.31650866626,"d":"103,669"}},{"$f":"'Financial Statements - Q'!AD266","v":0},{"$f":"'Financial Statements - Q'!AE266","v":0}]
[{"$nulls":4},"DEBT SERVICE - CM TOTAL",{"$f":"SUM(F37:F38)","v":0},0,0,{"v":33684.100493375874,"d":"33,684"},{"v":100710.85311007293,"d":"100,711"},{"v":117720.13687560317,"d":"117,720"},{"v":124653.44633508738,"d":"124,653"},{"v":133464.6299213354,"d":"133,465"},{"v":142820.58399526775,"d":"142,821"},{"v":152744.01277487268,"d":"152,744"},{"$f":"SUM(P37:P38)","v":{"v":109948.92936058453,"d":"109,949"}},0,0]
[]
[{"$nulls":4},"Other CFADS",{"$f":"'Financial Statements - Q'!S277","v":0},{"$f":"'Financial Statements - Q'!T277","v":0},{"$f":"'Financial Statements - Q'!U277","v":0},{"$f":"'Financial Statements - Q'!V277","v":0},{"$f":"'Financial Statements - Q'!W277","v":0},{"$f":"'Financial Statements - Q'!X277","v":0},{"$f":"'Financial Statements - Q'!Y277","v":0},{"$f":"'Financial Statements - Q'!Z277","v":0},{"$f":"'Financial Statements - Q'!AA277","v":0},{"$f":"'Financial Statements - Q'!AB277","v":0},{"$f":"'Financial Statements - Q'!AC277","v":0},{"$f":"'Financial Statements - Q'!AD277","v":0},{"$f":"'Financial Statements - Q'!AE277","v":0}]
[{"$nulls":4},{"$f":"E41&\" incl negative values\"","v":"Other CFADS incl negative values"},{"$f":"'Financial Statements - Q'!S278","v":0},{"$f":"'Financial Statements - Q'!T278","v":0},{"$f":"'Financial Statements - Q'!U278","v":0},{"$f":"'Financial Statements - Q'!V278","v":0},{"$f":"'Financial Statements - Q'!W278","v":0},{"$f":"'Financial Statements - Q'!X278","v":0},{"$f":"'Financial Statements - Q'!Y278","v":0},{"$f":"'Financial Statements - Q'!Z278","v":0},{"$f":"'Financial Statements - Q'!AA278","v":0},{"$f":"'Financial Statements - Q'!AB278","v":0},{"$f":"'Financial Statements - Q'!AC278","v":0},{"$f":"'Financial Statements - Q'!AD278","v":0},{"$f":"'Financial Statements - Q'!AE278","v":0}]
[{"$nulls":4},"DEBT SERVICE - Other Interest",{"$f":"'Financial Statements - Q'!S279","v":0},{"$f":"'Financial Statements - Q'!T279","v":0},{"$f":"'Financial Statements - Q'!U279","v":0},{"$f":"'Financial Statements - Q'!V279","v":0},{"$f":"'Financial Statements - Q'!W279","v":0},{"$f":"'Financial Statements - Q'!X279","v":0},{"$f":"'Financial Statements - Q'!Y279","v":0},{"$f":"'Financial Statements - Q'!Z279","v":0},{"$f":"'Financial Statements - Q'!AA279","v":0},{"$f":"'Financial Statements - Q'!AB279","v":0},{"$f":"'Financial Statements - Q'!AC279","v":0},{"$f":"'Financial Statements - Q'!AD279","v":0},{"$f":"'Financial Statements - Q'!AE279","v":0}]
[{"$nulls":4},"DEBT SERVICE - Other Capital",{"$f":"'Financial Statements - Q'!S280","v":0},{"$f":"'Financial Statements - Q'!T280","v":0},{"$f":"'Financial Statements - Q'!U280","v":0},{"$f":"'Financial Statements - Q'!V280","v":0},{"$f":"'Financial Statements - Q'!W280","v":0},{"$f":"'Financial Statements - Q'!X280","v":0},{"$f":"'Financial Statements - Q'!Y280","v":0},{"$f":"'Financial Statements - Q'!Z280","v":0},{"$f":"'Financial Statements - Q'!AA280","v":0},{"$f":"'Financial Statements - Q'!AB280","v":0},{"$f":"'Financial Statements - Q'!AC280","v":0},{"$f":"'Financial Statements - Q'!AD280","v":0},{"$f":"'Financial Statements - Q'!AE280","v":0}]
[{"$nulls":4},"DEBT SERVICE - Other TOTAL",{"$f":"SUM(F43:F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"CASHFLOW AVAILABLE TO EQUITY",{"$f":"'Financial Statements - Q'!S227","v":0},{"$f":"'Financial Statements - Q'!T227","v":{"v":-190074.2295430768,"d":"(190,074)"}},{"$f":"'Financial Statements - Q'!U227","v":{"v":-284589.6635752813,"d":"(284,590)"}},{"$f":"'Financial Statements - Q'!V227","v":{"v":-100793.78857337576,"d":"(100,794)"}},{"$f":"'Financial Statements - Q'!W227","v":{"v":-229314.36703007287,"d":"(229,314)"}},{"$f":"'Financial Statements - Q'!X227","v":{"v":124156.08872439683,"d":"124,156"}},{"$f":"'Financial Statements - Q'!Y227","v":{"v":102445.33318491271,"d":"102,445"}},{"$f":"'Financial Statements - Q'!Z227","v":{"v":80119.94815866454,"d":"80,120"}},{"$f":"'Financial Statements - Q'!AA227","v":{"v":63677.75712473231,"d":"63,678"}},{"$f":"'Financial Statements - Q'!AB227","v":{"v":47487.076505127334,"d":"47,487"}},{"$f":"'Financial Statements - Q'!AC227","v":{"v":86865.52823941543,"d":"86,866"}},{"$f":"'Financial Statements - Q'!AD227","v":{"v":190652.18304000003,"d":"190,652"}},{"$f":"'Financial Statements - Q'!AE227","v":{"v":188533.42767999996,"d":"188,533"}}]
[{"$nulls":4},"SHL - Interest",{"$f":"'Financial Statements - Q'!S230","v":0},{"$f":"'Financial Statements - Q'!T230","v":0},{"$f":"'Financial Statements - Q'!U230","v":0},{"$f":"'Financial Statements - Q'!V230","v":0},{"$f":"'Financial Statements - Q'!W230","v":0},{"$f":"'Financial Statements - Q'!X230","v":0},{"$f":"'Financial Statements - Q'!Y230","v":0},{"$f":"'Financial Statements - Q'!Z230","v":0},{"$f":"'Financial Statements - Q'!AA230","v":0},{"$f":"'Financial Statements - Q'!AB230","v":0},{"$f":"'Financial Statements - Q'!AC230","v":0},{"$f":"'Financial Statements - Q'!AD230","v":0},{"$f":"'Financial Statements - Q'!AE230","v":0}]
[{"$nulls":4},"SHL - Capital Repayment",{"$f":"'Financial Statements - Q'!S231","v":0},{"$f":"'Financial Statements - Q'!T231","v":0},{"$f":"'Financial Statements - Q'!U231","v":0},{"$f":"'Financial Statements - Q'!V231","v":0},{"$f":"'Financial Statements - Q'!W231","v":0},{"$f":"'Financial Statements - Q'!X231","v":0},{"$f":"'Financial Statements - Q'!Y231","v":0},{"$f":"'Financial Statements - Q'!Z231","v":0},{"$f":"'Financial Statements - Q'!AA231","v":0},{"$f":"'Financial Statements - Q'!AB231","v":0},{"$f":"'Financial Statements - Q'!AC231","v":0},{"$f":"'Financial Statements - Q'!AD231","v":0},{"$f":"'Financial Statements - Q'!AE231","v":0}]
[{"$nulls":4},"DIVIDENDS",{"$f":"'Financial Statements - Q'!S236","v":0},{"$f":"'Financial Statements - Q'!T236","v":0},{"$f":"'Financial Statements - Q'!U236","v":0},{"$f":"'Financial Statements - Q'!V236","v":0},{"$f":"'Financial Statements - Q'!W236","v":0},{"$f":"'Financial Statements - Q'!X236","v":0},{"$f":"'Financial Statements - Q'!Y236","v":0},{"$f":"'Financial Statements - Q'!Z236","v":0},{"$f":"'Financial Statements - Q'!AA236","v":0},{"$f":"'Financial Statements - Q'!AB236","v":0},{"$f":"'Financial Statements - Q'!AC236","v":0},{"$f":"'Financial Statements - Q'!AD236","v":0},{"$f":"'Financial Statements - Q'!AE236","v":0}]
[]
[{"$nulls":4},"CASH BALANCE/(OVERDRAFT) C/F",{"$f":"'Financial Statements - Q'!S239","v":0},{"$f":"'Financial Statements - Q'!T239","v":{"v":-190074.2295430768,"d":"(190,074)"}},{"$f":"'Financial Statements - Q'!U239","v":{"v":-474663.8931183581,"d":"(474,664)"}},{"$f":"'Financial Statements - Q'!V239","v":{"v":-575457.6816917339,"d":"(575,458)"}},{"$f":"'Financial Statements - Q'!W239","v":{"v":-804772.0487218067,"d":"(804,772)"}},{"$f":"'Financial Statements - Q'!X239","v":{"v":-680615.95999741,"d":"(680,616)"}},{"$f":"'Financial Statements - Q'!Y239","v":{"v":-578170.6268124973,"d":"(578,171)"}},{"$f":"'Financial Statements - Q'!Z239","v":{"v":-498050.67865383276,"d":"(498,051)"}},{"$f":"'Financial Statements - Q'!AA239","v":{"v":-434372.92152910045,"d":"(434,373)"}},{"$f":"'Financial Statements - Q'!AB239","v":{"v":-386885.84502397315,"d":"(386,886)"}},{"$f":"'Financial Statements - Q'!AC239","v":{"v":-300020.3167845577,"d":"(300,020)"}},{"$f":"'Financial Statements - Q'!AD239","v":{"v":-109368.13374455768,"d":"(109,368)"}},{"$f":"'Financial Statements - Q'!AE239","v":{"v":79165.29393544229,"d":"79,165"}}]
[{"$nulls":4},"DEBT C/F",{"$f":"SUM('Financial Statements - Q'!S93:S97)","v":0},{"$f":"SUM('Financial Statements - Q'!T93:T97)","v":{"v":-1296133.24,"d":"(1,296,133)"}},{"$f":"SUM('Financial Statements - Q'!U93:U97)","v":{"v":-822567.7,"d":"(822,568)"}},{"$f":"SUM('Financial Statements - Q'!V93:V97)","v":{"v":-826058.48,"d":"(826,058)"}},{"$f":"SUM('Financial Statements - Q'!W93:W97)","v":{"v":-761265.14,"d":"(761,265)"}},{"$f":"SUM('Financial Statements - Q'!X93:X97)","v":{"v":-676138.82,"d":"(676,139)"}},{"$f":"SUM('Financial Statements - Q'!Y93:Y97)","v":{"v":-580113.04,"d":"(580,113)"}},{"$f":"SUM('Financial Statements - Q'!Z93:Z97)","v":{"v":-470779.39,"d":"(470,779)"}},{"$f":"SUM('Financial Statements - Q'!AA93:AA97)","v":{"v":-346979.02,"d":"(346,979)"}},{"$f":"SUM('Financial Statements - Q'!AB93:AB97)","v":{"v":-207476.08,"d":"(207,476)"}},{"$f":"SUM('Financial Statements - Q'!AC93:AC97)","v":{"v":-104392.77,"d":"(104,393)"}},{"$f":"SUM('Financial Statements - Q'!AD93:AD97)","v":{"v":-109124.5,"d":"(109,125)"}},{"$f":"SUM('Financial Statements - Q'!AE93:AE97)","v":{"v":-114070.68,"d":"(114,071)"}}]
[]
[{"$nulls":4},"Rolling FFR ADSCR",{"$f":"'Financial Statements - Q'!S256","v":0},{"$f":"'Financial Statements - Q'!T256","v":{"v":1.3159745440027473,"d":"1.32"}},{"$f":"'Financial Statements - Q'!U256","v":{"v":0.8300014680634641,"d":"0.83"}},{"$f":"'Financial Statements - Q'!V256","v":0},{"$f":"'Financial Statements - Q'!W256","v":0},{"$f":"'Financial Statements - Q'!X256","v":0},{"$f":"'Financial Statements - Q'!Y256","v":0},{"$f":"'Financial Statements - Q'!Z256","v":0},{"$f":"'Financial Statements - Q'!AA256","v":0},{"$f":"'Financial Statements - Q'!AB256","v":0},{"$f":"'Financial Statements - Q'!AC256","v":0},{"$f":"'Financial Statements - Q'!AD256","v":0},{"$f":"'Financial Statements - Q'!AE256","v":0}]
[{"$nulls":4},"Rolling CM ADSCR",{"$f":"'Financial Statements - Q'!S270","v":0},{"$f":"'Financial Statements - Q'!T270","v":0},{"$f":"'Financial Statements - Q'!U270","v":0},{"$f":"'Financial Statements - Q'!V270","v":{"v":0.09159613254152588,"d":"0.09"}},{"$f":"'Financial Statements - Q'!W270","v":{"v":0.12254223802319252,"d":"0.12"}},{"$f":"'Financial Statements - Q'!X270","v":{"v":0.10483621291040995,"d":"0.10"}},{"$f":"'Financial Statements - Q'!Y270","v":{"v":0.09900515145131213,"d":"0.10"}},{"$f":"'Financial Statements - Q'!Z270","v":{"v":0.09246894357409426,"d":"0.09"}},{"$f":"'Financial Statements - Q'!AA270","v":{"v":0.08641144706243643,"d":"0.09"}},{"$f":"'Financial Statements - Q'!AB270","v":{"v":0.08079749319878782,"d":"0.08"}},{"$f":"'Financial Statements - Q'!AC270","v":0},{"$f":"'Financial Statements - Q'!AD270","v":0},{"$f":"'Financial Statements - Q'!AE270","v":0}]
[{"$nulls":4},"Rolling Other ADSCR",{"$f":"'Financial Statements - Q'!S284","v":0},{"$f":"'Financial Statements - Q'!T284","v":0},{"$f":"'Financial Statements - Q'!U284","v":0},{"$f":"'Financial Statements - Q'!V284","v":0},{"$f":"'Financial Statements - Q'!W284","v":0},{"$f":"'Financial Statements - Q'!X284","v":0},{"$f":"'Financial Statements - Q'!Y284","v":0},{"$f":"'Financial Statements - Q'!Z284","v":0},{"$f":"'Financial Statements - Q'!AA284","v":0},{"$f":"'Financial Statements - Q'!AB284","v":0},{"$f":"'Financial Statements - Q'!AC284","v":0},{"$f":"'Financial Statements - Q'!AD284","v":0},{"$f":"'Financial Statements - Q'!AE284","v":0}]
[{"$nulls":4},{"$f":"'Financial Statements - Q'!E300","v":"Rolling ADSCR"},{"$f":"'Financial Statements - Q'!S300","v":0},{"$f":"'Financial Statements - Q'!T300","v":{"v":0.8919336774381246,"d":"0.89"}},{"$f":"'Financial Statements - Q'!U300","v":{"v":0.739853208814911,"d":"0.74"}},{"$f":"'Financial Statements - Q'!V300","v":{"v":8.101457599369922,"d":"8.10"}},{"$f":"'Financial Statements - Q'!W300","v":{"v":2.694808729138403,"d":"2.69"}},{"$f":"'Financial Statements - Q'!X300","v":{"v":2.0546716306964092,"d":"2.05"}},{"$f":"'Financial Statements - Q'!Y300","v":{"v":1.8218411620126735,"d":"1.82"}},{"$f":"'Financial Statements - Q'!Z300","v":{"v":1.6003084727832952,"d":"1.60"}},{"$f":"'Financial Statements - Q'!AA300","v":{"v":1.4458584004028592,"d":"1.45"}},{"$f":"'Financial Statements - Q'!AB300","v":{"v":1.310893210427291,"d":"1.31"}},{"$f":"'Financial Statements - Q'!AC300","v":{"v":1.7900534252092117,"d":"1.79"}},{"$f":"'Financial Statements - Q'!AD300","v":0},{"$f":"'Financial Statements - Q'!AE300","v":0}]
[]
[]
[]
[]
[null,"End of Sheet"]

{"sheet":"<<< Check End","index":10,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"__tracelight_scratchpad__","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}